{ "ticker": { "uuid": "58ef55ac-106d-4130-a388-4832d36ee6a7", "symbol": "NTST", "name": "Netstreit\u00a0Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/58ef55ac-106d-4130-a388-4832d36ee6a7/", "api_url": "https://sharemaestro.com/factors/api/tickers/58ef55ac-106d-4130-a388-4832d36ee6a7/" }, "ticker_metadata": { "id": 2913, "uuid": "58ef55ac-106d-4130-a388-4832d36ee6a7", "symbol": "NTST", "name": "Netstreit\u00a0Corp", "asset_type": "equity", "market_cap": 1978850000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "NETSTREIT is an internally managed Real Estate Investment Trust (REIT) based in Dallas, Texas that specializes in acquiring single tenant net lease retail properties nationwide.", "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": "58ef55ac-106d-4130-a388-4832d36ee6a7", "symbol": "NTST", "name": "Netstreit\u00a0Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/58ef55ac-106d-4130-a388-4832d36ee6a7/", "api_url": "https://sharemaestro.com/factors/api/tickers/58ef55ac-106d-4130-a388-4832d36ee6a7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.11, "quality": 0.85, "momentum": 0.76, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 19.99, "market_cap": 1981161763.58, "pe_ratio": 181.808, "earnings_yield": 0.0055, "ebitda_to_ev": 0.0507, "shareholder_yield": 0.038, "roe": 0.0072, "piotroski_f_score": 7, "momentum_12_1": 0.3066, "volatility_252d": 0.1725 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:56.250624+00:00", "batch_id": "" }, "size": { "price_close": 19.99, "market_cap": 1981161763.58, "market_cap_usd": 1981161763.58, "enterprise_value": 3209188763.58, "shares_outstanding": 99107642, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 181.808, "pb_ratio": 1.3163, "ptbv_ratio": 1.497, "ps_ratio": 9.7494, "pcf_ratio": 17.4197, "pfcf_ratio": 5.6095, "ev_ebitda": 19.7351, "ev_ebit": 44.7642, "ev_sales": 15.7926, "ev_fcf": 9.0866, "earnings_yield": 0.0055, "fcf_yield": 0.1101, "price_to_sales": 9.7494, "price_to_book": 1.3163, "price_to_cashflow": 17.4197, "ebitda_to_ev": 0.0507, "sales_yield": 0.0633 }, "yield": { "dividend_yield": 0.038, "buyback_yield": 0, "shareholder_yield": 0.038, "debt_paydown_yield": null, "total_yield": 0.038 }, "quality": { "gross_margin": 0.9024, "operating_margin": 0.3528, "net_margin": 0.0536, "ebitda_margin": 0.8002, "fcf_margin": 1.738, "roe": 0.0072, "roa": 0.0039, "roic": 0.0261, "roc_greenblatt": null, "asset_turnover": 0.0723, "cash_conversion": 32.4108, "accruals_ratio": -0.0366, "sbc_to_revenue": 0.0305, "piotroski_f_score": 7, "altman_z_score": 0.912, "earnings_stability_5y": 80.6415, "revenue_stability_5y": 0.6643, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0653, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8627, "net_debt_to_ebitda": 7.5518, "debt_to_assets": 0.441, "interest_coverage": 1.2133, "current_ratio": 0.5247, "quick_ratio": 0.5247, "net_debt": 1228027000, "local_beta": 0.0001, "volatility_252d": 0.1725, "volatility_60d": 0.4143, "max_drawdown_12m": -0.0983, "risk_adjusted_momentum": 1.7769 }, "growth": { "revenue_growth_1y": 0.1882, "revenue_growth_3y_cagr": 0.2652, "revenue_growth_5y_cagr": 0.4204, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0527, "eps_growth_5y_cagr": 0.5672, "fcf_growth_1y": 1.7449, "book_value_growth_1y": -0.0127, "revenue_growth": 0.1882, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0221, "price_return_3m": -0.0335, "price_return_6m": 0.1574, "price_return_9m": 0.1381, "price_return_12m": 0.2777, "price_return_12m_ex1m": 0.3066, "momentum_6m": 0.1574, "momentum_12m": 0.2777, "momentum_12_1": 0.3066, "distance_from_52w_high": -0.0335, "distance_from_52w_low": 0.2628, "relative_strength": 0.1777 }, "raw_ttm": { "revenue_ttm": 203208000, "gross_profit_ttm": 183385000, "ebit_ttm": 71691000, "ebitda_ttm": 162613000, "net_income_ttm": 10897000, "eps_diluted_ttm": 0.11, "operating_cash_flow_ttm": 113731000, "capital_expenditure_ttm": 239449000, "fcf_ttm": 353180000, "dividends_paid_ttm": 75236000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59087000, "cash_and_equivalents": 11058000, "total_current_assets": 68750000, "total_current_liabilities": 131032000, "net_ppe": null, "total_assets": 2809828000, "total_debt": 1239085000, "total_equity": 1505089000, "net_working_capital": 14660000, "book_value_per_share": 15.1864, "retained_earnings": -267741000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1323457000, "tangible_book_per_share": 13.3537 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 33, "rank_ptbv": 31, "rank_ps": 90, "rank_pcf": 72, "rank_ev_ebitda": 76, "rank_ev_ebit": 91, "rank_earnings_yield": 97, "rank_fcf_yield": 37, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 21, "rank_roe": 70, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 6, "rank_fcf_margin": 3, "rank_piotroski": 19, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 36 }, "composites": { "value_composite": 89, "quality_composite": 15, "momentum_composite": 24, "growth_composite": 6, "yield_composite": 14, "svqf_composite": 98, "vc1_composite": 91, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.3058, "os_score": 0.44, "value_percentile": 0.11, "quality_percentile": 0.85, "momentum_percentile": 0.76, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 84, "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": 4614, "ticker_id": 2913, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:56.250624+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.99, "market_cap": 1981161763.58, "market_cap_usd": 1981161763.58, "enterprise_value": 3209188763.58, "shares_outstanding": 99107642, "fx_rate_to_usd": null, "pe_ratio": 181.80799886, "pb_ratio": 1.31630871, "ptbv_ratio": 1.49695968, "ps_ratio": 9.74942799, "pcf_ratio": 17.41971638, "pfcf_ratio": 5.6094959, "ev_ebitda": 19.73513042, "ev_ebit": 44.7641791, "ev_sales": 15.79263003, "ev_fcf": 9.08655293, "earnings_yield": 0.00550031, "fcf_yield": 0.11005273, "dividend_yield": 0.0379757, "buyback_yield": 0, "shareholder_yield": 0.0379757, "debt_paydown_yield": null, "total_yield": 0.0379757, "gross_margin": 0.90244971, "operating_margin": 0.35279615, "net_margin": 0.05362486, "ebitda_margin": 0.80022932, "fcf_margin": 1.73802213, "roe": 0.0072401, "roa": 0.00387817, "roic": 0.02610651, "roc_greenblatt": null, "asset_turnover": 0.07232044, "cash_conversion": 32.41075525, "accruals_ratio": -0.03659797, "sbc_to_revenue": 0.03050569, "debt_to_equity": 0.86267789, "net_debt_to_ebitda": 7.5518378, "debt_to_assets": 0.44098251, "interest_coverage": 1.21331257, "current_ratio": 0.52468099, "quick_ratio": 0.52468099, "net_debt": 1228027000, "revenue_growth_1y": 0.18820496, "revenue_growth_3y_cagr": 0.26523773, "revenue_growth_5y_cagr": 0.42041108, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.05266083, "eps_growth_5y_cagr": 0.56717622, "fcf_growth_1y": 1.74489384, "book_value_growth_1y": -0.01274575, "piotroski_f_score": 7, "altman_z_score": 0.91202089, "earnings_stability_5y": 80.641489, "revenue_stability_5y": 0.664255, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02213047, "price_return_3m": -0.03354783, "price_return_6m": 0.15741813, "price_return_9m": 0.13806512, "price_return_12m": 0.27765101, "price_return_12m_ex1m": 0.30656594, "distance_from_52w_high": -0.03354783, "distance_from_52w_low": 0.26284003, "relative_strength": 0.17768743, "local_beta": 0.0001, "volatility_252d": 0.17253, "volatility_60d": 0.414331, "max_drawdown_12m": -0.09833252, "revenue_ttm": 203208000, "gross_profit_ttm": 183385000, "ebit_ttm": 71691000, "ebitda_ttm": 162613000, "net_income_ttm": 10897000, "eps_diluted_ttm": 0.10995116, "operating_cash_flow_ttm": 113731000, "capital_expenditure_ttm": 239449000, "fcf_ttm": 353180000, "dividends_paid_ttm": 75236000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59087000, "cash_and_equivalents": 11058000, "total_current_assets": 68750000, "total_current_liabilities": 131032000, "net_ppe": null, "total_assets": 2809828000, "total_debt": 1239085000, "total_equity": 1505089000, "net_working_capital": 14660000, "book_value_per_share": 15.18640712, "retained_earnings": -267741000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1323457000, "tangible_book_per_share": 13.35373311, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 97, "rank_pb": 33, "rank_ptbv": 31, "rank_ps": 90, "rank_pcf": 72, "rank_ev_ebitda": 76, "rank_ev_ebit": 91, "rank_earnings_yield": 97, "rank_fcf_yield": 37, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 21, "rank_roe": 70, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 6, "rank_fcf_margin": 3, "rank_piotroski": 19, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 36, "value_composite": 89, "quality_composite": 15, "momentum_composite": 24, "growth_composite": 6, "yield_composite": 14, "svqf_composite": 98, "vc1_composite": 91, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 84, "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": 19.99, "os": 0.44, "value": 0.11, "quality": 0.85, "momentum": 0.76, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 181.808, "earnings_yield": 0.0055, "shareholder_yield": 0.038, "roe": 0.0072, "momentum_12_1": 0.3066, "complete_fields": { "id": 4614, "ticker_id": 2913, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:56.250624+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.99, "market_cap": 1981161763.58, "market_cap_usd": 1981161763.58, "enterprise_value": 3209188763.58, "shares_outstanding": 99107642, "fx_rate_to_usd": null, "pe_ratio": 181.80799886, "pb_ratio": 1.31630871, "ptbv_ratio": 1.49695968, "ps_ratio": 9.74942799, "pcf_ratio": 17.41971638, "pfcf_ratio": 5.6094959, "ev_ebitda": 19.73513042, "ev_ebit": 44.7641791, "ev_sales": 15.79263003, "ev_fcf": 9.08655293, "earnings_yield": 0.00550031, "fcf_yield": 0.11005273, "dividend_yield": 0.0379757, "buyback_yield": 0, "shareholder_yield": 0.0379757, "debt_paydown_yield": null, "total_yield": 0.0379757, "gross_margin": 0.90244971, "operating_margin": 0.35279615, "net_margin": 0.05362486, "ebitda_margin": 0.80022932, "fcf_margin": 1.73802213, "roe": 0.0072401, "roa": 0.00387817, "roic": 0.02610651, "roc_greenblatt": null, "asset_turnover": 0.07232044, "cash_conversion": 32.41075525, "accruals_ratio": -0.03659797, "sbc_to_revenue": 0.03050569, "debt_to_equity": 0.86267789, "net_debt_to_ebitda": 7.5518378, "debt_to_assets": 0.44098251, "interest_coverage": 1.21331257, "current_ratio": 0.52468099, "quick_ratio": 0.52468099, "net_debt": 1228027000, "revenue_growth_1y": 0.18820496, "revenue_growth_3y_cagr": 0.26523773, "revenue_growth_5y_cagr": 0.42041108, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.05266083, "eps_growth_5y_cagr": 0.56717622, "fcf_growth_1y": 1.74489384, "book_value_growth_1y": -0.01274575, "piotroski_f_score": 7, "altman_z_score": 0.91202089, "earnings_stability_5y": 80.641489, "revenue_stability_5y": 0.664255, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02213047, "price_return_3m": -0.03354783, "price_return_6m": 0.15741813, "price_return_9m": 0.13806512, "price_return_12m": 0.27765101, "price_return_12m_ex1m": 0.30656594, "distance_from_52w_high": -0.03354783, "distance_from_52w_low": 0.26284003, "relative_strength": 0.17768743, "local_beta": 0.0001, "volatility_252d": 0.17253, "volatility_60d": 0.414331, "max_drawdown_12m": -0.09833252, "revenue_ttm": 203208000, "gross_profit_ttm": 183385000, "ebit_ttm": 71691000, "ebitda_ttm": 162613000, "net_income_ttm": 10897000, "eps_diluted_ttm": 0.10995116, "operating_cash_flow_ttm": 113731000, "capital_expenditure_ttm": 239449000, "fcf_ttm": 353180000, "dividends_paid_ttm": 75236000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59087000, "cash_and_equivalents": 11058000, "total_current_assets": 68750000, "total_current_liabilities": 131032000, "net_ppe": null, "total_assets": 2809828000, "total_debt": 1239085000, "total_equity": 1505089000, "net_working_capital": 14660000, "book_value_per_share": 15.18640712, "retained_earnings": -267741000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1323457000, "tangible_book_per_share": 13.35373311, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 97, "rank_pb": 33, "rank_ptbv": 31, "rank_ps": 90, "rank_pcf": 72, "rank_ev_ebitda": 76, "rank_ev_ebit": 91, "rank_earnings_yield": 97, "rank_fcf_yield": 37, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 21, "rank_roe": 70, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 6, "rank_fcf_margin": 3, "rank_piotroski": 19, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 36, "value_composite": 89, "quality_composite": 15, "momentum_composite": 24, "growth_composite": 6, "yield_composite": 14, "svqf_composite": 98, "vc1_composite": 91, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 84, "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 195006000, "cost_of_revenue": 19429000, "gross_profit": 175577000, "ebit": 67478000, "ebitda": 154860000, "pretax_income": 6992000, "tax_provision": 54000, "net_income": 6901000, "net_income_to_common": 6901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14467000, "total_current_assets": 237897000, "total_assets": 2614196000, "short_term_debt": 7681000, "long_term_debt": 1101145000, "total_debt": 1108826000, "total_liabilities": 1161630000, "total_equity": 1446012000, "shares_outstanding": 84204748, "goodwill_and_intangibles": 173440000 }, "cash_flow": { "operating_cash_flow": 109510000, "capital_expenditure": 52000, "free_cash_flow": 109562000, "dividends_paid": 70588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306249, "ticker_id": 2913, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67478000", "ebitda": "154860000", "netIncome": "6901000", "grossProfit": "175577000", "depreciation": "None", "totalRevenue": "195006000", "costOfRevenue": "19429000", "interestIncome": "12625000", "incomeBeforeTax": "6992000", "interestExpense": "57330000", "operatingIncome": "67478000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-35818000", "nonInterestIncome": "None", "operatingExpenses": "108099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87382000", "sellingGeneralAndAdministrative": "21723000", "netIncomeFromContinuingOperations": "6938000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2614196000", "longTermDebt": "1101145000", "shortTermDebt": "7681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "173440000", "reportedCurrency": "USD", "retainedEarnings": "-251926000", "totalLiabilities": "1161630000", "otherCurrentAssets": "50741000", "totalCurrentAssets": "237897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376299000", "currentAccountsPayable": "1218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122210000", "totalShareholderEquity": "1446012000", "capitalLeaseObligations": "21065000", "otherCurrentLiabilities": "16757000", "totalCurrentLiabilities": "33709000", "otherNonCurrentLiabilities": "2643000", "totalNonCurrentLiabilities": "1127921000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "84204748", "intangibleAssetsExcludingGoodwill": "173440000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6938000", "profitLoss": "None", "dividendPayout": "70588000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109510000", "capitalExpenditures": "52000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339479000", "cashflowFromInvestment": "-448842000", "stockBasedCompensation": "5898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195006000, "cost_of_revenue": 19429000, "gross_profit": 175577000, "research_and_development": null, "selling_general_admin": 21723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67478000, "depreciation_amortisation": 87382000, "ebitda": 154860000, "interest_expense": 57330000, "interest_income": null, "other_non_operating": null, "pretax_income": 6992000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": 6901000, "net_income_continuing_ops": 6938000, "net_income_to_common": 6901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14467000, "short_term_investments": null, "net_receivables": 172689000, "inventory": null, "other_current_assets": null, "total_current_assets": 237897000, "net_ppe": null, "goodwill": null, "intangible_assets": 173440000, "goodwill_and_intangibles": 173440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2376299000, "total_assets": 2614196000, "short_term_debt": 7681000, "accounts_payable": 1218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33709000, "long_term_debt": 1101145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1127921000, "total_liabilities": 1161630000, "total_debt": 1108826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251926000, "total_equity": 1446012000, "shares_outstanding": 84204748, "operating_cash_flow": 109510000, "stock_based_compensation": 5898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448842000, "dividends_paid": 70588000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339479000, "free_cash_flow": 109562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67478000", "ebitda": "154860000", "netIncome": "6901000", "grossProfit": "175577000", "depreciation": "None", "totalRevenue": "195006000", "costOfRevenue": "19429000", "interestIncome": "12625000", "incomeBeforeTax": "6992000", "interestExpense": "57330000", "operatingIncome": "67478000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-35818000", "nonInterestIncome": "None", "operatingExpenses": "108099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87382000", "sellingGeneralAndAdministrative": "21723000", "netIncomeFromContinuingOperations": "6938000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2614196000", "longTermDebt": "1101145000", "shortTermDebt": "7681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "173440000", "reportedCurrency": "USD", "retainedEarnings": "-251926000", "totalLiabilities": "1161630000", "otherCurrentAssets": "50741000", "totalCurrentAssets": "237897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376299000", "currentAccountsPayable": "1218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122210000", "totalShareholderEquity": "1446012000", "capitalLeaseObligations": "21065000", "otherCurrentLiabilities": "16757000", "totalCurrentLiabilities": "33709000", "otherNonCurrentLiabilities": "2643000", "totalNonCurrentLiabilities": "1127921000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "84204748", "intangibleAssetsExcludingGoodwill": "173440000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6938000", "profitLoss": "None", "dividendPayout": "70588000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109510000", "capitalExpenditures": "52000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339479000", "cashflowFromInvestment": "-448842000", "stockBasedCompensation": "5898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70588000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86376000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 162784000, "cost_of_revenue": 17781000, "gross_profit": 145003000, "ebit": 48410000, "ebitda": 126499000, "pretax_income": -11951000, "tax_provision": 49000, "net_income": -11937000, "net_income_to_common": -11937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14320000, "total_current_assets": 229659000, "total_assets": 2259346000, "short_term_debt": 239000000, "long_term_debt": 630461000, "total_debt": 869461000, "total_liabilities": 921214000, "total_equity": 1330971000, "shares_outstanding": 76517767, "goodwill_and_intangibles": 164392000 }, "cash_flow": { "operating_cash_flow": 90164000, "capital_expenditure": 8000, "free_cash_flow": 90172000, "dividends_paid": 63826000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306254, "ticker_id": 2913, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48410000", "ebitda": "126499000", "netIncome": "-11937000", "grossProfit": "145003000", "depreciation": "None", "totalRevenue": "162784000", "costOfRevenue": "17781000", "interestIncome": "11561000", "incomeBeforeTax": "-11951000", "interestExpense": "48463000", "operatingIncome": "48410000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-22552000", "nonInterestIncome": "None", "operatingExpenses": "96593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78089000", "sellingGeneralAndAdministrative": "19722000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "2259346000", "longTermDebt": "630461000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "164392000", "reportedCurrency": "USD", "retainedEarnings": "-188046000", "totalLiabilities": "921214000", "otherCurrentAssets": "51297000", "totalCurrentAssets": "229659000", "currentLongTermDebt": "239000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2029687000", "currentAccountsPayable": "3053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894284000", "totalShareholderEquity": "1330971000", "capitalLeaseObligations": "24823000", "otherCurrentLiabilities": "10349000", "totalCurrentLiabilities": "262795000", "otherNonCurrentLiabilities": "1864000", "totalNonCurrentLiabilities": "658419000", "cashAndShortTermInvestments": "14320000", "commonStockSharesOutstanding": "76517767", "intangibleAssetsExcludingGoodwill": "164392000", "cashAndCashEquivalentsAtCarryingValue": "14320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "63826000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90164000", "capitalExpenditures": "8000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327102000", "cashflowFromInvestment": "-432875000", "stockBasedCompensation": "5656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63826000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1498000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162784000, "cost_of_revenue": 17781000, "gross_profit": 145003000, "research_and_development": null, "selling_general_admin": 19722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48410000, "depreciation_amortisation": 78089000, "ebitda": 126499000, "interest_expense": 48463000, "interest_income": null, "other_non_operating": null, "pretax_income": -11951000, "tax_provision": 49000, "effective_tax_rate": null, "net_income": -11937000, "net_income_continuing_ops": -12000000, "net_income_to_common": -11937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14320000, "short_term_investments": null, "net_receivables": 164042000, "inventory": null, "other_current_assets": null, "total_current_assets": 229659000, "net_ppe": null, "goodwill": null, "intangible_assets": 164392000, "goodwill_and_intangibles": 164392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2029687000, "total_assets": 2259346000, "short_term_debt": 239000000, "accounts_payable": 3053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262795000, "long_term_debt": 630461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658419000, "total_liabilities": 921214000, "total_debt": 869461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188046000, "total_equity": 1330971000, "shares_outstanding": 76517767, "operating_cash_flow": 90164000, "stock_based_compensation": 5656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432875000, "dividends_paid": 63826000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 327102000, "free_cash_flow": 90172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48410000", "ebitda": "126499000", "netIncome": "-11937000", "grossProfit": "145003000", "depreciation": "None", "totalRevenue": "162784000", "costOfRevenue": "17781000", "interestIncome": "11561000", "incomeBeforeTax": "-11951000", "interestExpense": "48463000", "operatingIncome": "48410000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-22552000", "nonInterestIncome": "None", "operatingExpenses": "96593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78089000", "sellingGeneralAndAdministrative": "19722000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "2259346000", "longTermDebt": "630461000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "164392000", "reportedCurrency": "USD", "retainedEarnings": "-188046000", "totalLiabilities": "921214000", "otherCurrentAssets": "51297000", "totalCurrentAssets": "229659000", "currentLongTermDebt": "239000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2029687000", "currentAccountsPayable": "3053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894284000", "totalShareholderEquity": "1330971000", "capitalLeaseObligations": "24823000", "otherCurrentLiabilities": "10349000", "totalCurrentLiabilities": "262795000", "otherNonCurrentLiabilities": "1864000", "totalNonCurrentLiabilities": "658419000", "cashAndShortTermInvestments": "14320000", "commonStockSharesOutstanding": "76517767", "intangibleAssetsExcludingGoodwill": "164392000", "cashAndCashEquivalentsAtCarryingValue": "14320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "63826000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90164000", "capitalExpenditures": "8000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327102000", "cashflowFromInvestment": "-432875000", "stockBasedCompensation": "5656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63826000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1498000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76871000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 131905000, "cost_of_revenue": 16869000, "gross_profit": 115036000, "ebit": 31183000, "ebitda": 96260000, "pretax_income": 6841000, "tax_provision": -49000, "net_income": 6837000, "net_income_to_common": 6837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29929000, "total_current_assets": 217904000, "total_assets": 1946236000, "short_term_debt": 80000000, "long_term_debt": 529795000, "total_debt": 609795000, "total_liabilities": 672804000, "total_equity": 1264904000, "shares_outstanding": 64665439, "goodwill_and_intangibles": 161354000 }, "cash_flow": { "operating_cash_flow": 80155000, "capital_expenditure": 35000, "free_cash_flow": 80190000, "dividends_paid": 51823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306259, "ticker_id": 2913, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31183000", "ebitda": "96260000", "netIncome": "6837000", "grossProfit": "115036000", "depreciation": "None", "totalRevenue": "131905000", "costOfRevenue": "16869000", "interestIncome": "7388000", "incomeBeforeTax": "6841000", "interestExpense": "35609000", "operatingIncome": "31183000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "-13794000", "nonInterestIncome": "None", "operatingExpenses": "83853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65077000", "sellingGeneralAndAdministrative": "20176000", "netIncomeFromContinuingOperations": "6890000" }, "balance": { "goodwill": "None", "inventory": "-14442000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "1946236000", "longTermDebt": "529795000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "161354000", "reportedCurrency": "USD", "retainedEarnings": "-112276000", "totalLiabilities": "672804000", "otherCurrentAssets": "54288000", "totalCurrentAssets": "217904000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "14442000", "currentNetReceivables": "133687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1728332000", "currentAccountsPayable": "4691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640252000", "totalShareholderEquity": "1264904000", "capitalLeaseObligations": "30457000", "otherCurrentLiabilities": "15978000", "totalCurrentLiabilities": "107822000", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "564982000", "cashAndShortTermInvestments": "29929000", "commonStockSharesOutstanding": "64665439", "intangibleAssetsExcludingGoodwill": "161354000", "cashAndCashEquivalentsAtCarryingValue": "29929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6890000", "profitLoss": "None", "dividendPayout": "51823000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80155000", "capitalExpenditures": "35000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331184000", "cashflowFromInvestment": "-451953000", "stockBasedCompensation": "4823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131905000, "cost_of_revenue": 16869000, "gross_profit": 115036000, "research_and_development": 0.05, "selling_general_admin": 20176000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31183000, "depreciation_amortisation": 65077000, "ebitda": 96260000, "interest_expense": 35609000, "interest_income": null, "other_non_operating": null, "pretax_income": 6841000, "tax_provision": -49000, "effective_tax_rate": null, "net_income": 6837000, "net_income_continuing_ops": 6890000, "net_income_to_common": 6837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29929000, "short_term_investments": 14442000, "net_receivables": 133687000, "inventory": -14442000, "other_current_assets": null, "total_current_assets": 217904000, "net_ppe": null, "goodwill": null, "intangible_assets": 161354000, "goodwill_and_intangibles": 161354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1728332000, "total_assets": 1946236000, "short_term_debt": 80000000, "accounts_payable": 4691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107822000, "long_term_debt": 529795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564982000, "total_liabilities": 672804000, "total_debt": 609795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112276000, "total_equity": 1264904000, "shares_outstanding": 64665439, "operating_cash_flow": 80155000, "stock_based_compensation": 4823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -451953000, "dividends_paid": 51823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 331184000, "free_cash_flow": 80190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31183000", "ebitda": "96260000", "netIncome": "6837000", "grossProfit": "115036000", "depreciation": "None", "totalRevenue": "131905000", "costOfRevenue": "16869000", "interestIncome": "7388000", "incomeBeforeTax": "6841000", "interestExpense": "35609000", "operatingIncome": "31183000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "-13794000", "nonInterestIncome": "None", "operatingExpenses": "83853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65077000", "sellingGeneralAndAdministrative": "20176000", "netIncomeFromContinuingOperations": "6890000" }, "balance": { "goodwill": "None", "inventory": "-14442000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "1946236000", "longTermDebt": "529795000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "161354000", "reportedCurrency": "USD", "retainedEarnings": "-112276000", "totalLiabilities": "672804000", "otherCurrentAssets": "54288000", "totalCurrentAssets": "217904000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "14442000", "currentNetReceivables": "133687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1728332000", "currentAccountsPayable": "4691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640252000", "totalShareholderEquity": "1264904000", "capitalLeaseObligations": "30457000", "otherCurrentLiabilities": "15978000", "totalCurrentLiabilities": "107822000", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "564982000", "cashAndShortTermInvestments": "29929000", "commonStockSharesOutstanding": "64665439", "intangibleAssetsExcludingGoodwill": "161354000", "cashAndCashEquivalentsAtCarryingValue": "29929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6890000", "profitLoss": "None", "dividendPayout": "51823000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80155000", "capitalExpenditures": "35000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331184000", "cashflowFromInvestment": "-451953000", "stockBasedCompensation": "4823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63677000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 96279000, "cost_of_revenue": 12534000, "gross_profit": 83745000, "ebit": 14617000, "ebitda": 64411000, "pretax_income": 8601000, "tax_provision": 396000, "net_income": 8117000, "net_income_to_common": 8117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65843000, "total_current_assets": 157230000, "total_assets": 1605692000, "short_term_debt": 113000000, "long_term_debt": 381192000, "total_debt": 494192000, "total_liabilities": 547269000, "total_equity": 1048830000, "shares_outstanding": 50431822, "goodwill_and_intangibles": 151006000 }, "cash_flow": { "operating_cash_flow": 50647000, "capital_expenditure": 1208000, "free_cash_flow": 51855000, "dividends_paid": 39952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306264, "ticker_id": 2913, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14617000", "ebitda": "64411000", "netIncome": "8117000", "grossProfit": "83745000", "depreciation": "None", "totalRevenue": "96279000", "costOfRevenue": "12534000", "interestIncome": "2345000", "incomeBeforeTax": "8601000", "interestExpense": "12321000", "operatingIncome": "14617000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "396000", "reportedCurrency": "USD", "netInterestIncome": "-9181000", "nonInterestIncome": "None", "operatingExpenses": "69128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49794000", "sellingGeneralAndAdministrative": "19053000", "netIncomeFromContinuingOperations": "8205000" }, "balance": { "goodwill": "None", "inventory": "-8749000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "1605692000", "longTermDebt": "381192000", "shortTermDebt": "113000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "151006000", "reportedCurrency": "USD", "retainedEarnings": "-66937000", "totalLiabilities": "547269000", "otherCurrentAssets": "31957000", "totalCurrentAssets": "157230000", "currentLongTermDebt": "113000000", "longTermInvestments": "None", "shortTermInvestments": "24067000", "currentNetReceivables": "59430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1448462000", "currentAccountsPayable": "1394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268704000", "shortLongTermDebtTotal": "529787000", "totalShareholderEquity": "1048830000", "capitalLeaseObligations": "30131000", "otherCurrentLiabilities": "7933000", "totalCurrentLiabilities": "127020000", "otherNonCurrentLiabilities": "3913000", "totalNonCurrentLiabilities": "420249000", "cashAndShortTermInvestments": "65843000", "commonStockSharesOutstanding": "50431822", "intangibleAssetsExcludingGoodwill": "151006000", "cashAndCashEquivalentsAtCarryingValue": "65843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8205000", "profitLoss": "None", "dividendPayout": "39952000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50647000", "capitalExpenditures": "1208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "480654000", "cashflowFromInvestment": "-468361000", "stockBasedCompensation": "4758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96279000, "cost_of_revenue": 12534000, "gross_profit": 83745000, "research_and_development": 0.09, "selling_general_admin": 19053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14617000, "depreciation_amortisation": 49794000, "ebitda": 64411000, "interest_expense": 12321000, "interest_income": null, "other_non_operating": null, "pretax_income": 8601000, "tax_provision": 396000, "effective_tax_rate": null, "net_income": 8117000, "net_income_continuing_ops": 8205000, "net_income_to_common": 8117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65843000, "short_term_investments": 24067000, "net_receivables": 59430000, "inventory": -8749000, "other_current_assets": null, "total_current_assets": 157230000, "net_ppe": null, "goodwill": null, "intangible_assets": 151006000, "goodwill_and_intangibles": 151006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1448462000, "total_assets": 1605692000, "short_term_debt": 113000000, "accounts_payable": 1394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127020000, "long_term_debt": 381192000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420249000, "total_liabilities": 547269000, "total_debt": 494192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66937000, "total_equity": 1048830000, "shares_outstanding": 50431822, "operating_cash_flow": 50647000, "stock_based_compensation": 4758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468361000, "dividends_paid": 39952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 480654000, "free_cash_flow": 51855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14617000", "ebitda": "64411000", "netIncome": "8117000", "grossProfit": "83745000", "depreciation": "None", "totalRevenue": "96279000", "costOfRevenue": "12534000", "interestIncome": "2345000", "incomeBeforeTax": "8601000", "interestExpense": "12321000", "operatingIncome": "14617000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "396000", "reportedCurrency": "USD", "netInterestIncome": "-9181000", "nonInterestIncome": "None", "operatingExpenses": "69128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49794000", "sellingGeneralAndAdministrative": "19053000", "netIncomeFromContinuingOperations": "8205000" }, "balance": { "goodwill": "None", "inventory": "-8749000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "1605692000", "longTermDebt": "381192000", "shortTermDebt": "113000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "151006000", "reportedCurrency": "USD", "retainedEarnings": "-66937000", "totalLiabilities": "547269000", "otherCurrentAssets": "31957000", "totalCurrentAssets": "157230000", "currentLongTermDebt": "113000000", "longTermInvestments": "None", "shortTermInvestments": "24067000", "currentNetReceivables": "59430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1448462000", "currentAccountsPayable": "1394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268704000", "shortLongTermDebtTotal": "529787000", "totalShareholderEquity": "1048830000", "capitalLeaseObligations": "30131000", "otherCurrentLiabilities": "7933000", "totalCurrentLiabilities": "127020000", "otherNonCurrentLiabilities": "3913000", "totalNonCurrentLiabilities": "420249000", "cashAndShortTermInvestments": "65843000", "commonStockSharesOutstanding": "50431822", "intangibleAssetsExcludingGoodwill": "151006000", "cashAndCashEquivalentsAtCarryingValue": "65843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8205000", "profitLoss": "None", "dividendPayout": "39952000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50647000", "capitalExpenditures": "1208000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "480654000", "cashflowFromInvestment": "-468361000", "stockBasedCompensation": "4758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1478000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50075000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 59140000, "cost_of_revenue": 6503000, "gross_profit": 52637000, "ebit": 7020000, "ebitda": 37534000, "pretax_income": 3209000, "tax_provision": 59000, "net_income": 3046000, "net_income_to_common": 3046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7603000, "total_current_assets": 17089000, "total_assets": 1068441000, "short_term_debt": 64000000, "long_term_debt": 174330000, "total_debt": 238330000, "total_liabilities": 278626000, "total_equity": 779170000, "shares_outstanding": 38672565, "goodwill_and_intangibles": 124772000 }, "cash_flow": { "operating_cash_flow": 31478000, "capital_expenditure": 732000, "free_cash_flow": 32210000, "dividends_paid": 31304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306269, "ticker_id": 2913, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7020000", "ebitda": "37534000", "netIncome": "3046000", "grossProfit": "52637000", "depreciation": "None", "totalRevenue": "59140000", "costOfRevenue": "6503000", "interestIncome": "0", "incomeBeforeTax": "3209000", "interestExpense": "3516000", "operatingIncome": "7020000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-3700000", "nonInterestIncome": "None", "operatingExpenses": "45617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30514000", "sellingGeneralAndAdministrative": "14810000", "netIncomeFromContinuingOperations": "3150000" }, "balance": { "goodwill": "None", "inventory": "-4309000", "commonStock": "442000", "currentDebt": "None", "investments": "None", "totalAssets": "1068441000", "longTermDebt": "174330000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "124772000", "reportedCurrency": "USD", "retainedEarnings": "-35119000", "totalLiabilities": "278626000", "otherCurrentAssets": "4422000", "totalCurrentAssets": "17089000", "currentLongTermDebt": "64000000", "longTermInvestments": "None", "shortTermInvestments": "4309000", "currentNetReceivables": "5064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051352000", "currentAccountsPayable": "419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "919857000", "shortLongTermDebtTotal": "267088000", "totalShareholderEquity": "779170000", "capitalLeaseObligations": "5442000", "otherCurrentLiabilities": "6611000", "totalCurrentLiabilities": "72948000", "otherNonCurrentLiabilities": "24521000", "totalNonCurrentLiabilities": "205678000", "cashAndShortTermInvestments": "7603000", "commonStockSharesOutstanding": "38672565", "intangibleAssetsExcludingGoodwill": "124772000", "cashAndCashEquivalentsAtCarryingValue": "7603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3150000", "profitLoss": "None", "dividendPayout": "31304000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31478000", "capitalExpenditures": "732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "313610000", "cashflowFromInvestment": "-430128000", "stockBasedCompensation": "3704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59140000, "cost_of_revenue": 6503000, "gross_profit": 52637000, "research_and_development": 0.05, "selling_general_admin": 14810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7020000, "depreciation_amortisation": 30514000, "ebitda": 37534000, "interest_expense": 3516000, "interest_income": null, "other_non_operating": null, "pretax_income": 3209000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": 3046000, "net_income_continuing_ops": 3150000, "net_income_to_common": 3046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7603000, "short_term_investments": 4309000, "net_receivables": 5064000, "inventory": -4309000, "other_current_assets": null, "total_current_assets": 17089000, "net_ppe": null, "goodwill": null, "intangible_assets": 124772000, "goodwill_and_intangibles": 124772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1051352000, "total_assets": 1068441000, "short_term_debt": 64000000, "accounts_payable": 419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72948000, "long_term_debt": 174330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205678000, "total_liabilities": 278626000, "total_debt": 238330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35119000, "total_equity": 779170000, "shares_outstanding": 38672565, "operating_cash_flow": 31478000, "stock_based_compensation": 3704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -430128000, "dividends_paid": 31304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 313610000, "free_cash_flow": 32210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7020000", "ebitda": "37534000", "netIncome": "3046000", "grossProfit": "52637000", "depreciation": "None", "totalRevenue": "59140000", "costOfRevenue": "6503000", "interestIncome": "0", "incomeBeforeTax": "3209000", "interestExpense": "3516000", "operatingIncome": "7020000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-3700000", "nonInterestIncome": "None", "operatingExpenses": "45617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30514000", "sellingGeneralAndAdministrative": "14810000", "netIncomeFromContinuingOperations": "3150000" }, "balance": { "goodwill": "None", "inventory": "-4309000", "commonStock": "442000", "currentDebt": "None", "investments": "None", "totalAssets": "1068441000", "longTermDebt": "174330000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "124772000", "reportedCurrency": "USD", "retainedEarnings": "-35119000", "totalLiabilities": "278626000", "otherCurrentAssets": "4422000", "totalCurrentAssets": "17089000", "currentLongTermDebt": "64000000", "longTermInvestments": "None", "shortTermInvestments": "4309000", "currentNetReceivables": "5064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1051352000", "currentAccountsPayable": "419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "919857000", "shortLongTermDebtTotal": "267088000", "totalShareholderEquity": "779170000", "capitalLeaseObligations": "5442000", "otherCurrentLiabilities": "6611000", "totalCurrentLiabilities": "72948000", "otherNonCurrentLiabilities": "24521000", "totalNonCurrentLiabilities": "205678000", "cashAndShortTermInvestments": "7603000", "commonStockSharesOutstanding": "38672565", "intangibleAssetsExcludingGoodwill": "124772000", "cashAndCashEquivalentsAtCarryingValue": "7603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3150000", "profitLoss": "None", "dividendPayout": "31304000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31478000", "capitalExpenditures": "732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "313610000", "cashflowFromInvestment": "-430128000", "stockBasedCompensation": "3704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30807000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 33727000, "cost_of_revenue": 5738000, "gross_profit": 27989000, "ebit": 1190000, "ebitda": 15853000, "pretax_income": 212000, "tax_provision": 4213000, "net_income": 730000, "net_income_to_common": 730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92643000, "total_current_assets": 111331000, "total_assets": 725815000, "short_term_debt": 3001000, "long_term_debt": 174105000, "total_debt": 177106000, "total_liabilities": 197742000, "total_equity": 494098000, "shares_outstanding": 21157996, "goodwill_and_intangibles": 75024000 }, "cash_flow": { "operating_cash_flow": 12749000, "capital_expenditure": 51000, "free_cash_flow": 12800000, "dividends_paid": 8842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306274, "ticker_id": 2913, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1190000", "ebitda": "15853000", "netIncome": "730000", "grossProfit": "27989000", "depreciation": "None", "totalRevenue": "33727000", "costOfRevenue": "5738000", "interestIncome": "None", "incomeBeforeTax": "212000", "interestExpense": "4715000", "operatingIncome": "-3169000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4213000", "reportedCurrency": "USD", "netInterestIncome": "-4741000", "nonInterestIncome": "None", "operatingExpenses": "31158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14663000", "sellingGeneralAndAdministrative": "11340000", "netIncomeFromContinuingOperations": "212000" }, "balance": { "goodwill": "None", "inventory": "-253000", "commonStock": "282000", "currentDebt": "None", "investments": "None", "totalAssets": "725815000", "longTermDebt": "174105000", "shortTermDebt": "3001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75024000", "reportedCurrency": "USD", "retainedEarnings": "-7464000", "totalLiabilities": "197742000", "otherCurrentAssets": "15792000", "totalCurrentAssets": "111331000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "253000", "currentNetReceivables": "2896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614484000", "currentAccountsPayable": "916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "537622000", "shortLongTermDebtTotal": "191035000", "totalShareholderEquity": "494098000", "capitalLeaseObligations": "16930000", "otherCurrentLiabilities": "2434000", "totalCurrentLiabilities": "4901000", "otherNonCurrentLiabilities": "16930000", "totalNonCurrentLiabilities": "192841000", "cashAndShortTermInvestments": "92643000", "commonStockSharesOutstanding": "21157996", "intangibleAssetsExcludingGoodwill": "75024000", "cashAndCashEquivalentsAtCarryingValue": "92643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212000", "profitLoss": "None", "dividendPayout": "8842000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12749000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272708000", "cashflowFromInvestment": "-362133000", "stockBasedCompensation": "2452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8842000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33727000, "cost_of_revenue": 5738000, "gross_profit": 27989000, "research_and_development": 0.01, "selling_general_admin": 11340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1190000, "depreciation_amortisation": 14663000, "ebitda": 15853000, "interest_expense": 4715000, "interest_income": null, "other_non_operating": null, "pretax_income": 212000, "tax_provision": 4213000, "effective_tax_rate": null, "net_income": 730000, "net_income_continuing_ops": 212000, "net_income_to_common": 730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92643000, "short_term_investments": 253000, "net_receivables": 2896000, "inventory": -253000, "other_current_assets": null, "total_current_assets": 111331000, "net_ppe": null, "goodwill": null, "intangible_assets": 75024000, "goodwill_and_intangibles": 75024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614484000, "total_assets": 725815000, "short_term_debt": 3001000, "accounts_payable": 916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4901000, "long_term_debt": 174105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192841000, "total_liabilities": 197742000, "total_debt": 177106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7464000, "total_equity": 494098000, "shares_outstanding": 21157996, "operating_cash_flow": 12749000, "stock_based_compensation": 2452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -362133000, "dividends_paid": 8842000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 272708000, "free_cash_flow": 12800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1190000", "ebitda": "15853000", "netIncome": "730000", "grossProfit": "27989000", "depreciation": "None", "totalRevenue": "33727000", "costOfRevenue": "5738000", "interestIncome": "None", "incomeBeforeTax": "212000", "interestExpense": "4715000", "operatingIncome": "-3169000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4213000", "reportedCurrency": "USD", "netInterestIncome": "-4741000", "nonInterestIncome": "None", "operatingExpenses": "31158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14663000", "sellingGeneralAndAdministrative": "11340000", "netIncomeFromContinuingOperations": "212000" }, "balance": { "goodwill": "None", "inventory": "-253000", "commonStock": "282000", "currentDebt": "None", "investments": "None", "totalAssets": "725815000", "longTermDebt": "174105000", "shortTermDebt": "3001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "75024000", "reportedCurrency": "USD", "retainedEarnings": "-7464000", "totalLiabilities": "197742000", "otherCurrentAssets": "15792000", "totalCurrentAssets": "111331000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "253000", "currentNetReceivables": "2896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614484000", "currentAccountsPayable": "916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "537622000", "shortLongTermDebtTotal": "191035000", "totalShareholderEquity": "494098000", "capitalLeaseObligations": "16930000", "otherCurrentLiabilities": "2434000", "totalCurrentLiabilities": "4901000", "otherNonCurrentLiabilities": "16930000", "totalNonCurrentLiabilities": "192841000", "cashAndShortTermInvestments": "92643000", "commonStockSharesOutstanding": "21157996", "intangibleAssetsExcludingGoodwill": "75024000", "cashAndCashEquivalentsAtCarryingValue": "92643000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212000", "profitLoss": "None", "dividendPayout": "8842000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12749000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272708000", "cashflowFromInvestment": "-362133000", "stockBasedCompensation": "2452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8842000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15459000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 20318000, "cost_of_revenue": 1702000, "gross_profit": 18616000, "ebit": 4395000, "ebitda": 15012000, "pretax_income": -8029999, "tax_provision": 12252000, "net_income": -8044000, "net_income_to_common": -8044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169319000, "total_current_assets": 179591000, "total_assets": 433922000, "short_term_debt": 173913000, "long_term_debt": 173913000, "total_debt": 347826000, "total_liabilities": 181490000, "total_equity": 164533000, "shares_outstanding": 24297645, "goodwill_and_intangibles": 28846000 }, "cash_flow": { "operating_cash_flow": 5989000, "capital_expenditure": 51000, "free_cash_flow": 6040000, "dividends_paid": 5624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306279, "ticker_id": 2913, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4395000", "ebitda": "15012000", "netIncome": "-8044000", "grossProfit": "18616000", "depreciation": "None", "totalRevenue": "20318000", "costOfRevenue": "1702000", "interestIncome": "None", "incomeBeforeTax": "-8029999", "interestExpense": "10885000", "operatingIncome": "-125000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12252000", "reportedCurrency": "USD", "netInterestIncome": "-10712000", "nonInterestIncome": "None", "operatingExpenses": "18741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10617000", "sellingGeneralAndAdministrative": "3604000", "netIncomeFromContinuingOperations": "-8072000" }, "balance": { "goodwill": "None", "inventory": "1100000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "433922000", "longTermDebt": "173913000", "shortTermDebt": "173913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28846000", "reportedCurrency": "USD", "retainedEarnings": "28000", "totalLiabilities": "181490000", "otherCurrentAssets": "9632000", "totalCurrentAssets": "179591000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254331000", "currentAccountsPayable": "1165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223921000", "shortLongTermDebtTotal": "178585000", "totalShareholderEquity": "164533000", "capitalLeaseObligations": "4672000", "otherCurrentLiabilities": "627000", "totalCurrentLiabilities": "2399000", "otherNonCurrentLiabilities": "863000", "totalNonCurrentLiabilities": "179091000", "cashAndShortTermInvestments": "169319000", "commonStockSharesOutstanding": "24297645", "intangibleAssetsExcludingGoodwill": "28846000", "cashAndCashEquivalentsAtCarryingValue": "169319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8072000", "profitLoss": "None", "dividendPayout": "5624000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5989000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82317000", "cashflowFromInvestment": "-91910000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20318000, "cost_of_revenue": 1702000, "gross_profit": 18616000, "research_and_development": 0.39, "selling_general_admin": 3604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4395000, "depreciation_amortisation": 10617000, "ebitda": 15012000, "interest_expense": 10885000, "interest_income": null, "other_non_operating": null, "pretax_income": -8029999, "tax_provision": 12252000, "effective_tax_rate": null, "net_income": -8044000, "net_income_continuing_ops": -8072000, "net_income_to_common": -8044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169319000, "short_term_investments": null, "net_receivables": 640000, "inventory": 1100000, "other_current_assets": null, "total_current_assets": 179591000, "net_ppe": null, "goodwill": null, "intangible_assets": 28846000, "goodwill_and_intangibles": 28846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254331000, "total_assets": 433922000, "short_term_debt": 173913000, "accounts_payable": 1165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2399000, "long_term_debt": 173913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179091000, "total_liabilities": 181490000, "total_debt": 347826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28000, "total_equity": 164533000, "shares_outstanding": 24297645, "operating_cash_flow": 5989000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91910000, "dividends_paid": 5624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82317000, "free_cash_flow": 6040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4395000", "ebitda": "15012000", "netIncome": "-8044000", "grossProfit": "18616000", "depreciation": "None", "totalRevenue": "20318000", "costOfRevenue": "1702000", "interestIncome": "None", "incomeBeforeTax": "-8029999", "interestExpense": "10885000", "operatingIncome": "-125000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12252000", "reportedCurrency": "USD", "netInterestIncome": "-10712000", "nonInterestIncome": "None", "operatingExpenses": "18741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10617000", "sellingGeneralAndAdministrative": "3604000", "netIncomeFromContinuingOperations": "-8072000" }, "balance": { "goodwill": "None", "inventory": "1100000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "433922000", "longTermDebt": "173913000", "shortTermDebt": "173913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28846000", "reportedCurrency": "USD", "retainedEarnings": "28000", "totalLiabilities": "181490000", "otherCurrentAssets": "9632000", "totalCurrentAssets": "179591000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254331000", "currentAccountsPayable": "1165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "223921000", "shortLongTermDebtTotal": "178585000", "totalShareholderEquity": "164533000", "capitalLeaseObligations": "4672000", "otherCurrentLiabilities": "627000", "totalCurrentLiabilities": "2399000", "otherNonCurrentLiabilities": "863000", "totalNonCurrentLiabilities": "179091000", "cashAndShortTermInvestments": "169319000", "commonStockSharesOutstanding": "24297645", "intangibleAssetsExcludingGoodwill": "28846000", "cashAndCashEquivalentsAtCarryingValue": "169319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8072000", "profitLoss": "None", "dividendPayout": "5624000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5989000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82317000", "cashflowFromInvestment": "-91910000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10422000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 23828000, "cost_of_revenue": 1731000, "gross_profit": 22097000, "ebit": 5425000, "ebitda": 18305000, "pretax_income": -20297000, "tax_provision": 25722000, "net_income": -20297000, "net_income_to_common": -20297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235000, "total_current_assets": 62344000, "total_assets": 333083000, "short_term_debt": null, "long_term_debt": 243187000, "total_debt": 243187000, "total_liabilities": 250335000, "total_equity": 82748000, "shares_outstanding": 24297645, "goodwill_and_intangibles": 32777000 }, "cash_flow": { "operating_cash_flow": 8902000, "capital_expenditure": 31606000, "free_cash_flow": 40508000, "dividends_paid": 10006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306283, "ticker_id": 2913, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5425000", "ebitda": "18305000", "netIncome": "-20297000", "grossProfit": "22097000", "depreciation": "None", "totalRevenue": "23828000", "costOfRevenue": "1731000", "interestIncome": "None", "incomeBeforeTax": "-20297000", "interestExpense": "11004000", "operatingIncome": "5425000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "25722000", "reportedCurrency": "USD", "netInterestIncome": "-11004000", "nonInterestIncome": "None", "operatingExpenses": "22097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.85", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12880000", "sellingGeneralAndAdministrative": "3792000", "netIncomeFromContinuingOperations": "-20297000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "82748000", "currentDebt": "None", "investments": "None", "totalAssets": "333083000", "longTermDebt": "243187000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "32777000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "250335000", "otherCurrentAssets": "58971000", "totalCurrentAssets": "62344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270739000", "currentAccountsPayable": "223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "237798000", "shortLongTermDebtTotal": "246854000", "totalShareholderEquity": "82748000", "capitalLeaseObligations": "3667000", "otherCurrentLiabilities": "2414000", "totalCurrentLiabilities": "2637000", "otherNonCurrentLiabilities": "844000", "totalNonCurrentLiabilities": "247698000", "cashAndShortTermInvestments": "1235000", "commonStockSharesOutstanding": "24297645", "intangibleAssetsExcludingGoodwill": "32777000", "cashAndCashEquivalentsAtCarryingValue": "1235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20297000", "profitLoss": "None", "dividendPayout": "10006000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8902000", "capitalExpenditures": "31606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10438000", "cashflowFromInvestment": "-22054000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23828000, "cost_of_revenue": 1731000, "gross_profit": 22097000, "research_and_development": 0.85, "selling_general_admin": 3792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5425000, "depreciation_amortisation": 12880000, "ebitda": 18305000, "interest_expense": 11004000, "interest_income": null, "other_non_operating": null, "pretax_income": -20297000, "tax_provision": 25722000, "effective_tax_rate": null, "net_income": -20297000, "net_income_continuing_ops": -20297000, "net_income_to_common": -20297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1235000, "short_term_investments": null, "net_receivables": 2138000, "inventory": null, "other_current_assets": null, "total_current_assets": 62344000, "net_ppe": null, "goodwill": null, "intangible_assets": 32777000, "goodwill_and_intangibles": 32777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 270739000, "total_assets": 333083000, "short_term_debt": null, "accounts_payable": 223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2637000, "long_term_debt": 243187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247698000, "total_liabilities": 250335000, "total_debt": 243187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 82748000, "shares_outstanding": 24297645, "operating_cash_flow": 8902000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22054000, "dividends_paid": 10006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10438000, "free_cash_flow": 40508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5425000", "ebitda": "18305000", "netIncome": "-20297000", "grossProfit": "22097000", "depreciation": "None", "totalRevenue": "23828000", "costOfRevenue": "1731000", "interestIncome": "None", "incomeBeforeTax": "-20297000", "interestExpense": "11004000", "operatingIncome": "5425000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "25722000", "reportedCurrency": "USD", "netInterestIncome": "-11004000", "nonInterestIncome": "None", "operatingExpenses": "22097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.85", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12880000", "sellingGeneralAndAdministrative": "3792000", "netIncomeFromContinuingOperations": "-20297000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "82748000", "currentDebt": "None", "investments": "None", "totalAssets": "333083000", "longTermDebt": "243187000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "32777000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "250335000", "otherCurrentAssets": "58971000", "totalCurrentAssets": "62344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270739000", "currentAccountsPayable": "223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "237798000", "shortLongTermDebtTotal": "246854000", "totalShareholderEquity": "82748000", "capitalLeaseObligations": "3667000", "otherCurrentLiabilities": "2414000", "totalCurrentLiabilities": "2637000", "otherNonCurrentLiabilities": "844000", "totalNonCurrentLiabilities": "247698000", "cashAndShortTermInvestments": "1235000", "commonStockSharesOutstanding": "24297645", "intangibleAssetsExcludingGoodwill": "32777000", "cashAndCashEquivalentsAtCarryingValue": "1235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20297000", "profitLoss": "None", "dividendPayout": "10006000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8902000", "capitalExpenditures": "31606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10438000", "cashflowFromInvestment": "-22054000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12880000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 53867000, "cost_of_revenue": 5244000, "gross_profit": 48623000, "ebit": 18936000, "ebitda": 43399000, "pretax_income": 5725000, "tax_provision": 14000, "net_income": 5687000, "net_income_to_common": 5687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11058000, "total_current_assets": 68750000, "total_assets": 2809828000, "short_term_debt": 88000000, "long_term_debt": 1151085000, "total_debt": 1239085000, "total_liabilities": 1298407000, "total_equity": 1505089000, "shares_outstanding": 99107642, "goodwill_and_intangibles": 181632000 }, "cash_flow": { "operating_cash_flow": 26312000, "capital_expenditure": 239408000, "free_cash_flow": 265720000, "dividends_paid": 21894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306247, "ticker_id": 2913, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18936000", "ebitda": "43399000", "netIncome": "5687000", "grossProfit": "48623000", "depreciation": "None", "totalRevenue": "53867000", "costOfRevenue": "5244000", "interestIncome": "3035000", "incomeBeforeTax": "5725000", "interestExpense": "14709000", "operatingIncome": "18405000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-10526000", "nonInterestIncome": "None", "operatingExpenses": "30218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24463000", "sellingGeneralAndAdministrative": "5755000", "netIncomeFromContinuingOperations": "5711000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2809828000", "longTermDebt": "1151085000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "181632000", "reportedCurrency": "USD", "retainedEarnings": "-267741000", "totalLiabilities": "1298407000", "otherCurrentAssets": "-72633000", "totalCurrentAssets": "68750000", "currentLongTermDebt": "88000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2670312000", "currentAccountsPayable": "500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239085000", "totalShareholderEquity": "1505089000", "capitalLeaseObligations": "20317000", "otherCurrentLiabilities": "43032000", "totalCurrentLiabilities": "131032000", "otherNonCurrentLiabilities": "2442000", "totalNonCurrentLiabilities": "1167375000", "cashAndShortTermInvestments": "11058000", "commonStockSharesOutstanding": "99107642", "intangibleAssetsExcludingGoodwill": "181632000", "cashAndCashEquivalentsAtCarryingValue": "11058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5711000", "profitLoss": "None", "dividendPayout": "21894000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26312000", "capitalExpenditures": "239408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181971000", "cashflowFromInvestment": "-211692000", "stockBasedCompensation": "1689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53867000, "cost_of_revenue": 5244000, "gross_profit": 48623000, "research_and_development": null, "selling_general_admin": 5755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18936000, "depreciation_amortisation": 24463000, "ebitda": 43399000, "interest_expense": 14709000, "interest_income": null, "other_non_operating": null, "pretax_income": 5725000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": 5687000, "net_income_continuing_ops": 5711000, "net_income_to_common": 5687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11058000, "short_term_investments": null, "net_receivables": 130325000, "inventory": null, "other_current_assets": null, "total_current_assets": 68750000, "net_ppe": null, "goodwill": null, "intangible_assets": 181632000, "goodwill_and_intangibles": 181632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2670312000, "total_assets": 2809828000, "short_term_debt": 88000000, "accounts_payable": 500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131032000, "long_term_debt": 1151085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1167375000, "total_liabilities": 1298407000, "total_debt": 1239085000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267741000, "total_equity": 1505089000, "shares_outstanding": 99107642, "operating_cash_flow": 26312000, "stock_based_compensation": 1689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211692000, "dividends_paid": 21894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 181971000, "free_cash_flow": 265720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18936000", "ebitda": "43399000", "netIncome": "5687000", "grossProfit": "48623000", "depreciation": "None", "totalRevenue": "53867000", "costOfRevenue": "5244000", "interestIncome": "3035000", "incomeBeforeTax": "5725000", "interestExpense": "14709000", "operatingIncome": "18405000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-10526000", "nonInterestIncome": "None", "operatingExpenses": "30218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24463000", "sellingGeneralAndAdministrative": "5755000", "netIncomeFromContinuingOperations": "5711000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2809828000", "longTermDebt": "1151085000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "181632000", "reportedCurrency": "USD", "retainedEarnings": "-267741000", "totalLiabilities": "1298407000", "otherCurrentAssets": "-72633000", "totalCurrentAssets": "68750000", "currentLongTermDebt": "88000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2670312000", "currentAccountsPayable": "500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239085000", "totalShareholderEquity": "1505089000", "capitalLeaseObligations": "20317000", "otherCurrentLiabilities": "43032000", "totalCurrentLiabilities": "131032000", "otherNonCurrentLiabilities": "2442000", "totalNonCurrentLiabilities": "1167375000", "cashAndShortTermInvestments": "11058000", "commonStockSharesOutstanding": "99107642", "intangibleAssetsExcludingGoodwill": "181632000", "cashAndCashEquivalentsAtCarryingValue": "11058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5711000", "profitLoss": "None", "dividendPayout": "21894000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26312000", "capitalExpenditures": "239408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "181971000", "cashflowFromInvestment": "-211692000", "stockBasedCompensation": "1689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24463000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 52747000, "cost_of_revenue": 5701000, "gross_profit": 47046000, "ebit": 18537000, "ebitda": 42866000, "pretax_income": 1341000, "tax_provision": 13000, "net_income": 1320000, "net_income_to_common": 1320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14467000, "total_current_assets": 237897000, "total_assets": 2614196000, "short_term_debt": 7028000, "long_term_debt": 1101145000, "total_debt": 1108173000, "total_liabilities": 1161630000, "total_equity": 1446012000, "shares_outstanding": 86518740, "goodwill_and_intangibles": 173440000 }, "cash_flow": { "operating_cash_flow": 28809000, "capital_expenditure": 17000, "free_cash_flow": 28826000, "dividends_paid": 18056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306248, "ticker_id": 2913, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18537000", "ebitda": "42866000", "netIncome": "1320000", "grossProfit": "47046000", "depreciation": "None", "totalRevenue": "52747000", "costOfRevenue": "5701000", "interestIncome": "3140000", "incomeBeforeTax": "1341000", "interestExpense": "15936000", "operatingIncome": "18537000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-10707000", "nonInterestIncome": "None", "operatingExpenses": "28509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24329000", "sellingGeneralAndAdministrative": "5951000", "netIncomeFromContinuingOperations": "1328000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2614196000", "longTermDebt": "1101145000", "shortTermDebt": "7028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "173440000", "reportedCurrency": "USD", "retainedEarnings": "-251926000", "totalLiabilities": "1161630000", "otherCurrentAssets": "50741000", "totalCurrentAssets": "237897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376299000", "currentAccountsPayable": "1218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122210000", "totalShareholderEquity": "1446012000", "capitalLeaseObligations": "21065000", "otherCurrentLiabilities": "16757000", "totalCurrentLiabilities": "33709000", "otherNonCurrentLiabilities": "2643000", "totalNonCurrentLiabilities": "1127921000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "86518740", "intangibleAssetsExcludingGoodwill": "173440000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1328000", "profitLoss": "None", "dividendPayout": "18056000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28809000", "capitalExpenditures": "17000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141668000", "cashflowFromInvestment": "-209334000", "stockBasedCompensation": "1505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52747000, "cost_of_revenue": 5701000, "gross_profit": 47046000, "research_and_development": null, "selling_general_admin": 5951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18537000, "depreciation_amortisation": 24329000, "ebitda": 42866000, "interest_expense": 15936000, "interest_income": null, "other_non_operating": null, "pretax_income": 1341000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": 1320000, "net_income_continuing_ops": 1328000, "net_income_to_common": 1320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14467000, "short_term_investments": null, "net_receivables": 172689000, "inventory": null, "other_current_assets": null, "total_current_assets": 237897000, "net_ppe": null, "goodwill": null, "intangible_assets": 173440000, "goodwill_and_intangibles": 173440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2376299000, "total_assets": 2614196000, "short_term_debt": 7028000, "accounts_payable": 1218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33709000, "long_term_debt": 1101145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1127921000, "total_liabilities": 1161630000, "total_debt": 1108173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251926000, "total_equity": 1446012000, "shares_outstanding": 86518740, "operating_cash_flow": 28809000, "stock_based_compensation": 1505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209334000, "dividends_paid": 18056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141668000, "free_cash_flow": 28826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18537000", "ebitda": "42866000", "netIncome": "1320000", "grossProfit": "47046000", "depreciation": "None", "totalRevenue": "52747000", "costOfRevenue": "5701000", "interestIncome": "3140000", "incomeBeforeTax": "1341000", "interestExpense": "15936000", "operatingIncome": "18537000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-10707000", "nonInterestIncome": "None", "operatingExpenses": "28509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24329000", "sellingGeneralAndAdministrative": "5951000", "netIncomeFromContinuingOperations": "1328000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2614196000", "longTermDebt": "1101145000", "shortTermDebt": "7028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "173440000", "reportedCurrency": "USD", "retainedEarnings": "-251926000", "totalLiabilities": "1161630000", "otherCurrentAssets": "50741000", "totalCurrentAssets": "237897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376299000", "currentAccountsPayable": "1218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122210000", "totalShareholderEquity": "1446012000", "capitalLeaseObligations": "21065000", "otherCurrentLiabilities": "16757000", "totalCurrentLiabilities": "33709000", "otherNonCurrentLiabilities": "2643000", "totalNonCurrentLiabilities": "1127921000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "86518740", "intangibleAssetsExcludingGoodwill": "173440000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1328000", "profitLoss": "None", "dividendPayout": "18056000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28809000", "capitalExpenditures": "17000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141668000", "cashflowFromInvestment": "-209334000", "stockBasedCompensation": "1505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22558000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 48308000, "cost_of_revenue": 4321000, "gross_profit": 43987000, "ebit": 17470000, "ebitda": 38613000, "pretax_income": 633000, "tax_provision": 12000, "net_income": 618000, "net_income_to_common": 618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53324000, "total_current_assets": 310801000, "total_assets": 2467934000, "short_term_debt": 655000, "long_term_debt": 1100570000, "total_debt": 1101225000, "total_liabilities": 1162003000, "total_equity": 1299189000, "shares_outstanding": 85641948, "goodwill_and_intangibles": 157671000 }, "cash_flow": { "operating_cash_flow": 27974000, "capital_expenditure": 10000, "free_cash_flow": 27984000, "dividends_paid": 18038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306250, "ticker_id": 2913, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17470000", "ebitda": "38613000", "netIncome": "618000", "grossProfit": "43987000", "depreciation": "None", "totalRevenue": "48308000", "costOfRevenue": "4321000", "interestIncome": "3282000", "incomeBeforeTax": "633000", "interestExpense": "14241000", "operatingIncome": "17470000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-8634000", "nonInterestIncome": "None", "operatingExpenses": "26517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21143000", "sellingGeneralAndAdministrative": "5128000", "netIncomeFromContinuingOperations": "621000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "2467934000", "longTermDebt": "1100570000", "shortTermDebt": "655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "157671000", "reportedCurrency": "USD", "retainedEarnings": "-235097000", "totalLiabilities": "1162003000", "otherCurrentAssets": "91339000", "totalCurrentAssets": "310801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2157133000", "currentAccountsPayable": "554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122373000", "totalShareholderEquity": "1299189000", "capitalLeaseObligations": "21803000", "otherCurrentLiabilities": "22688000", "totalCurrentLiabilities": "32984000", "otherNonCurrentLiabilities": "4528000", "totalNonCurrentLiabilities": "1129019000", "cashAndShortTermInvestments": "53324000", "commonStockSharesOutstanding": "85641948", "intangibleAssetsExcludingGoodwill": "157671000", "cashAndCashEquivalentsAtCarryingValue": "53324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "621000", "profitLoss": "None", "dividendPayout": "18038000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27974000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148413000", "cashflowFromInvestment": "-142803000", "stockBasedCompensation": "1484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48308000, "cost_of_revenue": 4321000, "gross_profit": 43987000, "research_and_development": null, "selling_general_admin": 5128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17470000, "depreciation_amortisation": 21143000, "ebitda": 38613000, "interest_expense": 14241000, "interest_income": null, "other_non_operating": null, "pretax_income": 633000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": 618000, "net_income_continuing_ops": 621000, "net_income_to_common": 618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53324000, "short_term_investments": null, "net_receivables": 166138000, "inventory": null, "other_current_assets": null, "total_current_assets": 310801000, "net_ppe": null, "goodwill": null, "intangible_assets": 157671000, "goodwill_and_intangibles": 157671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2157133000, "total_assets": 2467934000, "short_term_debt": 655000, "accounts_payable": 554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32984000, "long_term_debt": 1100570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1129019000, "total_liabilities": 1162003000, "total_debt": 1101225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235097000, "total_equity": 1299189000, "shares_outstanding": 85641948, "operating_cash_flow": 27974000, "stock_based_compensation": 1484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142803000, "dividends_paid": 18038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148413000, "free_cash_flow": 27984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17470000", "ebitda": "38613000", "netIncome": "618000", "grossProfit": "43987000", "depreciation": "None", "totalRevenue": "48308000", "costOfRevenue": "4321000", "interestIncome": "3282000", "incomeBeforeTax": "633000", "interestExpense": "14241000", "operatingIncome": "17470000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-8634000", "nonInterestIncome": "None", "operatingExpenses": "26517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21143000", "sellingGeneralAndAdministrative": "5128000", "netIncomeFromContinuingOperations": "621000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "2467934000", "longTermDebt": "1100570000", "shortTermDebt": "655000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "157671000", "reportedCurrency": "USD", "retainedEarnings": "-235097000", "totalLiabilities": "1162003000", "otherCurrentAssets": "91339000", "totalCurrentAssets": "310801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2157133000", "currentAccountsPayable": "554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1122373000", "totalShareholderEquity": "1299189000", "capitalLeaseObligations": "21803000", "otherCurrentLiabilities": "22688000", "totalCurrentLiabilities": "32984000", "otherNonCurrentLiabilities": "4528000", "totalNonCurrentLiabilities": "1129019000", "cashAndShortTermInvestments": "53324000", "commonStockSharesOutstanding": "85641948", "intangibleAssetsExcludingGoodwill": "157671000", "cashAndCashEquivalentsAtCarryingValue": "53324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "621000", "profitLoss": "None", "dividendPayout": "18038000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27974000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148413000", "cashflowFromInvestment": "-142803000", "stockBasedCompensation": "1484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21389000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 48286000, "cost_of_revenue": 4557000, "gross_profit": 43729000, "ebit": 16748000, "ebitda": 37735000, "pretax_income": 3302000, "tax_provision": 13000, "net_income": 3272000, "net_income_to_common": 3272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19740000, "total_current_assets": 261760000, "total_assets": 2311714000, "short_term_debt": 127000000, "long_term_debt": 803810000, "total_debt": 930810000, "total_liabilities": 988169000, "total_equity": 1316616000, "shares_outstanding": 82494129, "goodwill_and_intangibles": 154701000 }, "cash_flow": { "operating_cash_flow": 30636000, "capital_expenditure": 14000, "free_cash_flow": 30650000, "dividends_paid": 17248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306251, "ticker_id": 2913, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16748000", "ebitda": "37735000", "netIncome": "3272000", "grossProfit": "43729000", "depreciation": "None", "totalRevenue": "48286000", "costOfRevenue": "4557000", "interestIncome": "3128000", "incomeBeforeTax": "3302000", "interestExpense": "14201000", "operatingIncome": "16748000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-8797000", "nonInterestIncome": "None", "operatingExpenses": "26981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20987000", "sellingGeneralAndAdministrative": "5475000", "netIncomeFromContinuingOperations": "3289000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "2311714000", "longTermDebt": "803810000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "154701000", "reportedCurrency": "USD", "retainedEarnings": "-217589000", "totalLiabilities": "988169000", "otherCurrentAssets": "62705000", "totalCurrentAssets": "261760000", "currentLongTermDebt": "127000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2049954000", "currentAccountsPayable": "800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953510000", "totalShareholderEquity": "1316616000", "capitalLeaseObligations": "22700000", "otherCurrentLiabilities": "21048000", "totalCurrentLiabilities": "158277000", "otherNonCurrentLiabilities": "2016000", "totalNonCurrentLiabilities": "829892000", "cashAndShortTermInvestments": "19740000", "commonStockSharesOutstanding": "82494129", "intangibleAssetsExcludingGoodwill": "154701000", "cashAndCashEquivalentsAtCarryingValue": "19740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3289000", "profitLoss": "None", "dividendPayout": "17248000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30636000", "capitalExpenditures": "14000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23296000", "cashflowFromInvestment": "-48397000", "stockBasedCompensation": "1521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48286000, "cost_of_revenue": 4557000, "gross_profit": 43729000, "research_and_development": null, "selling_general_admin": 5475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16748000, "depreciation_amortisation": 20987000, "ebitda": 37735000, "interest_expense": 14201000, "interest_income": null, "other_non_operating": null, "pretax_income": 3302000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": 3272000, "net_income_continuing_ops": 3289000, "net_income_to_common": 3272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19740000, "short_term_investments": null, "net_receivables": 179315000, "inventory": null, "other_current_assets": null, "total_current_assets": 261760000, "net_ppe": null, "goodwill": null, "intangible_assets": 154701000, "goodwill_and_intangibles": 154701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2049954000, "total_assets": 2311714000, "short_term_debt": 127000000, "accounts_payable": 800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158277000, "long_term_debt": 803810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 829892000, "total_liabilities": 988169000, "total_debt": 930810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217589000, "total_equity": 1316616000, "shares_outstanding": 82494129, "operating_cash_flow": 30636000, "stock_based_compensation": 1521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48397000, "dividends_paid": 17248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23296000, "free_cash_flow": 30650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16748000", "ebitda": "37735000", "netIncome": "3272000", "grossProfit": "43729000", "depreciation": "None", "totalRevenue": "48286000", "costOfRevenue": "4557000", "interestIncome": "3128000", "incomeBeforeTax": "3302000", "interestExpense": "14201000", "operatingIncome": "16748000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-8797000", "nonInterestIncome": "None", "operatingExpenses": "26981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20987000", "sellingGeneralAndAdministrative": "5475000", "netIncomeFromContinuingOperations": "3289000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "2311714000", "longTermDebt": "803810000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "154701000", "reportedCurrency": "USD", "retainedEarnings": "-217589000", "totalLiabilities": "988169000", "otherCurrentAssets": "62705000", "totalCurrentAssets": "261760000", "currentLongTermDebt": "127000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2049954000", "currentAccountsPayable": "800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "953510000", "totalShareholderEquity": "1316616000", "capitalLeaseObligations": "22700000", "otherCurrentLiabilities": "21048000", "totalCurrentLiabilities": "158277000", "otherNonCurrentLiabilities": "2016000", "totalNonCurrentLiabilities": "829892000", "cashAndShortTermInvestments": "19740000", "commonStockSharesOutstanding": "82494129", "intangibleAssetsExcludingGoodwill": "154701000", "cashAndCashEquivalentsAtCarryingValue": "19740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3289000", "profitLoss": "None", "dividendPayout": "17248000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30636000", "capitalExpenditures": "14000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23296000", "cashflowFromInvestment": "-48397000", "stockBasedCompensation": "1521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21506000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 45910000, "cost_of_revenue": 4850000, "gross_profit": 41060000, "ebit": 14968000, "ebitda": 35891000, "pretax_income": 1716000, "tax_provision": 16000, "net_income": 1691000, "net_income_to_common": 1691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14205000, "total_current_assets": 272838000, "total_assets": 2285278000, "short_term_debt": 114500000, "long_term_debt": 803376000, "total_debt": 917876000, "total_liabilities": 971753000, "total_equity": 1306495000, "shares_outstanding": 82132524, "goodwill_and_intangibles": 158584000 }, "cash_flow": { "operating_cash_flow": 22091000, "capital_expenditure": 11000, "free_cash_flow": 22102000, "dividends_paid": 17246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306252, "ticker_id": 2913, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14968000", "ebitda": "35891000", "netIncome": "1691000", "grossProfit": "41060000", "depreciation": "None", "totalRevenue": "45910000", "costOfRevenue": "4850000", "interestIncome": "3075000", "incomeBeforeTax": "1716000", "interestExpense": "12952000", "operatingIncome": "14968000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-7680000", "nonInterestIncome": "None", "operatingExpenses": "26092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20923000", "sellingGeneralAndAdministrative": "5169000", "netIncomeFromContinuingOperations": "1700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "2285278000", "longTermDebt": "803376000", "shortTermDebt": "114500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "158584000", "reportedCurrency": "USD", "retainedEarnings": "-203524000", "totalLiabilities": "971753000", "otherCurrentAssets": "86745000", "totalCurrentAssets": "272838000", "currentLongTermDebt": "114500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012440000", "currentAccountsPayable": "769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "941874000", "totalShareholderEquity": "1306495000", "capitalLeaseObligations": "23998000", "otherCurrentLiabilities": "15747000", "totalCurrentLiabilities": "141945000", "otherNonCurrentLiabilities": "1823000", "totalNonCurrentLiabilities": "829808000", "cashAndShortTermInvestments": "14205000", "commonStockSharesOutstanding": "82132524", "intangibleAssetsExcludingGoodwill": "158584000", "cashAndCashEquivalentsAtCarryingValue": "14205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1700000", "profitLoss": "None", "dividendPayout": "17246000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22091000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26102000", "cashflowFromInvestment": "-48308000", "stockBasedCompensation": "1388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45910000, "cost_of_revenue": 4850000, "gross_profit": 41060000, "research_and_development": null, "selling_general_admin": 5169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14968000, "depreciation_amortisation": 20923000, "ebitda": 35891000, "interest_expense": 12952000, "interest_income": null, "other_non_operating": null, "pretax_income": 1716000, "tax_provision": 16000, "effective_tax_rate": null, "net_income": 1691000, "net_income_continuing_ops": 1700000, "net_income_to_common": 1691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14205000, "short_term_investments": null, "net_receivables": 171888000, "inventory": null, "other_current_assets": null, "total_current_assets": 272838000, "net_ppe": null, "goodwill": null, "intangible_assets": 158584000, "goodwill_and_intangibles": 158584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2012440000, "total_assets": 2285278000, "short_term_debt": 114500000, "accounts_payable": 769000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141945000, "long_term_debt": 803376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 829808000, "total_liabilities": 971753000, "total_debt": 917876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -203524000, "total_equity": 1306495000, "shares_outstanding": 82132524, "operating_cash_flow": 22091000, "stock_based_compensation": 1388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48308000, "dividends_paid": 17246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26102000, "free_cash_flow": 22102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14968000", "ebitda": "35891000", "netIncome": "1691000", "grossProfit": "41060000", "depreciation": "None", "totalRevenue": "45910000", "costOfRevenue": "4850000", "interestIncome": "3075000", "incomeBeforeTax": "1716000", "interestExpense": "12952000", "operatingIncome": "14968000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-7680000", "nonInterestIncome": "None", "operatingExpenses": "26092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20923000", "sellingGeneralAndAdministrative": "5169000", "netIncomeFromContinuingOperations": "1700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "817000", "currentDebt": "None", "investments": "None", "totalAssets": "2285278000", "longTermDebt": "803376000", "shortTermDebt": "114500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "158584000", "reportedCurrency": "USD", "retainedEarnings": "-203524000", "totalLiabilities": "971753000", "otherCurrentAssets": "86745000", "totalCurrentAssets": "272838000", "currentLongTermDebt": "114500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2012440000", "currentAccountsPayable": "769000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "941874000", "totalShareholderEquity": "1306495000", "capitalLeaseObligations": "23998000", "otherCurrentLiabilities": "15747000", "totalCurrentLiabilities": "141945000", "otherNonCurrentLiabilities": "1823000", "totalNonCurrentLiabilities": "829808000", "cashAndShortTermInvestments": "14205000", "commonStockSharesOutstanding": "82132524", "intangibleAssetsExcludingGoodwill": "158584000", "cashAndCashEquivalentsAtCarryingValue": "14205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1700000", "profitLoss": "None", "dividendPayout": "17246000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22091000", "capitalExpenditures": "11000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26102000", "cashflowFromInvestment": "-48308000", "stockBasedCompensation": "1388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20923000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 44100000, "cost_of_revenue": 5002000, "gross_profit": 39098000, "ebit": 14293000, "ebitda": 36788000, "pretax_income": -5406000, "tax_provision": 18000, "net_income": -5396000, "net_income_to_common": -5396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14320000, "total_current_assets": 229659000, "total_assets": 2259346000, "short_term_debt": 239000000, "long_term_debt": 630461000, "total_debt": 869461000, "total_liabilities": 921214000, "total_equity": 1330971000, "shares_outstanding": 76517767, "goodwill_and_intangibles": 164392000 }, "cash_flow": { "operating_cash_flow": 28036000, "capital_expenditure": 3028000, "free_cash_flow": 31064000, "dividends_paid": 17222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306253, "ticker_id": 2913, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14293000", "ebitda": "36788000", "netIncome": "-5396000", "grossProfit": "39098000", "depreciation": "None", "totalRevenue": "44100000", "costOfRevenue": "5002000", "interestIncome": "3103000", "incomeBeforeTax": "-5406000", "interestExpense": "12325000", "operatingIncome": "14293000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-6312000", "nonInterestIncome": "None", "operatingExpenses": "24805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22495000", "sellingGeneralAndAdministrative": "4456000", "netIncomeFromContinuingOperations": "-5424000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "2259346000", "longTermDebt": "630461000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "164392000", "reportedCurrency": "USD", "retainedEarnings": "-188046000", "totalLiabilities": "921214000", "otherCurrentAssets": "51297000", "totalCurrentAssets": "229659000", "currentLongTermDebt": "239000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2029687000", "currentAccountsPayable": "3053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894284000", "totalShareholderEquity": "1330971000", "capitalLeaseObligations": "24823000", "otherCurrentLiabilities": "10349000", "totalCurrentLiabilities": "262795000", "otherNonCurrentLiabilities": "1864000", "totalNonCurrentLiabilities": "658419000", "cashAndShortTermInvestments": "14320000", "commonStockSharesOutstanding": "76517767", "intangibleAssetsExcludingGoodwill": "164392000", "cashAndCashEquivalentsAtCarryingValue": "14320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5424000", "profitLoss": "None", "dividendPayout": "17222000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28036000", "capitalExpenditures": "3028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71030000", "cashflowFromInvestment": "-113496000", "stockBasedCompensation": "999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44100000, "cost_of_revenue": 5002000, "gross_profit": 39098000, "research_and_development": null, "selling_general_admin": 4456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14293000, "depreciation_amortisation": 22495000, "ebitda": 36788000, "interest_expense": 12325000, "interest_income": null, "other_non_operating": null, "pretax_income": -5406000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": -5396000, "net_income_continuing_ops": -5424000, "net_income_to_common": -5396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14320000, "short_term_investments": null, "net_receivables": 164042000, "inventory": null, "other_current_assets": null, "total_current_assets": 229659000, "net_ppe": null, "goodwill": null, "intangible_assets": 164392000, "goodwill_and_intangibles": 164392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2029687000, "total_assets": 2259346000, "short_term_debt": 239000000, "accounts_payable": 3053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262795000, "long_term_debt": 630461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658419000, "total_liabilities": 921214000, "total_debt": 869461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188046000, "total_equity": 1330971000, "shares_outstanding": 76517767, "operating_cash_flow": 28036000, "stock_based_compensation": 999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113496000, "dividends_paid": 17222000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71030000, "free_cash_flow": 31064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14293000", "ebitda": "36788000", "netIncome": "-5396000", "grossProfit": "39098000", "depreciation": "None", "totalRevenue": "44100000", "costOfRevenue": "5002000", "interestIncome": "3103000", "incomeBeforeTax": "-5406000", "interestExpense": "12325000", "operatingIncome": "14293000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-6312000", "nonInterestIncome": "None", "operatingExpenses": "24805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22495000", "sellingGeneralAndAdministrative": "4456000", "netIncomeFromContinuingOperations": "-5424000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "2259346000", "longTermDebt": "630461000", "shortTermDebt": "239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "164392000", "reportedCurrency": "USD", "retainedEarnings": "-188046000", "totalLiabilities": "921214000", "otherCurrentAssets": "51297000", "totalCurrentAssets": "229659000", "currentLongTermDebt": "239000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2029687000", "currentAccountsPayable": "3053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "894284000", "totalShareholderEquity": "1330971000", "capitalLeaseObligations": "24823000", "otherCurrentLiabilities": "10349000", "totalCurrentLiabilities": "262795000", "otherNonCurrentLiabilities": "1864000", "totalNonCurrentLiabilities": "658419000", "cashAndShortTermInvestments": "14320000", "commonStockSharesOutstanding": "76517767", "intangibleAssetsExcludingGoodwill": "164392000", "cashAndCashEquivalentsAtCarryingValue": "14320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5424000", "profitLoss": "None", "dividendPayout": "17222000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28036000", "capitalExpenditures": "3028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71030000", "cashflowFromInvestment": "-113496000", "stockBasedCompensation": "999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17222000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20349000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 41444000, "cost_of_revenue": 4520000, "gross_profit": 36924000, "ebit": 12199000, "ebitda": 32281999, "pretax_income": -5320000, "tax_provision": 2000, "net_income": -5295000, "net_income_to_common": -5295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28750000, "total_current_assets": 253642000, "total_assets": 2185249000, "short_term_debt": 150000000, "long_term_debt": 630100000, "total_debt": 780100000, "total_liabilities": 837925000, "total_equity": 1340112000, "shares_outstanding": 77610680, "goodwill_and_intangibles": 164905000 }, "cash_flow": { "operating_cash_flow": 25110000, "capital_expenditure": 7310000, "free_cash_flow": 32420000, "dividends_paid": 16343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306255, "ticker_id": 2913, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12199000", "ebitda": "32281999", "netIncome": "-5295000", "grossProfit": "36924000", "depreciation": "None", "totalRevenue": "41444000", "costOfRevenue": "4520000", "interestIncome": "3272000", "incomeBeforeTax": "-5320000", "interestExpense": "12855000", "operatingIncome": "12199000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-5683000", "nonInterestIncome": "None", "operatingExpenses": "24725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20082999", "sellingGeneralAndAdministrative": "4287000", "netIncomeFromContinuingOperations": "-5322000" }, "balance": { "goodwill": "None", "inventory": "195381000", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "2185249000", "longTermDebt": "630100000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "164905000", "reportedCurrency": "USD", "retainedEarnings": "-165421000", "totalLiabilities": "837925000", "otherCurrentAssets": "58261000", "totalCurrentAssets": "253642000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931607000", "currentAccountsPayable": "1028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "808206000", "totalShareholderEquity": "1340112000", "capitalLeaseObligations": "28106000", "otherCurrentLiabilities": "17676000", "totalCurrentLiabilities": "176836000", "otherNonCurrentLiabilities": "1987000", "totalNonCurrentLiabilities": "661089000", "cashAndShortTermInvestments": "28750000", "commonStockSharesOutstanding": "77610680", "intangibleAssetsExcludingGoodwill": "164905000", "cashAndCashEquivalentsAtCarryingValue": "28750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5322000", "profitLoss": "None", "dividendPayout": "16343000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25110000", "capitalExpenditures": "7310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105370000", "cashflowFromInvestment": "-115456000", "stockBasedCompensation": "1376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41444000, "cost_of_revenue": 4520000, "gross_profit": 36924000, "research_and_development": null, "selling_general_admin": 4287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12199000, "depreciation_amortisation": 20082999, "ebitda": 32281999, "interest_expense": 12855000, "interest_income": null, "other_non_operating": null, "pretax_income": -5320000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -5295000, "net_income_continuing_ops": -5322000, "net_income_to_common": -5295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28750000, "short_term_investments": null, "net_receivables": 166631000, "inventory": 195381000, "other_current_assets": null, "total_current_assets": 253642000, "net_ppe": null, "goodwill": null, "intangible_assets": 164905000, "goodwill_and_intangibles": 164905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1931607000, "total_assets": 2185249000, "short_term_debt": 150000000, "accounts_payable": 1028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176836000, "long_term_debt": 630100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661089000, "total_liabilities": 837925000, "total_debt": 780100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -165421000, "total_equity": 1340112000, "shares_outstanding": 77610680, "operating_cash_flow": 25110000, "stock_based_compensation": 1376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115456000, "dividends_paid": 16343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105370000, "free_cash_flow": 32420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12199000", "ebitda": "32281999", "netIncome": "-5295000", "grossProfit": "36924000", "depreciation": "None", "totalRevenue": "41444000", "costOfRevenue": "4520000", "interestIncome": "3272000", "incomeBeforeTax": "-5320000", "interestExpense": "12855000", "operatingIncome": "12199000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-5683000", "nonInterestIncome": "None", "operatingExpenses": "24725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20082999", "sellingGeneralAndAdministrative": "4287000", "netIncomeFromContinuingOperations": "-5322000" }, "balance": { "goodwill": "None", "inventory": "195381000", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "2185249000", "longTermDebt": "630100000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "164905000", "reportedCurrency": "USD", "retainedEarnings": "-165421000", "totalLiabilities": "837925000", "otherCurrentAssets": "58261000", "totalCurrentAssets": "253642000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931607000", "currentAccountsPayable": "1028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "808206000", "totalShareholderEquity": "1340112000", "capitalLeaseObligations": "28106000", "otherCurrentLiabilities": "17676000", "totalCurrentLiabilities": "176836000", "otherNonCurrentLiabilities": "1987000", "totalNonCurrentLiabilities": "661089000", "cashAndShortTermInvestments": "28750000", "commonStockSharesOutstanding": "77610680", "intangibleAssetsExcludingGoodwill": "164905000", "cashAndCashEquivalentsAtCarryingValue": "28750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5322000", "profitLoss": "None", "dividendPayout": "16343000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25110000", "capitalExpenditures": "7310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105370000", "cashflowFromInvestment": "-115456000", "stockBasedCompensation": "1376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20438000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 39567000, "cost_of_revenue": 4029000, "gross_profit": 35538000, "ebit": 11726000, "ebitda": 29696000, "pretax_income": -2294000, "tax_provision": 12000, "net_income": -2291000, "net_income_to_common": -2291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13726000, "total_current_assets": 239215000, "total_assets": 2097986000, "short_term_debt": 98000000, "long_term_debt": 629738000, "total_debt": 727738000, "total_liabilities": 780124000, "total_equity": 1310216000, "shares_outstanding": 73588605, "goodwill_and_intangibles": 162273000 }, "cash_flow": { "operating_cash_flow": 25367000, "capital_expenditure": 17715000, "free_cash_flow": 43082000, "dividends_paid": 15099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306256, "ticker_id": 2913, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11726000", "ebitda": "29696000", "netIncome": "-2291000", "grossProfit": "35538000", "depreciation": "None", "totalRevenue": "39567000", "costOfRevenue": "4029000", "interestIncome": "2703000", "incomeBeforeTax": "-2294000", "interestExpense": "12470000", "operatingIncome": "11726000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-5880000", "nonInterestIncome": "None", "operatingExpenses": "23812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17970000", "sellingGeneralAndAdministrative": "5268000", "netIncomeFromContinuingOperations": "-2306000" }, "balance": { "goodwill": "None", "inventory": "-22035000", "commonStock": "773000", "currentDebt": "None", "investments": "None", "totalAssets": "2097986000", "longTermDebt": "629738000", "shortTermDebt": "98000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "162273000", "reportedCurrency": "USD", "retainedEarnings": "-143734000", "totalLiabilities": "780124000", "otherCurrentAssets": "72394000", "totalCurrentAssets": "239215000", "currentLongTermDebt": "98000000", "longTermInvestments": "None", "shortTermInvestments": "22035000", "currentNetReceivables": "153095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1858771000", "currentAccountsPayable": "812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "756496000", "totalShareholderEquity": "1310216000", "capitalLeaseObligations": "28758000", "otherCurrentLiabilities": "13153000", "totalCurrentLiabilities": "119053000", "otherNonCurrentLiabilities": "1839000", "totalNonCurrentLiabilities": "661071000", "cashAndShortTermInvestments": "13726000", "commonStockSharesOutstanding": "73588605", "intangibleAssetsExcludingGoodwill": "162273000", "cashAndCashEquivalentsAtCarryingValue": "13726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2306000", "profitLoss": "None", "dividendPayout": "15099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25367000", "capitalExpenditures": "17715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72746000", "cashflowFromInvestment": "-106721000", "stockBasedCompensation": "1530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39567000, "cost_of_revenue": 4029000, "gross_profit": 35538000, "research_and_development": null, "selling_general_admin": 5268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11726000, "depreciation_amortisation": 17970000, "ebitda": 29696000, "interest_expense": 12470000, "interest_income": null, "other_non_operating": null, "pretax_income": -2294000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -2291000, "net_income_continuing_ops": -2306000, "net_income_to_common": -2291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13726000, "short_term_investments": 22035000, "net_receivables": 153095000, "inventory": -22035000, "other_current_assets": null, "total_current_assets": 239215000, "net_ppe": null, "goodwill": null, "intangible_assets": 162273000, "goodwill_and_intangibles": 162273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1858771000, "total_assets": 2097986000, "short_term_debt": 98000000, "accounts_payable": 812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119053000, "long_term_debt": 629738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661071000, "total_liabilities": 780124000, "total_debt": 727738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -143734000, "total_equity": 1310216000, "shares_outstanding": 73588605, "operating_cash_flow": 25367000, "stock_based_compensation": 1530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17715000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106721000, "dividends_paid": 15099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72746000, "free_cash_flow": 43082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11726000", "ebitda": "29696000", "netIncome": "-2291000", "grossProfit": "35538000", "depreciation": "None", "totalRevenue": "39567000", "costOfRevenue": "4029000", "interestIncome": "2703000", "incomeBeforeTax": "-2294000", "interestExpense": "12470000", "operatingIncome": "11726000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-5880000", "nonInterestIncome": "None", "operatingExpenses": "23812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17970000", "sellingGeneralAndAdministrative": "5268000", "netIncomeFromContinuingOperations": "-2306000" }, "balance": { "goodwill": "None", "inventory": "-22035000", "commonStock": "773000", "currentDebt": "None", "investments": "None", "totalAssets": "2097986000", "longTermDebt": "629738000", "shortTermDebt": "98000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "162273000", "reportedCurrency": "USD", "retainedEarnings": "-143734000", "totalLiabilities": "780124000", "otherCurrentAssets": "72394000", "totalCurrentAssets": "239215000", "currentLongTermDebt": "98000000", "longTermInvestments": "None", "shortTermInvestments": "22035000", "currentNetReceivables": "153095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1858771000", "currentAccountsPayable": "812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "756496000", "totalShareholderEquity": "1310216000", "capitalLeaseObligations": "28758000", "otherCurrentLiabilities": "13153000", "totalCurrentLiabilities": "119053000", "otherNonCurrentLiabilities": "1839000", "totalNonCurrentLiabilities": "661071000", "cashAndShortTermInvestments": "13726000", "commonStockSharesOutstanding": "73588605", "intangibleAssetsExcludingGoodwill": "162273000", "cashAndCashEquivalentsAtCarryingValue": "13726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2306000", "profitLoss": "None", "dividendPayout": "15099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25367000", "capitalExpenditures": "17715000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72746000", "cashflowFromInvestment": "-106721000", "stockBasedCompensation": "1530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18543000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 37673000, "cost_of_revenue": 4231000, "gross_profit": 33442000, "ebit": 10194000, "ebitda": 27735000, "pretax_income": 1069000, "tax_provision": 17000, "net_income": 1044999, "net_income_to_common": 1044999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22334000, "total_current_assets": 231539000, "total_assets": 2025547000, "short_term_debt": 75000000, "long_term_debt": 629376000, "total_debt": 704376000, "total_liabilities": 756390000, "total_equity": 1260795000, "shares_outstanding": 74565790, "goodwill_and_intangibles": 165507000 }, "cash_flow": { "operating_cash_flow": 11651000, "capital_expenditure": 8000, "free_cash_flow": 11659000, "dividends_paid": 15415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306257, "ticker_id": 2913, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10194000", "ebitda": "27735000", "netIncome": "1044999", "grossProfit": "33442000", "depreciation": "None", "totalRevenue": "37673000", "costOfRevenue": "4231000", "interestIncome": "2484000", "incomeBeforeTax": "1069000", "interestExpense": "10813000", "operatingIncome": "10194000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "-4675000", "nonInterestIncome": "None", "operatingExpenses": "23248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17541000", "sellingGeneralAndAdministrative": "5707000", "netIncomeFromContinuingOperations": "1052000" }, "balance": { "goodwill": "None", "inventory": "-21476000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2025547000", "longTermDebt": "629376000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "165507000", "reportedCurrency": "USD", "retainedEarnings": "-126270000", "totalLiabilities": "756390000", "otherCurrentAssets": "63252000", "totalCurrentAssets": "231539000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "21476000", "currentNetReceivables": "145953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794008000", "currentAccountsPayable": "622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "734009000", "totalShareholderEquity": "1260795000", "capitalLeaseObligations": "29633000", "otherCurrentLiabilities": "12244000", "totalCurrentLiabilities": "94887000", "otherNonCurrentLiabilities": "1974000", "totalNonCurrentLiabilities": "661503000", "cashAndShortTermInvestments": "22334000", "commonStockSharesOutstanding": "74565790", "intangibleAssetsExcludingGoodwill": "165507000", "cashAndCashEquivalentsAtCarryingValue": "22334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1052000", "profitLoss": "None", "dividendPayout": "15415000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11651000", "capitalExpenditures": "8000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77956000", "cashflowFromInvestment": "-97202000", "stockBasedCompensation": "1751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37673000, "cost_of_revenue": 4231000, "gross_profit": 33442000, "research_and_development": null, "selling_general_admin": 5707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10194000, "depreciation_amortisation": 17541000, "ebitda": 27735000, "interest_expense": 10813000, "interest_income": null, "other_non_operating": null, "pretax_income": 1069000, "tax_provision": 17000, "effective_tax_rate": null, "net_income": 1044999, "net_income_continuing_ops": 1052000, "net_income_to_common": 1044999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22334000, "short_term_investments": 21476000, "net_receivables": 145953000, "inventory": -21476000, "other_current_assets": null, "total_current_assets": 231539000, "net_ppe": null, "goodwill": null, "intangible_assets": 165507000, "goodwill_and_intangibles": 165507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1794008000, "total_assets": 2025547000, "short_term_debt": 75000000, "accounts_payable": 622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94887000, "long_term_debt": 629376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 661503000, "total_liabilities": 756390000, "total_debt": 704376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126270000, "total_equity": 1260795000, "shares_outstanding": 74565790, "operating_cash_flow": 11651000, "stock_based_compensation": 1751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97202000, "dividends_paid": 15415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77956000, "free_cash_flow": 11659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10194000", "ebitda": "27735000", "netIncome": "1044999", "grossProfit": "33442000", "depreciation": "None", "totalRevenue": "37673000", "costOfRevenue": "4231000", "interestIncome": "2484000", "incomeBeforeTax": "1069000", "interestExpense": "10813000", "operatingIncome": "10194000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "-4675000", "nonInterestIncome": "None", "operatingExpenses": "23248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17541000", "sellingGeneralAndAdministrative": "5707000", "netIncomeFromContinuingOperations": "1052000" }, "balance": { "goodwill": "None", "inventory": "-21476000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "2025547000", "longTermDebt": "629376000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "165507000", "reportedCurrency": "USD", "retainedEarnings": "-126270000", "totalLiabilities": "756390000", "otherCurrentAssets": "63252000", "totalCurrentAssets": "231539000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "21476000", "currentNetReceivables": "145953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794008000", "currentAccountsPayable": "622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "734009000", "totalShareholderEquity": "1260795000", "capitalLeaseObligations": "29633000", "otherCurrentLiabilities": "12244000", "totalCurrentLiabilities": "94887000", "otherNonCurrentLiabilities": "1974000", "totalNonCurrentLiabilities": "661503000", "cashAndShortTermInvestments": "22334000", "commonStockSharesOutstanding": "74565790", "intangibleAssetsExcludingGoodwill": "165507000", "cashAndCashEquivalentsAtCarryingValue": "22334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1052000", "profitLoss": "None", "dividendPayout": "15415000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11651000", "capitalExpenditures": "8000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77956000", "cashflowFromInvestment": "-97202000", "stockBasedCompensation": "1751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17541000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 37413000, "cost_of_revenue": 5252000, "gross_profit": 32161000, "ebit": 10206000, "ebitda": 28391000, "pretax_income": 1973000, "tax_provision": 11000, "net_income": 1941000, "net_income_to_common": 1941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29929000, "total_current_assets": 217904000, "total_assets": 1946236000, "short_term_debt": 80000000, "long_term_debt": 529795000, "total_debt": 609795000, "total_liabilities": 672804000, "total_equity": 1264904000, "shares_outstanding": 69922646, "goodwill_and_intangibles": 161354000 }, "cash_flow": { "operating_cash_flow": 28643000, "capital_expenditure": 12000, "free_cash_flow": 28655000, "dividends_paid": 14084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306258, "ticker_id": 2913, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10206000", "ebitda": "28391000", "netIncome": "1941000", "grossProfit": "32161000", "depreciation": "None", "totalRevenue": "37413000", "costOfRevenue": "5252000", "interestIncome": "2243000", "incomeBeforeTax": "1973000", "interestExpense": "10684000", "operatingIncome": "10206000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-4393000", "nonInterestIncome": "None", "operatingExpenses": "21955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18185000", "sellingGeneralAndAdministrative": "4877000", "netIncomeFromContinuingOperations": "1962000" }, "balance": { "goodwill": "None", "inventory": "229404000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "1946236000", "longTermDebt": "529795000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "161354000", "reportedCurrency": "USD", "retainedEarnings": "-112276000", "totalLiabilities": "672804000", "otherCurrentAssets": "54288000", "totalCurrentAssets": "217904000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "14442000", "currentNetReceivables": "133687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1728332000", "currentAccountsPayable": "4691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640252000", "totalShareholderEquity": "1264904000", "capitalLeaseObligations": "30457000", "otherCurrentLiabilities": "15978000", "totalCurrentLiabilities": "107822000", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "564982000", "cashAndShortTermInvestments": "29929000", "commonStockSharesOutstanding": "69922646", "intangibleAssetsExcludingGoodwill": "161354000", "cashAndCashEquivalentsAtCarryingValue": "29929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1962000", "profitLoss": "None", "dividendPayout": "14084000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28643000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99574000", "cashflowFromInvestment": "-106222000", "stockBasedCompensation": "1264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37413000, "cost_of_revenue": 5252000, "gross_profit": 32161000, "research_and_development": null, "selling_general_admin": 4877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10206000, "depreciation_amortisation": 18185000, "ebitda": 28391000, "interest_expense": 10684000, "interest_income": null, "other_non_operating": null, "pretax_income": 1973000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": 1941000, "net_income_continuing_ops": 1962000, "net_income_to_common": 1941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29929000, "short_term_investments": 14442000, "net_receivables": 133687000, "inventory": 229404000, "other_current_assets": null, "total_current_assets": 217904000, "net_ppe": null, "goodwill": null, "intangible_assets": 161354000, "goodwill_and_intangibles": 161354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1728332000, "total_assets": 1946236000, "short_term_debt": 80000000, "accounts_payable": 4691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107822000, "long_term_debt": 529795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564982000, "total_liabilities": 672804000, "total_debt": 609795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112276000, "total_equity": 1264904000, "shares_outstanding": 69922646, "operating_cash_flow": 28643000, "stock_based_compensation": 1264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106222000, "dividends_paid": 14084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99574000, "free_cash_flow": 28655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10206000", "ebitda": "28391000", "netIncome": "1941000", "grossProfit": "32161000", "depreciation": "None", "totalRevenue": "37413000", "costOfRevenue": "5252000", "interestIncome": "2243000", "incomeBeforeTax": "1973000", "interestExpense": "10684000", "operatingIncome": "10206000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-4393000", "nonInterestIncome": "None", "operatingExpenses": "21955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18185000", "sellingGeneralAndAdministrative": "4877000", "netIncomeFromContinuingOperations": "1962000" }, "balance": { "goodwill": "None", "inventory": "229404000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "1946236000", "longTermDebt": "529795000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "161354000", "reportedCurrency": "USD", "retainedEarnings": "-112276000", "totalLiabilities": "672804000", "otherCurrentAssets": "54288000", "totalCurrentAssets": "217904000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "14442000", "currentNetReceivables": "133687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1728332000", "currentAccountsPayable": "4691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "640252000", "totalShareholderEquity": "1264904000", "capitalLeaseObligations": "30457000", "otherCurrentLiabilities": "15978000", "totalCurrentLiabilities": "107822000", "otherNonCurrentLiabilities": "2155000", "totalNonCurrentLiabilities": "564982000", "cashAndShortTermInvestments": "29929000", "commonStockSharesOutstanding": "69922646", "intangibleAssetsExcludingGoodwill": "161354000", "cashAndCashEquivalentsAtCarryingValue": "29929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1962000", "profitLoss": "None", "dividendPayout": "14084000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28643000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99574000", "cashflowFromInvestment": "-106222000", "stockBasedCompensation": "1264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17078000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 33411000, "cost_of_revenue": 4026000, "gross_profit": 29385000, "ebit": 8448000, "ebitda": 23934000, "pretax_income": 4254000, "tax_provision": 15000, "net_income": 4215000, "net_income_to_common": 4215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7934000, "total_current_assets": 179791000, "total_assets": 1862843000, "short_term_debt": 42000000, "long_term_debt": 529503000, "total_debt": 571503000, "total_liabilities": 632953000, "total_equity": 1220985000, "shares_outstanding": 68048369, "goodwill_and_intangibles": 163824000 }, "cash_flow": { "operating_cash_flow": 17117000, "capital_expenditure": 23000, "free_cash_flow": 17140000, "dividends_paid": 13872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306260, "ticker_id": 2913, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8448000", "ebitda": "23934000", "netIncome": "4215000", "grossProfit": "29385000", "depreciation": "None", "totalRevenue": "33411000", "costOfRevenue": "4026000", "interestIncome": "2244000", "incomeBeforeTax": "4254000", "interestExpense": "9164000", "operatingIncome": "1551000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-1702000", "nonInterestIncome": "None", "operatingExpenses": "27834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15486000", "sellingGeneralAndAdministrative": "5133000", "netIncomeFromContinuingOperations": "4239000" }, "balance": { "goodwill": "None", "inventory": "-32077000", "commonStock": "687000", "currentDebt": "None", "investments": "None", "totalAssets": "1862843000", "longTermDebt": "529503000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "163824000", "reportedCurrency": "USD", "retainedEarnings": "-100006000", "totalLiabilities": "632953000", "otherCurrentAssets": "45613000", "totalCurrentAssets": "179791000", "currentLongTermDebt": "42000000", "longTermInvestments": "None", "shortTermInvestments": "32077000", "currentNetReceivables": "126244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683052000", "currentAccountsPayable": "3968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1479492000", "shortLongTermDebtTotal": "603410000", "totalShareholderEquity": "1220985000", "capitalLeaseObligations": "26699000", "otherCurrentLiabilities": "14681000", "totalCurrentLiabilities": "67460000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "565493000", "cashAndShortTermInvestments": "7934000", "commonStockSharesOutstanding": "68048369", "intangibleAssetsExcludingGoodwill": "163824000", "cashAndCashEquivalentsAtCarryingValue": "7934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4239000", "profitLoss": "None", "dividendPayout": "13872000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17117000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96883000", "cashflowFromInvestment": "-119206000", "stockBasedCompensation": "1280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33411000, "cost_of_revenue": 4026000, "gross_profit": 29385000, "research_and_development": null, "selling_general_admin": 5133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8448000, "depreciation_amortisation": 15486000, "ebitda": 23934000, "interest_expense": 9164000, "interest_income": null, "other_non_operating": null, "pretax_income": 4254000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": 4215000, "net_income_continuing_ops": 4239000, "net_income_to_common": 4215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7934000, "short_term_investments": 32077000, "net_receivables": 126244000, "inventory": -32077000, "other_current_assets": null, "total_current_assets": 179791000, "net_ppe": null, "goodwill": null, "intangible_assets": 163824000, "goodwill_and_intangibles": 163824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1683052000, "total_assets": 1862843000, "short_term_debt": 42000000, "accounts_payable": 3968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67460000, "long_term_debt": 529503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565493000, "total_liabilities": 632953000, "total_debt": 571503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100006000, "total_equity": 1220985000, "shares_outstanding": 68048369, "operating_cash_flow": 17117000, "stock_based_compensation": 1280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119206000, "dividends_paid": 13872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96883000, "free_cash_flow": 17140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8448000", "ebitda": "23934000", "netIncome": "4215000", "grossProfit": "29385000", "depreciation": "None", "totalRevenue": "33411000", "costOfRevenue": "4026000", "interestIncome": "2244000", "incomeBeforeTax": "4254000", "interestExpense": "9164000", "operatingIncome": "1551000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-1702000", "nonInterestIncome": "None", "operatingExpenses": "27834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15486000", "sellingGeneralAndAdministrative": "5133000", "netIncomeFromContinuingOperations": "4239000" }, "balance": { "goodwill": "None", "inventory": "-32077000", "commonStock": "687000", "currentDebt": "None", "investments": "None", "totalAssets": "1862843000", "longTermDebt": "529503000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "163824000", "reportedCurrency": "USD", "retainedEarnings": "-100006000", "totalLiabilities": "632953000", "otherCurrentAssets": "45613000", "totalCurrentAssets": "179791000", "currentLongTermDebt": "42000000", "longTermInvestments": "None", "shortTermInvestments": "32077000", "currentNetReceivables": "126244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683052000", "currentAccountsPayable": "3968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1479492000", "shortLongTermDebtTotal": "603410000", "totalShareholderEquity": "1220985000", "capitalLeaseObligations": "26699000", "otherCurrentLiabilities": "14681000", "totalCurrentLiabilities": "67460000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "565493000", "cashAndShortTermInvestments": "7934000", "commonStockSharesOutstanding": "68048369", "intangibleAssetsExcludingGoodwill": "163824000", "cashAndCashEquivalentsAtCarryingValue": "7934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4239000", "profitLoss": "None", "dividendPayout": "13872000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17117000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96883000", "cashflowFromInvestment": "-119206000", "stockBasedCompensation": "1280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15804000", "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": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "income_statement": { "revenue": 31630000, "cost_of_revenue": 3545000, "gross_profit": 28085000, "ebit": 6978000, "ebitda": 22035000, "pretax_income": -824000, "tax_provision": -32000, "net_income": -791000, "net_income_to_common": -791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11541000, "total_current_assets": 180561000, "total_assets": 1747758000, "short_term_debt": 106000000, "long_term_debt": 380582000, "total_debt": 486582000, "total_liabilities": 543163000, "total_equity": 1195302000, "shares_outstanding": 61043531, "goodwill_and_intangibles": 158067000 }, "cash_flow": { "operating_cash_flow": 19589000, "capital_expenditure": 23000, "free_cash_flow": 19612000, "dividends_paid": 12275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306261, "ticker_id": 2913, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:28.779275+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6978000", "ebitda": "22035000", "netIncome": "-791000", "grossProfit": "28085000", "depreciation": "None", "totalRevenue": "31630000", "costOfRevenue": "3545000", "interestIncome": "1923000", "incomeBeforeTax": "-824000", "interestExpense": "8847000", "operatingIncome": "1908000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-32000", "reportedCurrency": "USD", "netInterestIncome": "-5521000", "nonInterestIncome": "None", "operatingExpenses": "26177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15057000", "sellingGeneralAndAdministrative": "5260000", "netIncomeFromContinuingOperations": "-792000" }, "balance": { "goodwill": "None", "inventory": "-24476000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1747758000", "longTermDebt": "380582000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "158067000", "reportedCurrency": "USD", "retainedEarnings": "-90329000", "totalLiabilities": "543163000", "otherCurrentAssets": "44314000", "totalCurrentAssets": "180561000", "currentLongTermDebt": "106000000", "longTermInvestments": "None", "shortTermInvestments": "24476000", "currentNetReceivables": "124706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1567198000", "currentAccountsPayable": "2792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519320000", "totalShareholderEquity": "1195302000", "capitalLeaseObligations": "32738000", "otherCurrentLiabilities": "11439000", "totalCurrentLiabilities": "126925000", "otherNonCurrentLiabilities": "1888000", "totalNonCurrentLiabilities": "416238000", "cashAndShortTermInvestments": "11541000", "commonStockSharesOutstanding": "61043531", "intangibleAssetsExcludingGoodwill": "158067000", "cashAndCashEquivalentsAtCarryingValue": "11541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-792000", "profitLoss": "None", "dividendPayout": "12275000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19589000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111068000", "cashflowFromInvestment": "-119206000", "stockBasedCompensation": "1252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31630000, "cost_of_revenue": 3545000, "gross_profit": 28085000, "research_and_development": null, "selling_general_admin": 5260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6978000, "depreciation_amortisation": 15057000, "ebitda": 22035000, "interest_expense": 8847000, "interest_income": null, "other_non_operating": null, "pretax_income": -824000, "tax_provision": -32000, "effective_tax_rate": null, "net_income": -791000, "net_income_continuing_ops": -792000, "net_income_to_common": -791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11541000, "short_term_investments": 24476000, "net_receivables": 124706000, "inventory": -24476000, "other_current_assets": null, "total_current_assets": 180561000, "net_ppe": null, "goodwill": null, "intangible_assets": 158067000, "goodwill_and_intangibles": 158067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1567198000, "total_assets": 1747758000, "short_term_debt": 106000000, "accounts_payable": 2792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126925000, "long_term_debt": 380582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 416238000, "total_liabilities": 543163000, "total_debt": 486582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90329000, "total_equity": 1195302000, "shares_outstanding": 61043531, "operating_cash_flow": 19589000, "stock_based_compensation": 1252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119206000, "dividends_paid": 12275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111068000, "free_cash_flow": 19612000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6978000", "ebitda": "22035000", "netIncome": "-791000", "grossProfit": "28085000", "depreciation": "None", "totalRevenue": "31630000", "costOfRevenue": "3545000", "interestIncome": "1923000", "incomeBeforeTax": "-824000", "interestExpense": "8847000", "operatingIncome": "1908000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-32000", "reportedCurrency": "USD", "netInterestIncome": "-5521000", "nonInterestIncome": "None", "operatingExpenses": "26177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15057000", "sellingGeneralAndAdministrative": "5260000", "netIncomeFromContinuingOperations": "-792000" }, "balance": { "goodwill": "None", "inventory": "-24476000", "commonStock": "670000", "currentDebt": "None", "investments": "None", "totalAssets": "1747758000", "longTermDebt": "380582000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "158067000", "reportedCurrency": "USD", "retainedEarnings": "-90329000", "totalLiabilities": "543163000", "otherCurrentAssets": "44314000", "totalCurrentAssets": "180561000", "currentLongTermDebt": "106000000", "longTermInvestments": "None", "shortTermInvestments": "24476000", "currentNetReceivables": "124706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1567198000", "currentAccountsPayable": "2792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519320000", "totalShareholderEquity": "1195302000", "capitalLeaseObligations": "32738000", "otherCurrentLiabilities": "11439000", "totalCurrentLiabilities": "126925000", "otherNonCurrentLiabilities": "1888000", "totalNonCurrentLiabilities": "416238000", "cashAndShortTermInvestments": "11541000", "commonStockSharesOutstanding": "61043531", "intangibleAssetsExcludingGoodwill": "158067000", "cashAndCashEquivalentsAtCarryingValue": "11541000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-792000", "profitLoss": "None", "dividendPayout": "12275000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19589000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111068000", "cashflowFromInvestment": "-119206000", "stockBasedCompensation": "1252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }