{ "ticker": { "uuid": "56724119-4408-42cd-bb0d-4c1d6a2970dc", "symbol": "KREF", "name": "KKR Real Estate Finance Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/56724119-4408-42cd-bb0d-4c1d6a2970dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/56724119-4408-42cd-bb0d-4c1d6a2970dc/" }, "ticker_metadata": { "id": 2419, "uuid": "56724119-4408-42cd-bb0d-4c1d6a2970dc", "symbol": "KREF", "name": "KKR Real Estate Finance Trust Inc", "asset_type": "equity", "market_cap": 429205000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "KKR Real Estate Finance Trust Inc., a mortgage real estate investment trust, focuses primarily on originating and acquiring senior loans secured by commercial real estate (CRE) assets. The company is headquartered in New York, New York.", "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": "56724119-4408-42cd-bb0d-4c1d6a2970dc", "symbol": "KREF", "name": "KKR Real Estate Finance Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/56724119-4408-42cd-bb0d-4c1d6a2970dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/56724119-4408-42cd-bb0d-4c1d6a2970dc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.71, "quality": 0.18, "momentum": 0.15, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 6.92, "market_cap": 447538025, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0374, "shareholder_yield": 0.1946, "roe": -0.0897, "piotroski_f_score": 3, "momentum_12_1": -0.1854, "volatility_252d": 0.2981 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:32.589569+00:00", "batch_id": "" }, "size": { "price_close": 6.92, "market_cap": 447538025, "market_cap_usd": 447538025, "enterprise_value": 5642134025, "shares_outstanding": 64673125, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4085, "ptbv_ratio": 0.4085, "ps_ratio": 1.0133, "pcf_ratio": 6.4384, "pfcf_ratio": 5.831, "ev_ebitda": 26.7286, "ev_ebit": 27.126, "ev_sales": 12.7748, "ev_fcf": 73.5112, "earnings_yield": null, "fcf_yield": 0.0136, "price_to_sales": 1.0133, "price_to_book": 0.4085, "price_to_cashflow": 6.4384, "ebitda_to_ev": 0.0374, "sales_yield": 0.0783 }, "yield": { "dividend_yield": 0.1946, "buyback_yield": 0, "shareholder_yield": 0.1946, "debt_paydown_yield": null, "total_yield": 0.1946 }, "quality": { "gross_margin": 0.8712, "operating_margin": 0.4709, "net_margin": -0.2226, "ebitda_margin": 0.4779, "fcf_margin": 0.1738, "roe": -0.0897, "roa": -0.0141, "roic": 0.0248, "roc_greenblatt": null, "asset_turnover": 0.0635, "cash_conversion": -0.7806, "accruals_ratio": -0.0241, "sbc_to_revenue": 0.0172, "piotroski_f_score": 3, "altman_z_score": -0.0179, "earnings_stability_5y": 3.4928, "revenue_stability_5y": 0.6774, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0554, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.2911, "net_debt_to_ebitda": 24.6084, "debt_to_assets": 0.7669, "interest_coverage": 0.6708, "current_ratio": 0.2111, "quick_ratio": 0.2111, "net_debt": 5194596000, "local_beta": 0.0003, "volatility_252d": 0.2981, "volatility_60d": 0.7221, "max_drawdown_12m": -0.3455, "risk_adjusted_momentum": -0.622 }, "growth": { "revenue_growth_1y": -0.2003, "revenue_growth_3y_cagr": 0.0161, "revenue_growth_5y_cagr": 0.2952, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3671, "book_value_growth_1y": -0.0944, "revenue_growth": -0.2003, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0469, "price_return_3m": 0.0032, "price_return_6m": -0.134, "price_return_9m": -0.2272, "price_return_12m": -0.1472, "price_return_12m_ex1m": -0.1854, "momentum_6m": -0.134, "momentum_12m": -0.1472, "momentum_12_1": -0.1854, "distance_from_52w_high": -0.2272, "distance_from_52w_low": 0.1808, "relative_strength": -0.2472 }, "raw_ttm": { "revenue_ttm": 441660000, "gross_profit_ttm": 384760000, "ebit_ttm": 207997000, "ebitda_ttm": 211090000, "net_income_ttm": -98330000, "eps_diluted_ttm": -1.5204, "operating_cash_flow_ttm": 69511000, "capital_expenditure_ttm": 7241000, "fcf_ttm": 76752000, "dividends_paid_ttm": 87078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 310052000, "cash_and_equivalents": 135437000, "total_current_assets": 168644000, "total_current_liabilities": 798952000, "net_ppe": null, "total_assets": 6950095000, "total_debt": 5330033000, "total_equity": 1095644000, "net_working_capital": 33207000, "book_value_per_share": 16.9413, "retained_earnings": -584080000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.9413 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 28, "rank_pcf": 25, "rank_ev_ebitda": 84, "rank_ev_ebit": 80, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 79, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 7, "rank_fcf_margin": 53, "rank_piotroski": 91, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 74 }, "composites": { "value_composite": 29, "quality_composite": 82, "momentum_composite": 85, "growth_composite": 87, "yield_composite": 3, "svqf_composite": 30, "vc1_composite": 21, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.3575, "os_score": 0.4, "value_percentile": 0.71, "quality_percentile": 0.18, "momentum_percentile": 0.15, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4381, "ticker_id": 2419, "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": "2026-06-07T06:53:32.589569+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.92, "market_cap": 447538025, "market_cap_usd": 447538025, "enterprise_value": 5642134025, "shares_outstanding": 64673125, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.40847029, "ptbv_ratio": 0.40847029, "ps_ratio": 1.01330894, "pcf_ratio": 6.43837702, "pfcf_ratio": 5.83096239, "ev_ebitda": 26.72857087, "ev_ebit": 27.12603559, "ev_sales": 12.7748359, "ev_fcf": 73.5112313, "earnings_yield": null, "fcf_yield": 0.01360336, "dividend_yield": 0.19457118, "buyback_yield": 0, "shareholder_yield": 0.19457118, "debt_paydown_yield": null, "total_yield": 0.19457118, "gross_margin": 0.87116787, "operating_margin": 0.47094371, "net_margin": -0.22263732, "ebitda_margin": 0.47794684, "fcf_margin": 0.17378074, "roe": -0.0897463, "roa": -0.01414801, "roic": 0.02479997, "roc_greenblatt": null, "asset_turnover": 0.06354733, "cash_conversion": -0.78055527, "accruals_ratio": -0.02414945, "sbc_to_revenue": 0.01722592, "debt_to_equity": 5.2911411, "net_debt_to_ebitda": 24.6084419, "debt_to_assets": 0.76690074, "interest_coverage": 0.67084554, "current_ratio": 0.21108152, "quick_ratio": 0.21108152, "net_debt": 5194596000, "revenue_growth_1y": -0.20028392, "revenue_growth_3y_cagr": 0.0161203, "revenue_growth_5y_cagr": 0.29523339, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.36709299, "book_value_growth_1y": -0.09444399, "piotroski_f_score": 3, "altman_z_score": -0.01785697, "earnings_stability_5y": 3.492762, "revenue_stability_5y": 0.677414, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04689864, "price_return_3m": 0.00316024, "price_return_6m": -0.13398243, "price_return_9m": -0.22716105, "price_return_12m": -0.14724766, "price_return_12m_ex1m": -0.18544899, "distance_from_52w_high": -0.22716105, "distance_from_52w_low": 0.18076647, "relative_strength": -0.24721124, "local_beta": 0.0003, "volatility_252d": 0.298133, "volatility_60d": 0.722087, "max_drawdown_12m": -0.34547688, "revenue_ttm": 441660000, "gross_profit_ttm": 384760000, "ebit_ttm": 207997000, "ebitda_ttm": 211090000, "net_income_ttm": -98330000, "eps_diluted_ttm": -1.52041516, "operating_cash_flow_ttm": 69511000, "capital_expenditure_ttm": 7241000, "fcf_ttm": 76752000, "dividends_paid_ttm": 87078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 310052000, "cash_and_equivalents": 135437000, "total_current_assets": 168644000, "total_current_liabilities": 798952000, "net_ppe": null, "total_assets": 6950095000, "total_debt": 5330033000, "total_equity": 1095644000, "net_working_capital": 33207000, "book_value_per_share": 16.94125651, "retained_earnings": -584080000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.94125651, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 28, "rank_pcf": 25, "rank_ev_ebitda": 84, "rank_ev_ebit": 80, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 79, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 7, "rank_fcf_margin": 53, "rank_piotroski": 91, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 74, "value_composite": 29, "quality_composite": 82, "momentum_composite": 85, "growth_composite": 87, "yield_composite": 3, "svqf_composite": 30, "vc1_composite": 21, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.92, "os": 0.4, "value": 0.71, "quality": 0.18, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1946, "roe": -0.0897, "momentum_12_1": -0.1854, "complete_fields": { "id": 4381, "ticker_id": 2419, "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": "2026-06-07T06:53:32.589569+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.92, "market_cap": 447538025, "market_cap_usd": 447538025, "enterprise_value": 5642134025, "shares_outstanding": 64673125, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.40847029, "ptbv_ratio": 0.40847029, "ps_ratio": 1.01330894, "pcf_ratio": 6.43837702, "pfcf_ratio": 5.83096239, "ev_ebitda": 26.72857087, "ev_ebit": 27.12603559, "ev_sales": 12.7748359, "ev_fcf": 73.5112313, "earnings_yield": null, "fcf_yield": 0.01360336, "dividend_yield": 0.19457118, "buyback_yield": 0, "shareholder_yield": 0.19457118, "debt_paydown_yield": null, "total_yield": 0.19457118, "gross_margin": 0.87116787, "operating_margin": 0.47094371, "net_margin": -0.22263732, "ebitda_margin": 0.47794684, "fcf_margin": 0.17378074, "roe": -0.0897463, "roa": -0.01414801, "roic": 0.02479997, "roc_greenblatt": null, "asset_turnover": 0.06354733, "cash_conversion": -0.78055527, "accruals_ratio": -0.02414945, "sbc_to_revenue": 0.01722592, "debt_to_equity": 5.2911411, "net_debt_to_ebitda": 24.6084419, "debt_to_assets": 0.76690074, "interest_coverage": 0.67084554, "current_ratio": 0.21108152, "quick_ratio": 0.21108152, "net_debt": 5194596000, "revenue_growth_1y": -0.20028392, "revenue_growth_3y_cagr": 0.0161203, "revenue_growth_5y_cagr": 0.29523339, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.36709299, "book_value_growth_1y": -0.09444399, "piotroski_f_score": 3, "altman_z_score": -0.01785697, "earnings_stability_5y": 3.492762, "revenue_stability_5y": 0.677414, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04689864, "price_return_3m": 0.00316024, "price_return_6m": -0.13398243, "price_return_9m": -0.22716105, "price_return_12m": -0.14724766, "price_return_12m_ex1m": -0.18544899, "distance_from_52w_high": -0.22716105, "distance_from_52w_low": 0.18076647, "relative_strength": -0.24721124, "local_beta": 0.0003, "volatility_252d": 0.298133, "volatility_60d": 0.722087, "max_drawdown_12m": -0.34547688, "revenue_ttm": 441660000, "gross_profit_ttm": 384760000, "ebit_ttm": 207997000, "ebitda_ttm": 211090000, "net_income_ttm": -98330000, "eps_diluted_ttm": -1.52041516, "operating_cash_flow_ttm": 69511000, "capital_expenditure_ttm": 7241000, "fcf_ttm": 76752000, "dividends_paid_ttm": 87078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 310052000, "cash_and_equivalents": 135437000, "total_current_assets": 168644000, "total_current_liabilities": 798952000, "net_ppe": null, "total_assets": 6950095000, "total_debt": 5330033000, "total_equity": 1095644000, "net_working_capital": 33207000, "book_value_per_share": 16.94125651, "retained_earnings": -584080000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.94125651, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 28, "rank_pcf": 25, "rank_ev_ebitda": 84, "rank_ev_ebit": 80, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 79, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 7, "rank_fcf_margin": 53, "rank_piotroski": 91, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 74, "value_composite": 29, "quality_composite": 82, "momentum_composite": 85, "growth_composite": 87, "yield_composite": 3, "svqf_composite": 30, "vc1_composite": 21, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 457959000, "cost_of_revenue": 53560000, "gross_profit": 404399000, "ebit": 272316000, "ebitda": 274920000, "pretax_income": -50645000, "tax_provision": -156000, "net_income": -47051000, "net_income_to_common": -47051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84617000, "total_current_assets": 109816000, "total_assets": 6464643000, "short_term_debt": 344463000, "long_term_debt": 4130501000, "total_debt": 4474964000, "total_liabilities": 5239439000, "total_equity": 1172550000, "shares_outstanding": 66807432, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72283000, "capital_expenditure": 5582000, "free_cash_flow": 77865000, "dividends_paid": 88164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286878, "ticker_id": 2419, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272316000", "ebitda": "274920000", "netIncome": "-47051000", "grossProfit": "404399000", "depreciation": "None", "totalRevenue": "457959000", "costOfRevenue": "53560000", "interestIncome": "435599000", "incomeBeforeTax": "-50645000", "interestExpense": "322961000", "operatingIncome": "271638000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "112638000", "nonInterestIncome": "None", "operatingExpenses": "132761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2604000", "sellingGeneralAndAdministrative": "32811999", "netIncomeFromContinuingOperations": "-50489000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "644000", "currentDebt": "None", "investments": "None", "totalAssets": "6464643000", "longTermDebt": "4130501000", "shortTermDebt": "344463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-506130000", "totalLiabilities": "5239439000", "otherCurrentAssets": "None", "totalCurrentAssets": "109816000", "currentLongTermDebt": "0", "longTermInvestments": "50534000", "shortTermInvestments": "None", "currentNetReceivables": "25199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6354827000", "currentAccountsPayable": "12893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4693537000", "totalShareholderEquity": "1172550000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "35491000", "totalCurrentLiabilities": "344463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4894976000", "cashAndShortTermInvestments": "84617000", "commonStockSharesOutstanding": "66807432", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50489000", "profitLoss": "None", "dividendPayout": "88164000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72283000", "capitalExpenditures": "5582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355783000", "cashflowFromInvestment": "264291000", "stockBasedCompensation": "7927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457959000, "cost_of_revenue": 53560000, "gross_profit": 404399000, "research_and_development": null, "selling_general_admin": 32811999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272316000, "depreciation_amortisation": 2604000, "ebitda": 274920000, "interest_expense": 322961000, "interest_income": null, "other_non_operating": null, "pretax_income": -50645000, "tax_provision": -156000, "effective_tax_rate": null, "net_income": -47051000, "net_income_continuing_ops": -50489000, "net_income_to_common": -47051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84617000, "short_term_investments": null, "net_receivables": 25199000, "inventory": null, "other_current_assets": null, "total_current_assets": 109816000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6354827000, "total_assets": 6464643000, "short_term_debt": 344463000, "accounts_payable": 12893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344463000, "long_term_debt": 4130501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4894976000, "total_liabilities": 5239439000, "total_debt": 4474964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -506130000, "total_equity": 1172550000, "shares_outstanding": 66807432, "operating_cash_flow": 72283000, "stock_based_compensation": 7927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 264291000, "dividends_paid": 88164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355783000, "free_cash_flow": 77865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272316000", "ebitda": "274920000", "netIncome": "-47051000", "grossProfit": "404399000", "depreciation": "None", "totalRevenue": "457959000", "costOfRevenue": "53560000", "interestIncome": "435599000", "incomeBeforeTax": "-50645000", "interestExpense": "322961000", "operatingIncome": "271638000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "112638000", "nonInterestIncome": "None", "operatingExpenses": "132761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2604000", "sellingGeneralAndAdministrative": "32811999", "netIncomeFromContinuingOperations": "-50489000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "644000", "currentDebt": "None", "investments": "None", "totalAssets": "6464643000", "longTermDebt": "4130501000", "shortTermDebt": "344463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-506130000", "totalLiabilities": "5239439000", "otherCurrentAssets": "None", "totalCurrentAssets": "109816000", "currentLongTermDebt": "0", "longTermInvestments": "50534000", "shortTermInvestments": "None", "currentNetReceivables": "25199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6354827000", "currentAccountsPayable": "12893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4693537000", "totalShareholderEquity": "1172550000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "35491000", "totalCurrentLiabilities": "344463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4894976000", "cashAndShortTermInvestments": "84617000", "commonStockSharesOutstanding": "66807432", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50489000", "profitLoss": "None", "dividendPayout": "88164000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72283000", "capitalExpenditures": "5582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355783000", "cashflowFromInvestment": "264291000", "stockBasedCompensation": "7927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 592618000, "cost_of_revenue": 49599000, "gross_profit": 543019000, "ebit": 447488000, "ebitda": 448471000, "pretax_income": 34575000, "tax_provision": 248000, "net_income": 35591000, "net_income_to_common": 35591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104933000, "total_current_assets": 133687000, "total_assets": 6350398000, "short_term_debt": 348507000, "long_term_debt": 3783162000, "total_debt": 4131669000, "total_liabilities": 4951519000, "total_equity": 1345030000, "shares_outstanding": 69397000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132563000, "capital_expenditure": 8106000, "free_cash_flow": 140669000, "dividends_paid": 103103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286883, "ticker_id": 2419, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447488000", "ebitda": "448471000", "netIncome": "35591000", "grossProfit": "543019000", "depreciation": "None", "totalRevenue": "592618000", "costOfRevenue": "49599000", "interestIncome": "564629000", "incomeBeforeTax": "34575000", "interestExpense": "412913000", "operatingIncome": "445970000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "248000", "reportedCurrency": "USD", "netInterestIncome": "151716000", "nonInterestIncome": "None", "operatingExpenses": "97049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "983000", "sellingGeneralAndAdministrative": "18410000", "netIncomeFromContinuingOperations": "34327000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "686000", "currentDebt": "None", "investments": "None", "totalAssets": "6350398000", "longTermDebt": "3783162000", "shortTermDebt": "348507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-370471000", "totalLiabilities": "4951519000", "otherCurrentAssets": "-133687000", "totalCurrentAssets": "133687000", "currentLongTermDebt": "80000000", "longTermInvestments": "35598000", "shortTermInvestments": "None", "currentNetReceivables": "28754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216711000", "currentAccountsPayable": "19939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4898631000", "totalShareholderEquity": "1345030000", "capitalLeaseObligations": "730000", "otherCurrentLiabilities": "-99939000", "totalCurrentLiabilities": "348507000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4603012000", "cashAndShortTermInvestments": "104933000", "commonStockSharesOutstanding": "69397000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34327000", "profitLoss": "None", "dividendPayout": "103103000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132563000", "capitalExpenditures": "8106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1290566000", "cashflowFromInvestment": "1116237000", "stockBasedCompensation": "8261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592618000, "cost_of_revenue": 49599000, "gross_profit": 543019000, "research_and_development": null, "selling_general_admin": 18410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447488000, "depreciation_amortisation": 983000, "ebitda": 448471000, "interest_expense": 412913000, "interest_income": null, "other_non_operating": null, "pretax_income": 34575000, "tax_provision": 248000, "effective_tax_rate": null, "net_income": 35591000, "net_income_continuing_ops": 34327000, "net_income_to_common": 35591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104933000, "short_term_investments": null, "net_receivables": 28754000, "inventory": null, "other_current_assets": null, "total_current_assets": 133687000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6216711000, "total_assets": 6350398000, "short_term_debt": 348507000, "accounts_payable": 19939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348507000, "long_term_debt": 3783162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4603012000, "total_liabilities": 4951519000, "total_debt": 4131669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370471000, "total_equity": 1345030000, "shares_outstanding": 69397000, "operating_cash_flow": 132563000, "stock_based_compensation": 8261000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1116237000, "dividends_paid": 103103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1290566000, "free_cash_flow": 140669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "447488000", "ebitda": "448471000", "netIncome": "35591000", "grossProfit": "543019000", "depreciation": "None", "totalRevenue": "592618000", "costOfRevenue": "49599000", "interestIncome": "564629000", "incomeBeforeTax": "34575000", "interestExpense": "412913000", "operatingIncome": "445970000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "248000", "reportedCurrency": "USD", "netInterestIncome": "151716000", "nonInterestIncome": "None", "operatingExpenses": "97049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "983000", "sellingGeneralAndAdministrative": "18410000", "netIncomeFromContinuingOperations": "34327000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "686000", "currentDebt": "None", "investments": "None", "totalAssets": "6350398000", "longTermDebt": "3783162000", "shortTermDebt": "348507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-370471000", "totalLiabilities": "4951519000", "otherCurrentAssets": "-133687000", "totalCurrentAssets": "133687000", "currentLongTermDebt": "80000000", "longTermInvestments": "35598000", "shortTermInvestments": "None", "currentNetReceivables": "28754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216711000", "currentAccountsPayable": "19939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4898631000", "totalShareholderEquity": "1345030000", "capitalLeaseObligations": "730000", "otherCurrentLiabilities": "-99939000", "totalCurrentLiabilities": "348507000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4603012000", "cashAndShortTermInvestments": "104933000", "commonStockSharesOutstanding": "69397000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34327000", "profitLoss": "None", "dividendPayout": "103103000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132563000", "capitalExpenditures": "8106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1290566000", "cashflowFromInvestment": "1116237000", "stockBasedCompensation": "8261000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10026000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 181610000, "cost_of_revenue": 11190000, "gross_profit": 170420000, "ebit": -52146000, "ebitda": -52146000, "pretax_income": -53209000, "tax_provision": 710000, "net_income": -53919000, "net_income_to_common": -53919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135898000, "total_current_assets": 176901000, "total_assets": 7547618000, "short_term_debt": 1798014000, "long_term_debt": 6059921000, "total_debt": 7857935000, "total_liabilities": 6143436000, "total_equity": 1404767000, "shares_outstanding": 69180039, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155715000, "capital_expenditure": 1860000, "free_cash_flow": 157575000, "dividends_paid": 140158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286888, "ticker_id": 2419, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52146000", "ebitda": "-52146000", "netIncome": "-53919000", "grossProfit": "170420000", "depreciation": "None", "totalRevenue": "181610000", "costOfRevenue": "11190000", "interestIncome": "618896000", "incomeBeforeTax": "-53209000", "interestExpense": "458802000", "operatingIncome": "-52146000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "187034000", "nonInterestIncome": "None", "operatingExpenses": "222566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30947000", "sellingGeneralAndAdministrative": "18788000", "netIncomeFromContinuingOperations": "1557000" }, "balance": { "goodwill": "None", "inventory": "183108000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7547618000", "longTermDebt": "6059921000", "shortTermDebt": "1798014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-314370000", "totalLiabilities": "6143436000", "otherCurrentAssets": "-360009000", "totalCurrentAssets": "176901000", "currentLongTermDebt": "160000000", "longTermInvestments": "35076000", "shortTermInvestments": "5000000", "currentNetReceivables": "41003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7370717000", "currentAccountsPayable": "20207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6059921000", "totalShareholderEquity": "1404767000", "capitalLeaseObligations": "1095000", "otherCurrentLiabilities": "38075000", "totalCurrentLiabilities": "1798014000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4345422000", "cashAndShortTermInvestments": "135898000", "commonStockSharesOutstanding": "69180039", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31657000", "profitLoss": "None", "dividendPayout": "140158000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-529000", "operatingCashflow": "155715000", "capitalExpenditures": "1860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271510000", "cashflowFromInvestment": "13487000", "stockBasedCompensation": "8075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181610000, "cost_of_revenue": 11190000, "gross_profit": 170420000, "research_and_development": 0.05, "selling_general_admin": 18788000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52146000, "depreciation_amortisation": 30947000, "ebitda": -52146000, "interest_expense": 458802000, "interest_income": null, "other_non_operating": null, "pretax_income": -53209000, "tax_provision": 710000, "effective_tax_rate": null, "net_income": -53919000, "net_income_continuing_ops": 1557000, "net_income_to_common": -53919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135898000, "short_term_investments": 5000000, "net_receivables": 41003000, "inventory": 183108000, "other_current_assets": null, "total_current_assets": 176901000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7370717000, "total_assets": 7547618000, "short_term_debt": 1798014000, "accounts_payable": 20207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1798014000, "long_term_debt": 6059921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4345422000, "total_liabilities": 6143436000, "total_debt": 7857935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -314370000, "total_equity": 1404767000, "shares_outstanding": 69180039, "operating_cash_flow": 155715000, "stock_based_compensation": 8075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13487000, "dividends_paid": 140158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -271510000, "free_cash_flow": 157575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52146000", "ebitda": "-52146000", "netIncome": "-53919000", "grossProfit": "170420000", "depreciation": "None", "totalRevenue": "181610000", "costOfRevenue": "11190000", "interestIncome": "618896000", "incomeBeforeTax": "-53209000", "interestExpense": "458802000", "operatingIncome": "-52146000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "187034000", "nonInterestIncome": "None", "operatingExpenses": "222566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30947000", "sellingGeneralAndAdministrative": "18788000", "netIncomeFromContinuingOperations": "1557000" }, "balance": { "goodwill": "None", "inventory": "183108000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7547618000", "longTermDebt": "6059921000", "shortTermDebt": "1798014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-314370000", "totalLiabilities": "6143436000", "otherCurrentAssets": "-360009000", "totalCurrentAssets": "176901000", "currentLongTermDebt": "160000000", "longTermInvestments": "35076000", "shortTermInvestments": "5000000", "currentNetReceivables": "41003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7370717000", "currentAccountsPayable": "20207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6059921000", "totalShareholderEquity": "1404767000", "capitalLeaseObligations": "1095000", "otherCurrentLiabilities": "38075000", "totalCurrentLiabilities": "1798014000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4345422000", "cashAndShortTermInvestments": "135898000", "commonStockSharesOutstanding": "69180039", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31657000", "profitLoss": "None", "dividendPayout": "140158000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-529000", "operatingCashflow": "155715000", "capitalExpenditures": "1860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-271510000", "cashflowFromInvestment": "13487000", "stockBasedCompensation": "8075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 436507000, "cost_of_revenue": 37427000, "gross_profit": 399080000, "ebit": 106840000, "ebitda": 273746000, "pretax_income": 37651000, "tax_provision": 58000, "net_income": 38103000, "net_income_to_common": 38103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239791000, "total_current_assets": 278796000, "total_assets": 7802321000, "short_term_debt": 505948000, "long_term_debt": 480065000, "total_debt": 986013000, "total_liabilities": 6230885000, "total_equity": 1571538000, "shares_outstanding": 67553578, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 141125000, "capital_expenditure": 1662000, "free_cash_flow": 142787000, "dividends_paid": 136906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286893, "ticker_id": 2419, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106840000", "ebitda": "273746000", "netIncome": "38103000", "grossProfit": "399080000", "depreciation": "None", "totalRevenue": "436507000", "costOfRevenue": "37427000", "interestIncome": "421968000", "incomeBeforeTax": "37651000", "interestExpense": "236095000", "operatingIncome": "269091000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "185873000", "nonInterestIncome": "None", "operatingExpenses": "129989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "19194000", "costofGoodsAndServicesSold": "37427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167416000", "sellingGeneralAndAdministrative": "17616000", "netIncomeFromContinuingOperations": "37593000" }, "balance": { "goodwill": "None", "inventory": "80231000", "commonStock": "691000", "currentDebt": "None", "investments": "None", "totalAssets": "7802321000", "longTermDebt": "480065000", "shortTermDebt": "505948000", "treasuryStock": "-96764000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-141503000", "totalLiabilities": "6230885000", "otherCurrentAssets": "-359027000", "totalCurrentAssets": "278796000", "currentLongTermDebt": "None", "longTermInvestments": "36849000", "shortTermInvestments": "None", "currentNetReceivables": "39005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7523525000", "currentAccountsPayable": "17859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80231000", "shortLongTermDebtTotal": "6164348000", "totalShareholderEquity": "1571538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-17859000", "totalCurrentLiabilities": "505948000", "otherNonCurrentLiabilities": "1935592000", "totalNonCurrentLiabilities": "5724937000", "cashAndShortTermInvestments": "239791000", "commonStockSharesOutstanding": "67553578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "239791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37593000", "profitLoss": "None", "dividendPayout": "136906000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141125000", "capitalExpenditures": "1662000", "changeInReceivables": "-23764000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1012859000", "cashflowFromInvestment": "-1177133000", "stockBasedCompensation": "7835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23149000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35786000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436507000, "cost_of_revenue": 37427000, "gross_profit": 399080000, "research_and_development": 0.09, "selling_general_admin": 17616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106840000, "depreciation_amortisation": 167416000, "ebitda": 273746000, "interest_expense": 236095000, "interest_income": null, "other_non_operating": null, "pretax_income": 37651000, "tax_provision": 58000, "effective_tax_rate": null, "net_income": 38103000, "net_income_continuing_ops": 37593000, "net_income_to_common": 38103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239791000, "short_term_investments": null, "net_receivables": 39005000, "inventory": 80231000, "other_current_assets": null, "total_current_assets": 278796000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7523525000, "total_assets": 7802321000, "short_term_debt": 505948000, "accounts_payable": 17859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505948000, "long_term_debt": 480065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5724937000, "total_liabilities": 6230885000, "total_debt": 986013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141503000, "total_equity": 1571538000, "shares_outstanding": 67553578, "operating_cash_flow": 141125000, "stock_based_compensation": 7835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1662000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1177133000, "dividends_paid": 136906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1012859000, "free_cash_flow": 142787000, "net_change_in_cash": -23149000 }, "raw_data": { "income": { "ebit": "106840000", "ebitda": "273746000", "netIncome": "38103000", "grossProfit": "399080000", "depreciation": "None", "totalRevenue": "436507000", "costOfRevenue": "37427000", "interestIncome": "421968000", "incomeBeforeTax": "37651000", "interestExpense": "236095000", "operatingIncome": "269091000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "185873000", "nonInterestIncome": "None", "operatingExpenses": "129989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "19194000", "costofGoodsAndServicesSold": "37427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167416000", "sellingGeneralAndAdministrative": "17616000", "netIncomeFromContinuingOperations": "37593000" }, "balance": { "goodwill": "None", "inventory": "80231000", "commonStock": "691000", "currentDebt": "None", "investments": "None", "totalAssets": "7802321000", "longTermDebt": "480065000", "shortTermDebt": "505948000", "treasuryStock": "-96764000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-141503000", "totalLiabilities": "6230885000", "otherCurrentAssets": "-359027000", "totalCurrentAssets": "278796000", "currentLongTermDebt": "None", "longTermInvestments": "36849000", "shortTermInvestments": "None", "currentNetReceivables": "39005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7523525000", "currentAccountsPayable": "17859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80231000", "shortLongTermDebtTotal": "6164348000", "totalShareholderEquity": "1571538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-17859000", "totalCurrentLiabilities": "505948000", "otherNonCurrentLiabilities": "1935592000", "totalNonCurrentLiabilities": "5724937000", "cashAndShortTermInvestments": "239791000", "commonStockSharesOutstanding": "67553578", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "239791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37593000", "profitLoss": "None", "dividendPayout": "136906000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141125000", "capitalExpenditures": "1662000", "changeInReceivables": "-23764000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1012859000", "cashflowFromInvestment": "-1177133000", "stockBasedCompensation": "7835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23149000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35786000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 151945000, "cost_of_revenue": 39827000, "gross_profit": 151945000, "ebit": 137867000, "ebitda": 153598000, "pretax_income": 137867000, "tax_provision": 684000, "net_income": 137183000, "net_income_to_common": 137183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271487000, "total_current_assets": 286728000, "total_assets": 6703239000, "short_term_debt": 1608173000, "long_term_debt": 5294969000, "total_debt": 6903142000, "total_liabilities": 5341658000, "total_equity": 1361434000, "shares_outstanding": 56783388, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124793000, "capital_expenditure": 0, "free_cash_flow": 124793000, "dividends_paid": 103946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286898, "ticker_id": 2419, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137867000", "ebitda": "153598000", "netIncome": "137183000", "grossProfit": "151945000", "depreciation": "None", "totalRevenue": "151945000", "costOfRevenue": "39827000", "interestIncome": "279950000", "incomeBeforeTax": "137867000", "interestExpense": "114439000", "operatingIncome": "137867000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "684000", "reportedCurrency": "USD", "netInterestIncome": "165511000", "nonInterestIncome": "None", "operatingExpenses": "-14078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "12183000", "costofGoodsAndServicesSold": "39827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15731000", "sellingGeneralAndAdministrative": "14235000", "netIncomeFromContinuingOperations": "137183000" }, "balance": { "goodwill": "None", "inventory": "78569000", "commonStock": "613000", "currentDebt": "None", "investments": "None", "totalAssets": "6703239000", "longTermDebt": "5294969000", "shortTermDebt": "1608173000", "treasuryStock": "-60999000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38208000", "totalLiabilities": "5341658000", "otherCurrentAssets": "20341000", "totalCurrentAssets": "286728000", "currentLongTermDebt": "None", "longTermInvestments": "35537000", "shortTermInvestments": "6316733000", "currentNetReceivables": "15241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6416511000", "currentAccountsPayable": "7521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78569000", "shortLongTermDebtTotal": "5294969000", "totalShareholderEquity": "1361434000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39168000", "totalCurrentLiabilities": "1608173000", "otherNonCurrentLiabilities": "1087976000", "totalNonCurrentLiabilities": "3733485000", "cashAndShortTermInvestments": "271487000", "commonStockSharesOutstanding": "56783388", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137183000", "profitLoss": "None", "dividendPayout": "103946000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124793000", "capitalExpenditures": "0", "changeInReceivables": "171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1578981000", "cashflowFromInvestment": "-1540836000", "stockBasedCompensation": "7427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "162938000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4956557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151945000, "cost_of_revenue": 39827000, "gross_profit": 151945000, "research_and_development": 0.48, "selling_general_admin": 14235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137867000, "depreciation_amortisation": 15731000, "ebitda": 153598000, "interest_expense": 114439000, "interest_income": null, "other_non_operating": null, "pretax_income": 137867000, "tax_provision": 684000, "effective_tax_rate": null, "net_income": 137183000, "net_income_continuing_ops": 137183000, "net_income_to_common": 137183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271487000, "short_term_investments": 6316733000, "net_receivables": 15241000, "inventory": 78569000, "other_current_assets": null, "total_current_assets": 286728000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6416511000, "total_assets": 6703239000, "short_term_debt": 1608173000, "accounts_payable": 7521000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1608173000, "long_term_debt": 5294969000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3733485000, "total_liabilities": 5341658000, "total_debt": 6903142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38208000, "total_equity": 1361434000, "shares_outstanding": 56783388, "operating_cash_flow": 124793000, "stock_based_compensation": 7427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1540836000, "dividends_paid": 103946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1578981000, "free_cash_flow": 124793000, "net_change_in_cash": 162938000 }, "raw_data": { "income": { "ebit": "137867000", "ebitda": "153598000", "netIncome": "137183000", "grossProfit": "151945000", "depreciation": "None", "totalRevenue": "151945000", "costOfRevenue": "39827000", "interestIncome": "279950000", "incomeBeforeTax": "137867000", "interestExpense": "114439000", "operatingIncome": "137867000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "684000", "reportedCurrency": "USD", "netInterestIncome": "165511000", "nonInterestIncome": "None", "operatingExpenses": "-14078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.48", "otherNonOperatingIncome": "12183000", "costofGoodsAndServicesSold": "39827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15731000", "sellingGeneralAndAdministrative": "14235000", "netIncomeFromContinuingOperations": "137183000" }, "balance": { "goodwill": "None", "inventory": "78569000", "commonStock": "613000", "currentDebt": "None", "investments": "None", "totalAssets": "6703239000", "longTermDebt": "5294969000", "shortTermDebt": "1608173000", "treasuryStock": "-60999000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38208000", "totalLiabilities": "5341658000", "otherCurrentAssets": "20341000", "totalCurrentAssets": "286728000", "currentLongTermDebt": "None", "longTermInvestments": "35537000", "shortTermInvestments": "6316733000", "currentNetReceivables": "15241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6416511000", "currentAccountsPayable": "7521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78569000", "shortLongTermDebtTotal": "5294969000", "totalShareholderEquity": "1361434000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39168000", "totalCurrentLiabilities": "1608173000", "otherNonCurrentLiabilities": "1087976000", "totalNonCurrentLiabilities": "3733485000", "cashAndShortTermInvestments": "271487000", "commonStockSharesOutstanding": "56783388", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137183000", "profitLoss": "None", "dividendPayout": "103946000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124793000", "capitalExpenditures": "0", "changeInReceivables": "171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1578981000", "cashflowFromInvestment": "-1540836000", "stockBasedCompensation": "7427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "162938000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4956557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 125628000, "cost_of_revenue": 88348000, "gross_profit": 125628000, "ebit": 54809000, "ebitda": 77136000, "pretax_income": 54809000, "tax_provision": 412000, "net_income": 54397000, "net_income_to_common": 54397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110832000, "total_current_assets": 126244000, "total_assets": 4965612000, "short_term_debt": 895728000, "long_term_debt": 428493000, "total_debt": 1324221000, "total_liabilities": 3920206000, "total_equity": 1045406000, "shares_outstanding": 56057237, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 115062000, "capital_expenditure": 0, "free_cash_flow": 115062000, "dividends_paid": 97085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286903, "ticker_id": 2419, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54809000", "ebitda": "77136000", "netIncome": "54397000", "grossProfit": "125628000", "depreciation": "None", "totalRevenue": "125628000", "costOfRevenue": "88348000", "interestIncome": "269188000", "incomeBeforeTax": "54809000", "interestExpense": "127312000", "operatingIncome": "54809000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "141876000", "nonInterestIncome": "None", "operatingExpenses": "-70819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "1281000", "costofGoodsAndServicesSold": "88348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22327000", "sellingGeneralAndAdministrative": "14238000", "netIncomeFromContinuingOperations": "54397000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "556000", "currentDebt": "None", "investments": "None", "totalAssets": "4965612000", "longTermDebt": "428493000", "shortTermDebt": "895728000", "treasuryStock": "-60999000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-65697999", "totalLiabilities": "3920206000", "otherCurrentAssets": "15912000", "totalCurrentAssets": "126244000", "currentLongTermDebt": "None", "longTermInvestments": "33651000", "shortTermInvestments": "None", "currentNetReceivables": "15412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839368000", "currentAccountsPayable": "10204000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3813240000", "totalShareholderEquity": "1045406000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39011000", "totalCurrentLiabilities": "895728000", "otherNonCurrentLiabilities": "876232000", "totalNonCurrentLiabilities": "3024478000", "cashAndShortTermInvestments": "110832000", "commonStockSharesOutstanding": "56057237", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54397000", "profitLoss": "None", "dividendPayout": "97085000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115062000", "capitalExpenditures": "0", "changeInReceivables": "893000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160558000", "cashflowFromInvestment": "88709000", "stockBasedCompensation": "5676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43213000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25061000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125628000, "cost_of_revenue": 88348000, "gross_profit": 125628000, "research_and_development": 0.2, "selling_general_admin": 14238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54809000, "depreciation_amortisation": 22327000, "ebitda": 77136000, "interest_expense": 127312000, "interest_income": null, "other_non_operating": null, "pretax_income": 54809000, "tax_provision": 412000, "effective_tax_rate": null, "net_income": 54397000, "net_income_continuing_ops": 54397000, "net_income_to_common": 54397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110832000, "short_term_investments": null, "net_receivables": 15412000, "inventory": null, "other_current_assets": null, "total_current_assets": 126244000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4839368000, "total_assets": 4965612000, "short_term_debt": 895728000, "accounts_payable": 10204000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 895728000, "long_term_debt": 428493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3024478000, "total_liabilities": 3920206000, "total_debt": 1324221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65697999, "total_equity": 1045406000, "shares_outstanding": 56057237, "operating_cash_flow": 115062000, "stock_based_compensation": 5676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 88709000, "dividends_paid": 97085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160558000, "free_cash_flow": 115062000, "net_change_in_cash": 43213000 }, "raw_data": { "income": { "ebit": "54809000", "ebitda": "77136000", "netIncome": "54397000", "grossProfit": "125628000", "depreciation": "None", "totalRevenue": "125628000", "costOfRevenue": "88348000", "interestIncome": "269188000", "incomeBeforeTax": "54809000", "interestExpense": "127312000", "operatingIncome": "54809000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "412000", "reportedCurrency": "USD", "netInterestIncome": "141876000", "nonInterestIncome": "None", "operatingExpenses": "-70819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "1281000", "costofGoodsAndServicesSold": "88348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22327000", "sellingGeneralAndAdministrative": "14238000", "netIncomeFromContinuingOperations": "54397000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "556000", "currentDebt": "None", "investments": "None", "totalAssets": "4965612000", "longTermDebt": "428493000", "shortTermDebt": "895728000", "treasuryStock": "-60999000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-65697999", "totalLiabilities": "3920206000", "otherCurrentAssets": "15912000", "totalCurrentAssets": "126244000", "currentLongTermDebt": "None", "longTermInvestments": "33651000", "shortTermInvestments": "None", "currentNetReceivables": "15412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4839368000", "currentAccountsPayable": "10204000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3813240000", "totalShareholderEquity": "1045406000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39011000", "totalCurrentLiabilities": "895728000", "otherNonCurrentLiabilities": "876232000", "totalNonCurrentLiabilities": "3024478000", "cashAndShortTermInvestments": "110832000", "commonStockSharesOutstanding": "56057237", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54397000", "profitLoss": "None", "dividendPayout": "97085000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "115062000", "capitalExpenditures": "0", "changeInReceivables": "893000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160558000", "cashflowFromInvestment": "88709000", "stockBasedCompensation": "5676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43213000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25061000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 99770000, "cost_of_revenue": 158860000, "gross_profit": 99770000, "ebit": 90544000, "ebitda": 90544000, "pretax_income": 90544000, "tax_provision": 579000, "net_income": 89965000, "net_income_to_common": 89965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67619000, "total_current_assets": 83924000, "total_assets": 5057018000, "short_term_debt": 139075000, "long_term_debt": 3892304000, "total_debt": 4031379000, "total_liabilities": 3933306000, "total_equity": 1123712000, "shares_outstanding": 57532490, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91713000, "capital_expenditure": 0, "free_cash_flow": 91713000, "dividends_paid": 99546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286908, "ticker_id": 2419, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90544000", "ebitda": "90544000", "netIncome": "89965000", "grossProfit": "99770000", "depreciation": "None", "totalRevenue": "99770000", "costOfRevenue": "158860000", "interestIncome": "274335000", "incomeBeforeTax": "90544000", "interestExpense": "158860000", "operatingIncome": "90544000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "115475000", "nonInterestIncome": "None", "operatingExpenses": "-9226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "5998000", "costofGoodsAndServicesSold": "158860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-90544000", "sellingGeneralAndAdministrative": "10522000", "netIncomeFromContinuingOperations": "89965000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5057018000", "longTermDebt": "3892304000", "shortTermDebt": "139075000", "treasuryStock": "-35958000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8594000", "totalLiabilities": "3933306000", "otherCurrentAssets": "-83924000", "totalCurrentAssets": "83924000", "currentLongTermDebt": "None", "longTermInvestments": "37469000", "shortTermInvestments": "None", "currentNetReceivables": "16305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37469000", "currentAccountsPayable": "10049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4031379000", "totalShareholderEquity": "1123712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10049000", "totalCurrentLiabilities": "10049000", "otherNonCurrentLiabilities": "868342000", "totalNonCurrentLiabilities": "3892304000", "cashAndShortTermInvestments": "67619000", "commonStockSharesOutstanding": "57532490", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89965000", "profitLoss": "None", "dividendPayout": "99546000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91713000", "capitalExpenditures": "0", "changeInReceivables": "61000", "changeInExchangeRate": "None", "cashflowFromFinancing": "815689000", "cashflowFromInvestment": "-926314000", "stockBasedCompensation": "4091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99770000, "cost_of_revenue": 158860000, "gross_profit": 99770000, "research_and_development": 0.33, "selling_general_admin": 10522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90544000, "depreciation_amortisation": -90544000, "ebitda": 90544000, "interest_expense": 158860000, "interest_income": null, "other_non_operating": null, "pretax_income": 90544000, "tax_provision": 579000, "effective_tax_rate": null, "net_income": 89965000, "net_income_continuing_ops": 89965000, "net_income_to_common": 89965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67619000, "short_term_investments": null, "net_receivables": 16305000, "inventory": null, "other_current_assets": null, "total_current_assets": 83924000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37469000, "total_assets": 5057018000, "short_term_debt": 139075000, "accounts_payable": 10049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10049000, "long_term_debt": 3892304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3892304000, "total_liabilities": 3933306000, "total_debt": 4031379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8594000, "total_equity": 1123712000, "shares_outstanding": 57532490, "operating_cash_flow": 91713000, "stock_based_compensation": 4091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -926314000, "dividends_paid": 99546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 815689000, "free_cash_flow": 91713000, "net_change_in_cash": -18912000 }, "raw_data": { "income": { "ebit": "90544000", "ebitda": "90544000", "netIncome": "89965000", "grossProfit": "99770000", "depreciation": "None", "totalRevenue": "99770000", "costOfRevenue": "158860000", "interestIncome": "274335000", "incomeBeforeTax": "90544000", "interestExpense": "158860000", "operatingIncome": "90544000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "115475000", "nonInterestIncome": "None", "operatingExpenses": "-9226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "5998000", "costofGoodsAndServicesSold": "158860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-90544000", "sellingGeneralAndAdministrative": "10522000", "netIncomeFromContinuingOperations": "89965000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5057018000", "longTermDebt": "3892304000", "shortTermDebt": "139075000", "treasuryStock": "-35958000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8594000", "totalLiabilities": "3933306000", "otherCurrentAssets": "-83924000", "totalCurrentAssets": "83924000", "currentLongTermDebt": "None", "longTermInvestments": "37469000", "shortTermInvestments": "None", "currentNetReceivables": "16305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37469000", "currentAccountsPayable": "10049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4031379000", "totalShareholderEquity": "1123712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10049000", "totalCurrentLiabilities": "10049000", "otherNonCurrentLiabilities": "868342000", "totalNonCurrentLiabilities": "3892304000", "cashAndShortTermInvestments": "67619000", "commonStockSharesOutstanding": "57532490", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89965000", "profitLoss": "None", "dividendPayout": "99546000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91713000", "capitalExpenditures": "0", "changeInReceivables": "61000", "changeInExchangeRate": "None", "cashflowFromFinancing": "815689000", "cashflowFromInvestment": "-926314000", "stockBasedCompensation": "4091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18912000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 99240000, "cost_of_revenue": -16346000, "gross_profit": 115586000, "ebit": 174691000, "ebitda": 174691000, "pretax_income": 89737000, "tax_provision": -70000, "net_income": 89744000, "net_income_to_common": 89744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86531000, "total_current_assets": 86531000, "total_assets": 5231845000, "short_term_debt": 137688000, "long_term_debt": 2974548000, "total_debt": 3112236000, "total_liabilities": 4096657000, "total_equity": 1135188000, "shares_outstanding": 55171061, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76830000, "capital_expenditure": 0, "free_cash_flow": 76830000, "dividends_paid": 89233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286913, "ticker_id": 2419, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174691000", "ebitda": "174691000", "netIncome": "89744000", "grossProfit": "115586000", "depreciation": "None", "totalRevenue": "99240000", "costOfRevenue": "-16346000", "interestIncome": "183575000", "incomeBeforeTax": "89737000", "interestExpense": "85017000", "operatingIncome": "174691000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-70000", "reportedCurrency": "USD", "netInterestIncome": "98558000", "nonInterestIncome": "None", "operatingExpenses": "29000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "20093000", "costofGoodsAndServicesSold": "-16346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111343000", "sellingGeneralAndAdministrative": "7812000", "netIncomeFromContinuingOperations": "89807000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "576000", "currentDebt": "None", "investments": "None", "totalAssets": "5231845000", "longTermDebt": "2974548000", "shortTermDebt": "137688000", "treasuryStock": "-31854000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-225000", "totalLiabilities": "4096657000", "otherCurrentAssets": "-16178000", "totalCurrentAssets": "86531000", "currentLongTermDebt": "None", "longTermInvestments": "30734000", "shortTermInvestments": "None", "currentNetReceivables": "16178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5129136000", "currentAccountsPayable": "12045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3112236000", "totalShareholderEquity": "1135188000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1110064000", "totalCurrentLiabilities": "1122109000", "otherNonCurrentLiabilities": "1966066000", "totalNonCurrentLiabilities": "2974548000", "cashAndShortTermInvestments": "86531000", "commonStockSharesOutstanding": "55171061", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89807000", "profitLoss": "None", "dividendPayout": "89233000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "6914000", "operatingCashflow": "76830000", "capitalExpenditures": "0", "changeInReceivables": "-6914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1903394000", "cashflowFromInvestment": "-1997213000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16989000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99240000, "cost_of_revenue": -16346000, "gross_profit": 115586000, "research_and_development": 0.45, "selling_general_admin": 7812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174691000, "depreciation_amortisation": 111343000, "ebitda": 174691000, "interest_expense": 85017000, "interest_income": null, "other_non_operating": null, "pretax_income": 89737000, "tax_provision": -70000, "effective_tax_rate": null, "net_income": 89744000, "net_income_continuing_ops": 89807000, "net_income_to_common": 89744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86531000, "short_term_investments": null, "net_receivables": 16178000, "inventory": null, "other_current_assets": null, "total_current_assets": 86531000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5129136000, "total_assets": 5231845000, "short_term_debt": 137688000, "accounts_payable": 12045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1122109000, "long_term_debt": 2974548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2974548000, "total_liabilities": 4096657000, "total_debt": 3112236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225000, "total_equity": 1135188000, "shares_outstanding": 55171061, "operating_cash_flow": 76830000, "stock_based_compensation": 1973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1997213000, "dividends_paid": 89233000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1903394000, "free_cash_flow": 76830000, "net_change_in_cash": -16989000 }, "raw_data": { "income": { "ebit": "174691000", "ebitda": "174691000", "netIncome": "89744000", "grossProfit": "115586000", "depreciation": "None", "totalRevenue": "99240000", "costOfRevenue": "-16346000", "interestIncome": "183575000", "incomeBeforeTax": "89737000", "interestExpense": "85017000", "operatingIncome": "174691000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-70000", "reportedCurrency": "USD", "netInterestIncome": "98558000", "nonInterestIncome": "None", "operatingExpenses": "29000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "20093000", "costofGoodsAndServicesSold": "-16346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111343000", "sellingGeneralAndAdministrative": "7812000", "netIncomeFromContinuingOperations": "89807000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "576000", "currentDebt": "None", "investments": "None", "totalAssets": "5231845000", "longTermDebt": "2974548000", "shortTermDebt": "137688000", "treasuryStock": "-31854000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-225000", "totalLiabilities": "4096657000", "otherCurrentAssets": "-16178000", "totalCurrentAssets": "86531000", "currentLongTermDebt": "None", "longTermInvestments": "30734000", "shortTermInvestments": "None", "currentNetReceivables": "16178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5129136000", "currentAccountsPayable": "12045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3112236000", "totalShareholderEquity": "1135188000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1110064000", "totalCurrentLiabilities": "1122109000", "otherNonCurrentLiabilities": "1966066000", "totalNonCurrentLiabilities": "2974548000", "cashAndShortTermInvestments": "86531000", "commonStockSharesOutstanding": "55171061", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89807000", "profitLoss": "None", "dividendPayout": "89233000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "6914000", "operatingCashflow": "76830000", "capitalExpenditures": "0", "changeInReceivables": "-6914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1903394000", "cashflowFromInvestment": "-1997213000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89233000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16989000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 101744000, "cost_of_revenue": 15591000, "gross_profit": 86153000, "ebit": 12558000, "ebitda": 13537000, "pretax_income": -57159000, "tax_provision": 4722000, "net_income": -56140000, "net_income_to_common": -56140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135437000, "total_current_assets": 168644000, "total_assets": 6950095000, "short_term_debt": 798952000, "long_term_debt": 4531081000, "total_debt": 5330033000, "total_liabilities": 5797207000, "total_equity": 1095644000, "shares_outstanding": 64673125, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13144000, "capital_expenditure": 2941000, "free_cash_flow": 16085000, "dividends_paid": 21418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286876, "ticker_id": 2419, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12558000", "ebitda": "13537000", "netIncome": "-56140000", "grossProfit": "86153000", "depreciation": "None", "totalRevenue": "101744000", "costOfRevenue": "15591000", "interestIncome": "95906000", "incomeBeforeTax": "-57159000", "interestExpense": "69717000", "operatingIncome": "17278000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4722000", "reportedCurrency": "USD", "netInterestIncome": "26189000", "nonInterestIncome": "None", "operatingExpenses": "68875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "979000", "sellingGeneralAndAdministrative": "4584000", "netIncomeFromContinuingOperations": "-57159000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "643000", "currentDebt": "None", "investments": "None", "totalAssets": "6950095000", "longTermDebt": "4531081000", "shortTermDebt": "798952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-584080000", "totalLiabilities": "5797207000", "otherCurrentAssets": "-33207000", "totalCurrentAssets": "168644000", "currentLongTermDebt": "200000000", "longTermInvestments": "77150000", "shortTermInvestments": "None", "currentNetReceivables": "33207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6781451000", "currentAccountsPayable": "14715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4498730000", "totalShareholderEquity": "1095644000", "capitalLeaseObligations": "274000", "otherCurrentLiabilities": "-14715000", "totalCurrentLiabilities": "798952000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4998255000", "cashAndShortTermInvestments": "135437000", "commonStockSharesOutstanding": "64673125", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57159000", "profitLoss": "None", "dividendPayout": "21418000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13144000", "capitalExpenditures": "2941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212610000", "cashflowFromInvestment": "249472000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101744000, "cost_of_revenue": 15591000, "gross_profit": 86153000, "research_and_development": null, "selling_general_admin": 4584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12558000, "depreciation_amortisation": 979000, "ebitda": 13537000, "interest_expense": 69717000, "interest_income": null, "other_non_operating": null, "pretax_income": -57159000, "tax_provision": 4722000, "effective_tax_rate": null, "net_income": -56140000, "net_income_continuing_ops": -57159000, "net_income_to_common": -56140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135437000, "short_term_investments": null, "net_receivables": 33207000, "inventory": null, "other_current_assets": null, "total_current_assets": 168644000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6781451000, "total_assets": 6950095000, "short_term_debt": 798952000, "accounts_payable": 14715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 798952000, "long_term_debt": 4531081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4998255000, "total_liabilities": 5797207000, "total_debt": 5330033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -584080000, "total_equity": 1095644000, "shares_outstanding": 64673125, "operating_cash_flow": 13144000, "stock_based_compensation": 1808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 249472000, "dividends_paid": 21418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212610000, "free_cash_flow": 16085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12558000", "ebitda": "13537000", "netIncome": "-56140000", "grossProfit": "86153000", "depreciation": "None", "totalRevenue": "101744000", "costOfRevenue": "15591000", "interestIncome": "95906000", "incomeBeforeTax": "-57159000", "interestExpense": "69717000", "operatingIncome": "17278000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4722000", "reportedCurrency": "USD", "netInterestIncome": "26189000", "nonInterestIncome": "None", "operatingExpenses": "68875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "979000", "sellingGeneralAndAdministrative": "4584000", "netIncomeFromContinuingOperations": "-57159000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "643000", "currentDebt": "None", "investments": "None", "totalAssets": "6950095000", "longTermDebt": "4531081000", "shortTermDebt": "798952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-584080000", "totalLiabilities": "5797207000", "otherCurrentAssets": "-33207000", "totalCurrentAssets": "168644000", "currentLongTermDebt": "200000000", "longTermInvestments": "77150000", "shortTermInvestments": "None", "currentNetReceivables": "33207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6781451000", "currentAccountsPayable": "14715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4498730000", "totalShareholderEquity": "1095644000", "capitalLeaseObligations": "274000", "otherCurrentLiabilities": "-14715000", "totalCurrentLiabilities": "798952000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4998255000", "cashAndShortTermInvestments": "135437000", "commonStockSharesOutstanding": "64673125", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57159000", "profitLoss": "None", "dividendPayout": "21418000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13144000", "capitalExpenditures": "2941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212610000", "cashflowFromInvestment": "249472000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 107509000, "cost_of_revenue": 14031000, "gross_profit": 93478000, "ebit": 48454000, "ebitda": 49347000, "pretax_income": -27095000, "tax_provision": -156000, "net_income": -26242000, "net_income_to_common": -26242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84617000, "total_current_assets": 109816000, "total_assets": 6464643000, "short_term_debt": 344463000, "long_term_debt": 4130501000, "total_debt": 4474964000, "total_liabilities": 5239439000, "total_equity": 1172550000, "shares_outstanding": 65442561, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16735000, "capital_expenditure": 2707000, "free_cash_flow": 19442000, "dividends_paid": 21633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286877, "ticker_id": 2419, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48454000", "ebitda": "49347000", "netIncome": "-26242000", "grossProfit": "93478000", "depreciation": "None", "totalRevenue": "107509000", "costOfRevenue": "14031000", "interestIncome": "101341000", "incomeBeforeTax": "-27095000", "interestExpense": "75549000", "operatingIncome": "46851000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "25792000", "nonInterestIncome": "None", "operatingExpenses": "46627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893000", "sellingGeneralAndAdministrative": "7843000", "netIncomeFromContinuingOperations": "-26939000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "644000", "currentDebt": "None", "investments": "None", "totalAssets": "6464643000", "longTermDebt": "4130501000", "shortTermDebt": "344463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-506130000", "totalLiabilities": "5239439000", "otherCurrentAssets": "-109816000", "totalCurrentAssets": "109816000", "currentLongTermDebt": "0", "longTermInvestments": "50534000", "shortTermInvestments": "None", "currentNetReceivables": "25199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6354827000", "currentAccountsPayable": "12893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4693537000", "totalShareholderEquity": "1172550000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "35491000", "totalCurrentLiabilities": "344463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4894976000", "cashAndShortTermInvestments": "84617000", "commonStockSharesOutstanding": "65442561", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26939000", "profitLoss": "None", "dividendPayout": "21633000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16735000", "capitalExpenditures": "2707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1060000", "cashflowFromInvestment": "-135473000", "stockBasedCompensation": "1485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107509000, "cost_of_revenue": 14031000, "gross_profit": 93478000, "research_and_development": null, "selling_general_admin": 7843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48454000, "depreciation_amortisation": 893000, "ebitda": 49347000, "interest_expense": 75549000, "interest_income": null, "other_non_operating": null, "pretax_income": -27095000, "tax_provision": -156000, "effective_tax_rate": null, "net_income": -26242000, "net_income_continuing_ops": -26939000, "net_income_to_common": -26242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84617000, "short_term_investments": null, "net_receivables": 25199000, "inventory": null, "other_current_assets": null, "total_current_assets": 109816000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6354827000, "total_assets": 6464643000, "short_term_debt": 344463000, "accounts_payable": 12893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344463000, "long_term_debt": 4130501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4894976000, "total_liabilities": 5239439000, "total_debt": 4474964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -506130000, "total_equity": 1172550000, "shares_outstanding": 65442561, "operating_cash_flow": 16735000, "stock_based_compensation": 1485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135473000, "dividends_paid": 21633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1060000, "free_cash_flow": 19442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48454000", "ebitda": "49347000", "netIncome": "-26242000", "grossProfit": "93478000", "depreciation": "None", "totalRevenue": "107509000", "costOfRevenue": "14031000", "interestIncome": "101341000", "incomeBeforeTax": "-27095000", "interestExpense": "75549000", "operatingIncome": "46851000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-156000", "reportedCurrency": "USD", "netInterestIncome": "25792000", "nonInterestIncome": "None", "operatingExpenses": "46627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "893000", "sellingGeneralAndAdministrative": "7843000", "netIncomeFromContinuingOperations": "-26939000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "644000", "currentDebt": "None", "investments": "None", "totalAssets": "6464643000", "longTermDebt": "4130501000", "shortTermDebt": "344463000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-506130000", "totalLiabilities": "5239439000", "otherCurrentAssets": "-109816000", "totalCurrentAssets": "109816000", "currentLongTermDebt": "0", "longTermInvestments": "50534000", "shortTermInvestments": "None", "currentNetReceivables": "25199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6354827000", "currentAccountsPayable": "12893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4693537000", "totalShareholderEquity": "1172550000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "35491000", "totalCurrentLiabilities": "344463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4894976000", "cashAndShortTermInvestments": "84617000", "commonStockSharesOutstanding": "65442561", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26939000", "profitLoss": "None", "dividendPayout": "21633000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16735000", "capitalExpenditures": "2707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1060000", "cashflowFromInvestment": "-135473000", "stockBasedCompensation": "1485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 113857000, "cost_of_revenue": 14381000, "gross_profit": 99476000, "ebit": 95457000, "ebitda": 96187000, "pretax_income": 12772000, "tax_provision": 4693000, "net_income": 13778000, "net_income_to_common": 13778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204094000, "total_current_assets": 232241000, "total_assets": 6484974000, "short_term_debt": 22268000, "long_term_debt": 3569874000, "total_debt": 3592142000, "total_liabilities": 5202861000, "total_equity": 1229763000, "shares_outstanding": 65876727, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18505000, "capital_expenditure": 980000, "free_cash_flow": 19485000, "dividends_paid": 21745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286879, "ticker_id": 2419, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95457000", "ebitda": "96187000", "netIncome": "13778000", "grossProfit": "99476000", "depreciation": "None", "totalRevenue": "113857000", "costOfRevenue": "14381000", "interestIncome": "108019000", "incomeBeforeTax": "12772000", "interestExpense": "82685000", "operatingIncome": "95562000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4693000", "reportedCurrency": "USD", "netInterestIncome": "25334000", "nonInterestIncome": "None", "operatingExpenses": "3914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730000", "sellingGeneralAndAdministrative": "4746000", "netIncomeFromContinuingOperations": "12772000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "6484974000", "longTermDebt": "3569874000", "shortTermDebt": "22268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-458049000", "totalLiabilities": "5202861000", "otherCurrentAssets": "-229839000", "totalCurrentAssets": "232241000", "currentLongTermDebt": "0", "longTermInvestments": "35540000", "shortTermInvestments": "None", "currentNetReceivables": "28147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6252733000", "currentAccountsPayable": "12680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5151466000", "totalShareholderEquity": "1229763000", "capitalLeaseObligations": "456000", "otherCurrentLiabilities": "24705000", "totalCurrentLiabilities": "22268000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5180593000", "cashAndShortTermInvestments": "204094000", "commonStockSharesOutstanding": "65876727", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12772000", "profitLoss": "None", "dividendPayout": "21745000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18505000", "capitalExpenditures": "980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304880000", "cashflowFromInvestment": "383551000", "stockBasedCompensation": "2174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113857000, "cost_of_revenue": 14381000, "gross_profit": 99476000, "research_and_development": null, "selling_general_admin": 4746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95457000, "depreciation_amortisation": 730000, "ebitda": 96187000, "interest_expense": 82685000, "interest_income": null, "other_non_operating": null, "pretax_income": 12772000, "tax_provision": 4693000, "effective_tax_rate": null, "net_income": 13778000, "net_income_continuing_ops": 12772000, "net_income_to_common": 13778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204094000, "short_term_investments": null, "net_receivables": 28147000, "inventory": null, "other_current_assets": null, "total_current_assets": 232241000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6252733000, "total_assets": 6484974000, "short_term_debt": 22268000, "accounts_payable": 12680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22268000, "long_term_debt": 3569874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5180593000, "total_liabilities": 5202861000, "total_debt": 3592142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458049000, "total_equity": 1229763000, "shares_outstanding": 65876727, "operating_cash_flow": 18505000, "stock_based_compensation": 2174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 383551000, "dividends_paid": 21745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -304880000, "free_cash_flow": 19485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95457000", "ebitda": "96187000", "netIncome": "13778000", "grossProfit": "99476000", "depreciation": "None", "totalRevenue": "113857000", "costOfRevenue": "14381000", "interestIncome": "108019000", "incomeBeforeTax": "12772000", "interestExpense": "82685000", "operatingIncome": "95562000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4693000", "reportedCurrency": "USD", "netInterestIncome": "25334000", "nonInterestIncome": "None", "operatingExpenses": "3914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730000", "sellingGeneralAndAdministrative": "4746000", "netIncomeFromContinuingOperations": "12772000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "652000", "currentDebt": "None", "investments": "None", "totalAssets": "6484974000", "longTermDebt": "3569874000", "shortTermDebt": "22268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-458049000", "totalLiabilities": "5202861000", "otherCurrentAssets": "-229839000", "totalCurrentAssets": "232241000", "currentLongTermDebt": "0", "longTermInvestments": "35540000", "shortTermInvestments": "None", "currentNetReceivables": "28147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6252733000", "currentAccountsPayable": "12680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5151466000", "totalShareholderEquity": "1229763000", "capitalLeaseObligations": "456000", "otherCurrentLiabilities": "24705000", "totalCurrentLiabilities": "22268000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5180593000", "cashAndShortTermInvestments": "204094000", "commonStockSharesOutstanding": "65876727", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12772000", "profitLoss": "None", "dividendPayout": "21745000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18505000", "capitalExpenditures": "980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304880000", "cashflowFromInvestment": "383551000", "stockBasedCompensation": "2174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 118550000, "cost_of_revenue": 12897000, "gross_profit": 105653000, "ebit": 51528000, "ebitda": 52019000, "pretax_income": -30573000, "tax_provision": null, "net_income": -29726000, "net_income_to_common": -29726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107717000, "total_current_assets": 136201000, "total_assets": 6755272000, "short_term_debt": 30730000, "long_term_debt": 4274283000, "total_debt": 4305013000, "total_liabilities": 5462130000, "total_equity": 1240053000, "shares_outstanding": 67191000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21127000, "capital_expenditure": 613000, "free_cash_flow": 21740000, "dividends_paid": 22282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286880, "ticker_id": 2419, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51528000", "ebitda": "52019000", "netIncome": "-29726000", "grossProfit": "105653000", "depreciation": "None", "totalRevenue": "118550000", "costOfRevenue": "12897000", "interestIncome": "112272000", "incomeBeforeTax": "-30573000", "interestExpense": "82101000", "operatingIncome": "52147000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "30171000", "nonInterestIncome": "None", "operatingExpenses": "53506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491000", "sellingGeneralAndAdministrative": "10418000", "netIncomeFromContinuingOperations": "-30573000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "6755272000", "longTermDebt": "4274283000", "shortTermDebt": "30730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-449821000", "totalLiabilities": "5462130000", "otherCurrentAssets": "-136201000", "totalCurrentAssets": "136201000", "currentLongTermDebt": "40000000", "longTermInvestments": "35463000", "shortTermInvestments": "None", "currentNetReceivables": "28484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6619071000", "currentAccountsPayable": "15346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5411809000", "totalShareholderEquity": "1240053000", "capitalLeaseObligations": "548000", "otherCurrentLiabilities": "-55346000", "totalCurrentLiabilities": "30730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5431400000", "cashAndShortTermInvestments": "107717000", "commonStockSharesOutstanding": "67191000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30573000", "profitLoss": "None", "dividendPayout": "22282000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21127000", "capitalExpenditures": "613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255190000", "cashflowFromInvestment": "236679000", "stockBasedCompensation": "2141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118550000, "cost_of_revenue": 12897000, "gross_profit": 105653000, "research_and_development": null, "selling_general_admin": 10418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51528000, "depreciation_amortisation": 491000, "ebitda": 52019000, "interest_expense": 82101000, "interest_income": null, "other_non_operating": null, "pretax_income": -30573000, "tax_provision": null, "effective_tax_rate": null, "net_income": -29726000, "net_income_continuing_ops": -30573000, "net_income_to_common": -29726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107717000, "short_term_investments": null, "net_receivables": 28484000, "inventory": null, "other_current_assets": null, "total_current_assets": 136201000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6619071000, "total_assets": 6755272000, "short_term_debt": 30730000, "accounts_payable": 15346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30730000, "long_term_debt": 4274283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5431400000, "total_liabilities": 5462130000, "total_debt": 4305013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449821000, "total_equity": 1240053000, "shares_outstanding": 67191000, "operating_cash_flow": 21127000, "stock_based_compensation": 2141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 236679000, "dividends_paid": 22282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255190000, "free_cash_flow": 21740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51528000", "ebitda": "52019000", "netIncome": "-29726000", "grossProfit": "105653000", "depreciation": "None", "totalRevenue": "118550000", "costOfRevenue": "12897000", "interestIncome": "112272000", "incomeBeforeTax": "-30573000", "interestExpense": "82101000", "operatingIncome": "52147000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "30171000", "nonInterestIncome": "None", "operatingExpenses": "53506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491000", "sellingGeneralAndAdministrative": "10418000", "netIncomeFromContinuingOperations": "-30573000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "6755272000", "longTermDebt": "4274283000", "shortTermDebt": "30730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-449821000", "totalLiabilities": "5462130000", "otherCurrentAssets": "-136201000", "totalCurrentAssets": "136201000", "currentLongTermDebt": "40000000", "longTermInvestments": "35463000", "shortTermInvestments": "None", "currentNetReceivables": "28484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6619071000", "currentAccountsPayable": "15346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5411809000", "totalShareholderEquity": "1240053000", "capitalLeaseObligations": "548000", "otherCurrentLiabilities": "-55346000", "totalCurrentLiabilities": "30730000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5431400000", "cashAndShortTermInvestments": "107717000", "commonStockSharesOutstanding": "67191000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30573000", "profitLoss": "None", "dividendPayout": "22282000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21127000", "capitalExpenditures": "613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255190000", "cashflowFromInvestment": "236679000", "stockBasedCompensation": "2141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 118043000, "cost_of_revenue": 12251000, "gross_profit": 105792000, "ebit": 76877000, "ebitda": 77367000, "pretax_income": -5749000, "tax_provision": 4801000, "net_income": -4861000, "net_income_to_common": -4861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106411000, "total_current_assets": 134378000, "total_assets": 6554529000, "short_term_debt": 168663000, "long_term_debt": 3914294000, "total_debt": 4082957000, "total_liabilities": 5190974000, "total_equity": 1309820000, "shares_outstanding": 68765877, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15916000, "capital_expenditure": 1282000, "free_cash_flow": 17198000, "dividends_paid": 22504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286881, "ticker_id": 2419, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76877000", "ebitda": "77367000", "netIncome": "-4861000", "grossProfit": "105792000", "depreciation": "None", "totalRevenue": "118043000", "costOfRevenue": "12251000", "interestIncome": "113967000", "incomeBeforeTax": "-5749000", "interestExpense": "82626000", "operatingIncome": "77078000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4801000", "reportedCurrency": "USD", "netInterestIncome": "31341000", "nonInterestIncome": "None", "operatingExpenses": "28714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490000", "sellingGeneralAndAdministrative": "4831000", "netIncomeFromContinuingOperations": "-5749000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "678000", "currentDebt": "None", "investments": "None", "totalAssets": "6554529000", "longTermDebt": "3914294000", "shortTermDebt": "168663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-397977000", "totalLiabilities": "5190974000", "otherCurrentAssets": "-134378000", "totalCurrentAssets": "134378000", "currentLongTermDebt": "90000000", "longTermInvestments": "35740000", "shortTermInvestments": "None", "currentNetReceivables": "27967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6420151000", "currentAccountsPayable": "14761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5141095000", "totalShareholderEquity": "1309820000", "capitalLeaseObligations": "639000", "otherCurrentLiabilities": "-104761000", "totalCurrentLiabilities": "168663000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5022311000", "cashAndShortTermInvestments": "106411000", "commonStockSharesOutstanding": "68765877", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5749000", "profitLoss": "None", "dividendPayout": "22504000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15916000", "capitalExpenditures": "1282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205347000", "cashflowFromInvestment": "-220466000", "stockBasedCompensation": "2127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118043000, "cost_of_revenue": 12251000, "gross_profit": 105792000, "research_and_development": null, "selling_general_admin": 4831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76877000, "depreciation_amortisation": 490000, "ebitda": 77367000, "interest_expense": 82626000, "interest_income": null, "other_non_operating": null, "pretax_income": -5749000, "tax_provision": 4801000, "effective_tax_rate": null, "net_income": -4861000, "net_income_continuing_ops": -5749000, "net_income_to_common": -4861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106411000, "short_term_investments": null, "net_receivables": 27967000, "inventory": null, "other_current_assets": null, "total_current_assets": 134378000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6420151000, "total_assets": 6554529000, "short_term_debt": 168663000, "accounts_payable": 14761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168663000, "long_term_debt": 3914294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5022311000, "total_liabilities": 5190974000, "total_debt": 4082957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -397977000, "total_equity": 1309820000, "shares_outstanding": 68765877, "operating_cash_flow": 15916000, "stock_based_compensation": 2127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220466000, "dividends_paid": 22504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205347000, "free_cash_flow": 17198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76877000", "ebitda": "77367000", "netIncome": "-4861000", "grossProfit": "105792000", "depreciation": "None", "totalRevenue": "118043000", "costOfRevenue": "12251000", "interestIncome": "113967000", "incomeBeforeTax": "-5749000", "interestExpense": "82626000", "operatingIncome": "77078000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4801000", "reportedCurrency": "USD", "netInterestIncome": "31341000", "nonInterestIncome": "None", "operatingExpenses": "28714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490000", "sellingGeneralAndAdministrative": "4831000", "netIncomeFromContinuingOperations": "-5749000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "678000", "currentDebt": "None", "investments": "None", "totalAssets": "6554529000", "longTermDebt": "3914294000", "shortTermDebt": "168663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-397977000", "totalLiabilities": "5190974000", "otherCurrentAssets": "-134378000", "totalCurrentAssets": "134378000", "currentLongTermDebt": "90000000", "longTermInvestments": "35740000", "shortTermInvestments": "None", "currentNetReceivables": "27967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6420151000", "currentAccountsPayable": "14761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5141095000", "totalShareholderEquity": "1309820000", "capitalLeaseObligations": "639000", "otherCurrentLiabilities": "-104761000", "totalCurrentLiabilities": "168663000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5022311000", "cashAndShortTermInvestments": "106411000", "commonStockSharesOutstanding": "68765877", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5749000", "profitLoss": "None", "dividendPayout": "22504000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15916000", "capitalExpenditures": "1282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205347000", "cashflowFromInvestment": "-220466000", "stockBasedCompensation": "2127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 128368000, "cost_of_revenue": 12631000, "gross_profit": 115737000, "ebit": 108077000, "ebitda": 108572000, "pretax_income": 19601000, "tax_provision": 45000, "net_income": 20255000, "net_income_to_common": 20255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104933000, "total_current_assets": 133687000, "total_assets": 6350398000, "short_term_debt": 348507000, "long_term_debt": 3783162000, "total_debt": 4131669000, "total_liabilities": 4951519000, "total_equity": 1345030000, "shares_outstanding": 69396890, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18322000, "capital_expenditure": 20000, "free_cash_flow": 18342000, "dividends_paid": 22659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286882, "ticker_id": 2419, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108077000", "ebitda": "108572000", "netIncome": "20255000", "grossProfit": "115737000", "depreciation": "None", "totalRevenue": "128368000", "costOfRevenue": "12631000", "interestIncome": "123610000", "incomeBeforeTax": "19601000", "interestExpense": "88476000", "operatingIncome": "108178000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "35134000", "nonInterestIncome": "None", "operatingExpenses": "7559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495000", "sellingGeneralAndAdministrative": "8314999", "netIncomeFromContinuingOperations": "19556000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "686000", "currentDebt": "None", "investments": "None", "totalAssets": "6350398000", "longTermDebt": "3783162000", "shortTermDebt": "348507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-370471000", "totalLiabilities": "4951519000", "otherCurrentAssets": "-133687000", "totalCurrentAssets": "133687000", "currentLongTermDebt": "80000000", "longTermInvestments": "35598000", "shortTermInvestments": "None", "currentNetReceivables": "28754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216711000", "currentAccountsPayable": "19939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4898631000", "totalShareholderEquity": "1345030000", "capitalLeaseObligations": "730000", "otherCurrentLiabilities": "-99939000", "totalCurrentLiabilities": "348507000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4603012000", "cashAndShortTermInvestments": "104933000", "commonStockSharesOutstanding": "69396890", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19556000", "profitLoss": "None", "dividendPayout": "22659000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18322000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-430515000", "cashflowFromInvestment": "407597000", "stockBasedCompensation": "1559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128368000, "cost_of_revenue": 12631000, "gross_profit": 115737000, "research_and_development": null, "selling_general_admin": 8314999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108077000, "depreciation_amortisation": 495000, "ebitda": 108572000, "interest_expense": 88476000, "interest_income": null, "other_non_operating": null, "pretax_income": 19601000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": 20255000, "net_income_continuing_ops": 19556000, "net_income_to_common": 20255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104933000, "short_term_investments": null, "net_receivables": 28754000, "inventory": null, "other_current_assets": null, "total_current_assets": 133687000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6216711000, "total_assets": 6350398000, "short_term_debt": 348507000, "accounts_payable": 19939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348507000, "long_term_debt": 3783162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4603012000, "total_liabilities": 4951519000, "total_debt": 4131669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370471000, "total_equity": 1345030000, "shares_outstanding": 69396890, "operating_cash_flow": 18322000, "stock_based_compensation": 1559000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 407597000, "dividends_paid": 22659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -430515000, "free_cash_flow": 18342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108077000", "ebitda": "108572000", "netIncome": "20255000", "grossProfit": "115737000", "depreciation": "None", "totalRevenue": "128368000", "costOfRevenue": "12631000", "interestIncome": "123610000", "incomeBeforeTax": "19601000", "interestExpense": "88476000", "operatingIncome": "108178000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "35134000", "nonInterestIncome": "None", "operatingExpenses": "7559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495000", "sellingGeneralAndAdministrative": "8314999", "netIncomeFromContinuingOperations": "19556000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "686000", "currentDebt": "None", "investments": "None", "totalAssets": "6350398000", "longTermDebt": "3783162000", "shortTermDebt": "348507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-370471000", "totalLiabilities": "4951519000", "otherCurrentAssets": "-133687000", "totalCurrentAssets": "133687000", "currentLongTermDebt": "80000000", "longTermInvestments": "35598000", "shortTermInvestments": "None", "currentNetReceivables": "28754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6216711000", "currentAccountsPayable": "19939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4898631000", "totalShareholderEquity": "1345030000", "capitalLeaseObligations": "730000", "otherCurrentLiabilities": "-99939000", "totalCurrentLiabilities": "348507000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4603012000", "cashAndShortTermInvestments": "104933000", "commonStockSharesOutstanding": "69396890", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "104933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19556000", "profitLoss": "None", "dividendPayout": "22659000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18322000", "capitalExpenditures": "20000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-430515000", "cashflowFromInvestment": "407597000", "stockBasedCompensation": "1559000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 150009000, "cost_of_revenue": 12365000, "gross_profit": 137644000, "ebit": 95908000, "ebitda": 96396000, "pretax_income": -7237000, "tax_provision": 91000, "net_income": -7388000, "net_income_to_common": -7388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108795000, "total_current_assets": 141076999, "total_assets": 6774042000, "short_term_debt": 265005999, "long_term_debt": 5292885000, "total_debt": 5557890999, "total_liabilities": 5362661000, "total_equity": 1357967000, "shares_outstanding": 69435000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49110000, "capital_expenditure": 685000, "free_cash_flow": 49795000, "dividends_paid": 22659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286884, "ticker_id": 2419, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95908000", "ebitda": "96396000", "netIncome": "-7388000", "grossProfit": "137644000", "depreciation": "None", "totalRevenue": "150009000", "costOfRevenue": "12365000", "interestIncome": "140150000", "incomeBeforeTax": "-7237000", "interestExpense": "103145000", "operatingIncome": "95752000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "91000", "reportedCurrency": "USD", "netInterestIncome": "37005000", "nonInterestIncome": "None", "operatingExpenses": "41892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488000", "sellingGeneralAndAdministrative": "4668000", "netIncomeFromContinuingOperations": "-7328000" }, "balance": { "goodwill": "None", "inventory": "32282000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "6774042000", "longTermDebt": "5292885000", "shortTermDebt": "265005999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-367871000", "totalLiabilities": "5362661000", "otherCurrentAssets": "240135000", "totalCurrentAssets": "141076999", "currentLongTermDebt": "None", "longTermInvestments": "35433000", "shortTermInvestments": "None", "currentNetReceivables": "32281999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6632965000", "currentAccountsPayable": "22763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5292884999", "totalShareholderEquity": "1357967000", "capitalLeaseObligations": "821000", "otherCurrentLiabilities": "51100000", "totalCurrentLiabilities": "265005999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5097655000", "cashAndShortTermInvestments": "108795000", "commonStockSharesOutstanding": "69435000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7328000", "profitLoss": "None", "dividendPayout": "22659000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49110000", "capitalExpenditures": "685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294511000", "cashflowFromInvestment": "243871000", "stockBasedCompensation": "2180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150009000, "cost_of_revenue": 12365000, "gross_profit": 137644000, "research_and_development": null, "selling_general_admin": 4668000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95908000, "depreciation_amortisation": 488000, "ebitda": 96396000, "interest_expense": 103145000, "interest_income": null, "other_non_operating": null, "pretax_income": -7237000, "tax_provision": 91000, "effective_tax_rate": null, "net_income": -7388000, "net_income_continuing_ops": -7328000, "net_income_to_common": -7388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108795000, "short_term_investments": null, "net_receivables": 32281999, "inventory": 32282000, "other_current_assets": null, "total_current_assets": 141076999, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6632965000, "total_assets": 6774042000, "short_term_debt": 265005999, "accounts_payable": 22763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265005999, "long_term_debt": 5292885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5097655000, "total_liabilities": 5362661000, "total_debt": 5557890999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367871000, "total_equity": 1357967000, "shares_outstanding": 69435000, "operating_cash_flow": 49110000, "stock_based_compensation": 2180000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 243871000, "dividends_paid": 22659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294511000, "free_cash_flow": 49795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95908000", "ebitda": "96396000", "netIncome": "-7388000", "grossProfit": "137644000", "depreciation": "None", "totalRevenue": "150009000", "costOfRevenue": "12365000", "interestIncome": "140150000", "incomeBeforeTax": "-7237000", "interestExpense": "103145000", "operatingIncome": "95752000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "91000", "reportedCurrency": "USD", "netInterestIncome": "37005000", "nonInterestIncome": "None", "operatingExpenses": "41892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "488000", "sellingGeneralAndAdministrative": "4668000", "netIncomeFromContinuingOperations": "-7328000" }, "balance": { "goodwill": "None", "inventory": "32282000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "6774042000", "longTermDebt": "5292885000", "shortTermDebt": "265005999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-367871000", "totalLiabilities": "5362661000", "otherCurrentAssets": "240135000", "totalCurrentAssets": "141076999", "currentLongTermDebt": "None", "longTermInvestments": "35433000", "shortTermInvestments": "None", "currentNetReceivables": "32281999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6632965000", "currentAccountsPayable": "22763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5292884999", "totalShareholderEquity": "1357967000", "capitalLeaseObligations": "821000", "otherCurrentLiabilities": "51100000", "totalCurrentLiabilities": "265005999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5097655000", "cashAndShortTermInvestments": "108795000", "commonStockSharesOutstanding": "69435000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7328000", "profitLoss": "None", "dividendPayout": "22659000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49110000", "capitalExpenditures": "685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294511000", "cashflowFromInvestment": "243871000", "stockBasedCompensation": "2180000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 155851000, "cost_of_revenue": 12714000, "gross_profit": 143137000, "ebit": 163941000, "ebitda": 134415000, "pretax_income": 25599000, "tax_provision": 71000, "net_income": 25832000, "net_income_to_common": 25832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107151000, "total_current_assets": 143596000, "total_assets": 7063766000, "short_term_debt": 265005999, "long_term_debt": 5561436000, "total_debt": 5826441999, "total_liabilities": 5624534000, "total_equity": 1386111000, "shares_outstanding": 69423244, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30643000, "capital_expenditure": 5291000, "free_cash_flow": 35934000, "dividends_paid": 22654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286885, "ticker_id": 2419, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163941000", "ebitda": "134415000", "netIncome": "25832000", "grossProfit": "143137000", "depreciation": "None", "totalRevenue": "155851000", "costOfRevenue": "12714000", "interestIncome": "149249000", "incomeBeforeTax": "25599000", "interestExpense": "108816000", "operatingIncome": "133797000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "71000", "reportedCurrency": "USD", "netInterestIncome": "40433000", "nonInterestIncome": "None", "operatingExpenses": "9340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-25599000", "sellingGeneralAndAdministrative": "8968000", "netIncomeFromContinuingOperations": "25528000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7063766000", "longTermDebt": "5561436000", "shortTermDebt": "265005999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-337547000", "totalLiabilities": "5624534000", "otherCurrentAssets": "157817000", "totalCurrentAssets": "143596000", "currentLongTermDebt": "None", "longTermInvestments": "35258000", "shortTermInvestments": "82008000", "currentNetReceivables": "36445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6920170000", "currentAccountsPayable": "16696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5561435999", "totalShareholderEquity": "1386111000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45532000", "totalCurrentLiabilities": "265005999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5359528000", "cashAndShortTermInvestments": "107151000", "commonStockSharesOutstanding": "69423244", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25528000", "profitLoss": "None", "dividendPayout": "22654000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30643000", "capitalExpenditures": "5291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264770000", "cashflowFromInvestment": "228013000", "stockBasedCompensation": "2226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155851000, "cost_of_revenue": 12714000, "gross_profit": 143137000, "research_and_development": null, "selling_general_admin": 8968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163941000, "depreciation_amortisation": -25599000, "ebitda": 134415000, "interest_expense": 108816000, "interest_income": null, "other_non_operating": null, "pretax_income": 25599000, "tax_provision": 71000, "effective_tax_rate": null, "net_income": 25832000, "net_income_continuing_ops": 25528000, "net_income_to_common": 25832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107151000, "short_term_investments": 82008000, "net_receivables": 36445000, "inventory": null, "other_current_assets": null, "total_current_assets": 143596000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6920170000, "total_assets": 7063766000, "short_term_debt": 265005999, "accounts_payable": 16696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265005999, "long_term_debt": 5561436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5359528000, "total_liabilities": 5624534000, "total_debt": 5826441999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337547000, "total_equity": 1386111000, "shares_outstanding": 69423244, "operating_cash_flow": 30643000, "stock_based_compensation": 2226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 228013000, "dividends_paid": 22654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -264770000, "free_cash_flow": 35934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163941000", "ebitda": "134415000", "netIncome": "25832000", "grossProfit": "143137000", "depreciation": "None", "totalRevenue": "155851000", "costOfRevenue": "12714000", "interestIncome": "149249000", "incomeBeforeTax": "25599000", "interestExpense": "108816000", "operatingIncome": "133797000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "71000", "reportedCurrency": "USD", "netInterestIncome": "40433000", "nonInterestIncome": "None", "operatingExpenses": "9340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-25599000", "sellingGeneralAndAdministrative": "8968000", "netIncomeFromContinuingOperations": "25528000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7063766000", "longTermDebt": "5561436000", "shortTermDebt": "265005999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-337547000", "totalLiabilities": "5624534000", "otherCurrentAssets": "157817000", "totalCurrentAssets": "143596000", "currentLongTermDebt": "None", "longTermInvestments": "35258000", "shortTermInvestments": "82008000", "currentNetReceivables": "36445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6920170000", "currentAccountsPayable": "16696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5561435999", "totalShareholderEquity": "1386111000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45532000", "totalCurrentLiabilities": "265005999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5359528000", "cashAndShortTermInvestments": "107151000", "commonStockSharesOutstanding": "69423244", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25528000", "profitLoss": "None", "dividendPayout": "22654000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30643000", "capitalExpenditures": "5291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264770000", "cashflowFromInvestment": "228013000", "stockBasedCompensation": "2226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 158390000, "cost_of_revenue": 11889000, "gross_profit": 146501000, "ebit": 108243000, "ebitda": 109088000, "pretax_income": -3388000, "tax_provision": 41000, "net_income": -3108000, "net_income_to_common": -3108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106517000, "total_current_assets": 147119000, "total_assets": 7256695000, "short_term_debt": 149794000, "long_term_debt": 5799342000, "total_debt": 5949136000, "total_liabilities": 5876605000, "total_equity": 1380996000, "shares_outstanding": 69386568, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34488000, "capital_expenditure": 2110000, "free_cash_flow": 36598000, "dividends_paid": 35131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286886, "ticker_id": 2419, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108243000", "ebitda": "109088000", "netIncome": "-3108000", "grossProfit": "146501000", "depreciation": "None", "totalRevenue": "158390000", "costOfRevenue": "11889000", "interestIncome": "151620000", "incomeBeforeTax": "-3388000", "interestExpense": "112476000", "operatingIncome": "108243000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "39144000", "nonInterestIncome": "None", "operatingExpenses": "38258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3388000", "sellingGeneralAndAdministrative": "4992000", "netIncomeFromContinuingOperations": "-3429000" }, "balance": { "goodwill": "None", "inventory": "182646000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7256695000", "longTermDebt": "5799342000", "shortTermDebt": "149794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-340437000", "totalLiabilities": "5876605000", "otherCurrentAssets": "152849000", "totalCurrentAssets": "147119000", "currentLongTermDebt": "None", "longTermInvestments": "35108000", "shortTermInvestments": "None", "currentNetReceivables": "40602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7109576000", "currentAccountsPayable": "19247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5799342000", "totalShareholderEquity": "1380996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60996000", "totalCurrentLiabilities": "149794000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5726811000", "cashAndShortTermInvestments": "106517000", "commonStockSharesOutstanding": "69386568", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3429000", "profitLoss": "None", "dividendPayout": "35131000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34488000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300770000", "cashflowFromInvestment": "236756000", "stockBasedCompensation": "2296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158390000, "cost_of_revenue": 11889000, "gross_profit": 146501000, "research_and_development": null, "selling_general_admin": 4992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108243000, "depreciation_amortisation": 3388000, "ebitda": 109088000, "interest_expense": 112476000, "interest_income": null, "other_non_operating": null, "pretax_income": -3388000, "tax_provision": 41000, "effective_tax_rate": null, "net_income": -3108000, "net_income_continuing_ops": -3429000, "net_income_to_common": -3108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106517000, "short_term_investments": null, "net_receivables": 40602000, "inventory": 182646000, "other_current_assets": null, "total_current_assets": 147119000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7109576000, "total_assets": 7256695000, "short_term_debt": 149794000, "accounts_payable": 19247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149794000, "long_term_debt": 5799342000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5726811000, "total_liabilities": 5876605000, "total_debt": 5949136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -340437000, "total_equity": 1380996000, "shares_outstanding": 69386568, "operating_cash_flow": 34488000, "stock_based_compensation": 2296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 236756000, "dividends_paid": 35131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300770000, "free_cash_flow": 36598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108243000", "ebitda": "109088000", "netIncome": "-3108000", "grossProfit": "146501000", "depreciation": "None", "totalRevenue": "158390000", "costOfRevenue": "11889000", "interestIncome": "151620000", "incomeBeforeTax": "-3388000", "interestExpense": "112476000", "operatingIncome": "108243000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "39144000", "nonInterestIncome": "None", "operatingExpenses": "38258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3388000", "sellingGeneralAndAdministrative": "4992000", "netIncomeFromContinuingOperations": "-3429000" }, "balance": { "goodwill": "None", "inventory": "182646000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7256695000", "longTermDebt": "5799342000", "shortTermDebt": "149794000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-340437000", "totalLiabilities": "5876605000", "otherCurrentAssets": "152849000", "totalCurrentAssets": "147119000", "currentLongTermDebt": "None", "longTermInvestments": "35108000", "shortTermInvestments": "None", "currentNetReceivables": "40602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7109576000", "currentAccountsPayable": "19247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5799342000", "totalShareholderEquity": "1380996000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60996000", "totalCurrentLiabilities": "149794000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5726811000", "cashAndShortTermInvestments": "106517000", "commonStockSharesOutstanding": "69386568", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "106517000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3429000", "profitLoss": "None", "dividendPayout": "35131000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34488000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300770000", "cashflowFromInvestment": "236756000", "stockBasedCompensation": "2296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 168824000, "cost_of_revenue": 9480000, "gross_profit": 159344000, "ebit": -24302000, "ebitda": 105618000, "pretax_income": -12914000, "tax_provision": 199000, "net_income": -12887000, "net_income_to_common": -12887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135898000, "total_current_assets": 176901000, "total_assets": 7547618000, "short_term_debt": 1798014000, "long_term_debt": 6059921000, "total_debt": 7857935000, "total_liabilities": 6143436000, "total_equity": 1404767000, "shares_outstanding": 69384309, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36841000, "capital_expenditure": 1387000, "free_cash_flow": 38228000, "dividends_paid": 35042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286887, "ticker_id": 2419, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24302000", "ebitda": "105618000", "netIncome": "-12887000", "grossProfit": "159344000", "depreciation": "None", "totalRevenue": "168824000", "costOfRevenue": "9480000", "interestIncome": "165024000", "incomeBeforeTax": "-12914000", "interestExpense": "118532000", "operatingIncome": "105244000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "46492000", "nonInterestIncome": "None", "operatingExpenses": "54100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11614000", "sellingGeneralAndAdministrative": "9558000", "netIncomeFromContinuingOperations": "-13113000" }, "balance": { "goodwill": "None", "inventory": "183108000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7547618000", "longTermDebt": "6059921000", "shortTermDebt": "1798014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-314370000", "totalLiabilities": "6143436000", "otherCurrentAssets": "154435000", "totalCurrentAssets": "176901000", "currentLongTermDebt": "160000000", "longTermInvestments": "35076000", "shortTermInvestments": "None", "currentNetReceivables": "41003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7370717000", "currentAccountsPayable": "20207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6059921000", "totalShareholderEquity": "1404767000", "capitalLeaseObligations": "1095000", "otherCurrentLiabilities": "74165000", "totalCurrentLiabilities": "1798014000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4345422000", "cashAndShortTermInvestments": "135898000", "commonStockSharesOutstanding": "69384309", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13113000", "profitLoss": "None", "dividendPayout": "35042000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36841000", "capitalExpenditures": "1387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86629000", "cashflowFromInvestment": "76473000", "stockBasedCompensation": "1565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168824000, "cost_of_revenue": 9480000, "gross_profit": 159344000, "research_and_development": null, "selling_general_admin": 9558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24302000, "depreciation_amortisation": 11614000, "ebitda": 105618000, "interest_expense": 118532000, "interest_income": null, "other_non_operating": null, "pretax_income": -12914000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": -12887000, "net_income_continuing_ops": -13113000, "net_income_to_common": -12887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135898000, "short_term_investments": null, "net_receivables": 41003000, "inventory": 183108000, "other_current_assets": null, "total_current_assets": 176901000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7370717000, "total_assets": 7547618000, "short_term_debt": 1798014000, "accounts_payable": 20207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1798014000, "long_term_debt": 6059921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4345422000, "total_liabilities": 6143436000, "total_debt": 7857935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -314370000, "total_equity": 1404767000, "shares_outstanding": 69384309, "operating_cash_flow": 36841000, "stock_based_compensation": 1565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76473000, "dividends_paid": 35042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86629000, "free_cash_flow": 38228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24302000", "ebitda": "105618000", "netIncome": "-12887000", "grossProfit": "159344000", "depreciation": "None", "totalRevenue": "168824000", "costOfRevenue": "9480000", "interestIncome": "165024000", "incomeBeforeTax": "-12914000", "interestExpense": "118532000", "operatingIncome": "105244000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "46492000", "nonInterestIncome": "None", "operatingExpenses": "54100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11614000", "sellingGeneralAndAdministrative": "9558000", "netIncomeFromContinuingOperations": "-13113000" }, "balance": { "goodwill": "None", "inventory": "183108000", "commonStock": "693000", "currentDebt": "None", "investments": "None", "totalAssets": "7547618000", "longTermDebt": "6059921000", "shortTermDebt": "1798014000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-314370000", "totalLiabilities": "6143436000", "otherCurrentAssets": "154435000", "totalCurrentAssets": "176901000", "currentLongTermDebt": "160000000", "longTermInvestments": "35076000", "shortTermInvestments": "None", "currentNetReceivables": "41003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7370717000", "currentAccountsPayable": "20207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6059921000", "totalShareholderEquity": "1404767000", "capitalLeaseObligations": "1095000", "otherCurrentLiabilities": "74165000", "totalCurrentLiabilities": "1798014000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4345422000", "cashAndShortTermInvestments": "135898000", "commonStockSharesOutstanding": "69384309", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "135898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13113000", "profitLoss": "None", "dividendPayout": "35042000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36841000", "capitalExpenditures": "1387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86629000", "cashflowFromInvestment": "76473000", "stockBasedCompensation": "1565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 167833000, "cost_of_revenue": 9454000, "gross_profit": 158379000, "ebit": 48555000, "ebitda": 145616000, "pretax_income": 26999000, "tax_provision": 165000, "net_income": 27141000, "net_income_to_common": 27141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108038000, "total_current_assets": 147968000, "total_assets": 7625442000, "short_term_debt": 122800000, "long_term_debt": 6104193000, "total_debt": 6226993000, "total_liabilities": 6172145000, "total_equity": 1453724000, "shares_outstanding": 69122636, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41766000, "capital_expenditure": 213000, "free_cash_flow": 41979000, "dividends_paid": 35042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286889, "ticker_id": 2419, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48555000", "ebitda": "145616000", "netIncome": "27141000", "grossProfit": "158379000", "depreciation": "None", "totalRevenue": "167833000", "costOfRevenue": "9454000", "interestIncome": "163229000", "incomeBeforeTax": "26999000", "interestExpense": "118617000", "operatingIncome": "144777000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "44612000", "nonInterestIncome": "None", "operatingExpenses": "13602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-26999000", "sellingGeneralAndAdministrative": "9223000", "netIncomeFromContinuingOperations": "26834000" }, "balance": { "goodwill": "None", "inventory": "81618000", "commonStock": "691000", "currentDebt": "None", "investments": "None", "totalAssets": "7625442000", "longTermDebt": "6104193000", "shortTermDebt": "122800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-265827000", "totalLiabilities": "6172145000", "otherCurrentAssets": "53530000", "totalCurrentAssets": "147968000", "currentLongTermDebt": "None", "longTermInvestments": "35540000", "shortTermInvestments": "None", "currentNetReceivables": "39930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7477474000", "currentAccountsPayable": "19388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6104193000", "totalShareholderEquity": "1453724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59317000", "totalCurrentLiabilities": "122800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049345000", "cashAndShortTermInvestments": "108038000", "commonStockSharesOutstanding": "69122636", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26834000", "profitLoss": "None", "dividendPayout": "35042000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41766000", "capitalExpenditures": "213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20676000", "cashflowFromInvestment": "-122382000", "stockBasedCompensation": "2184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167833000, "cost_of_revenue": 9454000, "gross_profit": 158379000, "research_and_development": null, "selling_general_admin": 9223000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48555000, "depreciation_amortisation": -26999000, "ebitda": 145616000, "interest_expense": 118617000, "interest_income": null, "other_non_operating": null, "pretax_income": 26999000, "tax_provision": 165000, "effective_tax_rate": null, "net_income": 27141000, "net_income_continuing_ops": 26834000, "net_income_to_common": 27141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108038000, "short_term_investments": null, "net_receivables": 39930000, "inventory": 81618000, "other_current_assets": null, "total_current_assets": 147968000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7477474000, "total_assets": 7625442000, "short_term_debt": 122800000, "accounts_payable": 19388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122800000, "long_term_debt": 6104193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6049345000, "total_liabilities": 6172145000, "total_debt": 6226993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265827000, "total_equity": 1453724000, "shares_outstanding": 69122636, "operating_cash_flow": 41766000, "stock_based_compensation": 2184000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122382000, "dividends_paid": 35042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20676000, "free_cash_flow": 41979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48555000", "ebitda": "145616000", "netIncome": "27141000", "grossProfit": "158379000", "depreciation": "None", "totalRevenue": "167833000", "costOfRevenue": "9454000", "interestIncome": "163229000", "incomeBeforeTax": "26999000", "interestExpense": "118617000", "operatingIncome": "144777000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "44612000", "nonInterestIncome": "None", "operatingExpenses": "13602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-26999000", "sellingGeneralAndAdministrative": "9223000", "netIncomeFromContinuingOperations": "26834000" }, "balance": { "goodwill": "None", "inventory": "81618000", "commonStock": "691000", "currentDebt": "None", "investments": "None", "totalAssets": "7625442000", "longTermDebt": "6104193000", "shortTermDebt": "122800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-265827000", "totalLiabilities": "6172145000", "otherCurrentAssets": "53530000", "totalCurrentAssets": "147968000", "currentLongTermDebt": "None", "longTermInvestments": "35540000", "shortTermInvestments": "None", "currentNetReceivables": "39930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7477474000", "currentAccountsPayable": "19388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6104193000", "totalShareholderEquity": "1453724000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59317000", "totalCurrentLiabilities": "122800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049345000", "cashAndShortTermInvestments": "108038000", "commonStockSharesOutstanding": "69122636", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "108038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26834000", "profitLoss": "None", "dividendPayout": "35042000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41766000", "capitalExpenditures": "213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20676000", "cashflowFromInvestment": "-122382000", "stockBasedCompensation": "2184000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "income_statement": { "revenue": 166050000, "cost_of_revenue": 9826000, "gross_profit": 156224000, "ebit": -46866000, "ebitda": 95730000, "pretax_income": -19947000, "tax_provision": 177000, "net_income": -20028000, "net_income_to_common": -20028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207698000, "total_current_assets": 247210000, "total_assets": 7609245000, "short_term_debt": 258841000, "long_term_debt": 336105000, "total_debt": 594946000, "total_liabilities": 6149510000, "total_equity": 1459855000, "shares_outstanding": 69115654, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35473000, "capital_expenditure": 306000, "free_cash_flow": 35779000, "dividends_paid": 35037000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286890, "ticker_id": 2419, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:53.677917+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46866000", "ebitda": "95730000", "netIncome": "-20028000", "grossProfit": "156224000", "depreciation": "None", "totalRevenue": "166050000", "costOfRevenue": "9826000", "interestIncome": "159629000", "incomeBeforeTax": "-19947000", "interestExpense": "115677000", "operatingIncome": "95179000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "177000", "reportedCurrency": "USD", "netInterestIncome": "43952000", "nonInterestIncome": "None", "operatingExpenses": "61045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6972000", "costofGoodsAndServicesSold": "9826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19947000", "sellingGeneralAndAdministrative": "4710000", "netIncomeFromContinuingOperations": "-20124000" }, "balance": { "goodwill": "None", "inventory": "81405000", "commonStock": "691000", "currentDebt": "None", "investments": "None", "totalAssets": "7609245000", "longTermDebt": "336105000", "shortTermDebt": "258841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-257512000", "totalLiabilities": "6149510000", "otherCurrentAssets": "55912000", "totalCurrentAssets": "247210000", "currentLongTermDebt": "None", "longTermInvestments": "35486000", "shortTermInvestments": "None", "currentNetReceivables": "39512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7362035000", "currentAccountsPayable": "18265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81405000", "shortLongTermDebtTotal": "6083566000", "totalShareholderEquity": "1459855000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57909000", "totalCurrentLiabilities": "258841000", "otherNonCurrentLiabilities": "1957666000", "totalNonCurrentLiabilities": "5890669000", "cashAndShortTermInvestments": "207698000", "commonStockSharesOutstanding": "69115654", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20124000", "profitLoss": "None", "dividendPayout": "35037000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35473000", "capitalExpenditures": "306000", "changeInReceivables": "1000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251348000", "cashflowFromInvestment": "172476000", "stockBasedCompensation": "2174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35037000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43399000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166050000, "cost_of_revenue": 9826000, "gross_profit": 156224000, "research_and_development": null, "selling_general_admin": 4710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46866000, "depreciation_amortisation": 19947000, "ebitda": 95730000, "interest_expense": 115677000, "interest_income": null, "other_non_operating": null, "pretax_income": -19947000, "tax_provision": 177000, "effective_tax_rate": null, "net_income": -20028000, "net_income_continuing_ops": -20124000, "net_income_to_common": -20028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207698000, "short_term_investments": null, "net_receivables": 39512000, "inventory": 81405000, "other_current_assets": null, "total_current_assets": 247210000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7362035000, "total_assets": 7609245000, "short_term_debt": 258841000, "accounts_payable": 18265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258841000, "long_term_debt": 336105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5890669000, "total_liabilities": 6149510000, "total_debt": 594946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257512000, "total_equity": 1459855000, "shares_outstanding": 69115654, "operating_cash_flow": 35473000, "stock_based_compensation": 2174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 172476000, "dividends_paid": 35037000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251348000, "free_cash_flow": 35779000, "net_change_in_cash": -43399000 }, "raw_data": { "income": { "ebit": "-46866000", "ebitda": "95730000", "netIncome": "-20028000", "grossProfit": "156224000", "depreciation": "None", "totalRevenue": "166050000", "costOfRevenue": "9826000", "interestIncome": "159629000", "incomeBeforeTax": "-19947000", "interestExpense": "115677000", "operatingIncome": "95179000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "177000", "reportedCurrency": "USD", "netInterestIncome": "43952000", "nonInterestIncome": "None", "operatingExpenses": "61045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6972000", "costofGoodsAndServicesSold": "9826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19947000", "sellingGeneralAndAdministrative": "4710000", "netIncomeFromContinuingOperations": "-20124000" }, "balance": { "goodwill": "None", "inventory": "81405000", "commonStock": "691000", "currentDebt": "None", "investments": "None", "totalAssets": "7609245000", "longTermDebt": "336105000", "shortTermDebt": "258841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-257512000", "totalLiabilities": "6149510000", "otherCurrentAssets": "55912000", "totalCurrentAssets": "247210000", "currentLongTermDebt": "None", "longTermInvestments": "35486000", "shortTermInvestments": "None", "currentNetReceivables": "39512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7362035000", "currentAccountsPayable": "18265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81405000", "shortLongTermDebtTotal": "6083566000", "totalShareholderEquity": "1459855000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57909000", "totalCurrentLiabilities": "258841000", "otherNonCurrentLiabilities": "1957666000", "totalNonCurrentLiabilities": "5890669000", "cashAndShortTermInvestments": "207698000", "commonStockSharesOutstanding": "69115654", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20124000", "profitLoss": "None", "dividendPayout": "35037000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35473000", "capitalExpenditures": "306000", "changeInReceivables": "1000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251348000", "cashflowFromInvestment": "172476000", "stockBasedCompensation": "2174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35037000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43399000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }