{ "ticker": { "uuid": "5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0", "symbol": "FOA", "name": "Finance of America Companies Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0/" }, "ticker_metadata": { "id": 1588, "uuid": "5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0", "symbol": "FOA", "name": "Finance of America Companies Inc", "asset_type": "equity", "market_cap": 180058000, "stock_exchange_id": 3, "industry": "Credit Services", "sector": "Financial Services", "description": "Finance of America Companies Inc. operates a consumer loan platform in the United States. The company is headquartered in Irving, Texas.", "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": "5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0", "symbol": "FOA", "name": "Finance of America Companies Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/5c03cc8a-b57b-4663-8c5f-f5a8fba4d6c0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.78, "quality": 0.1, "momentum": 0.19, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 19.7, "market_cap": 155520014.9, "pe_ratio": 4.7804, "earnings_yield": 0.2092, "ebitda_to_ev": 0.0158, "shareholder_yield": 0.0013, "roe": 0.0936, "piotroski_f_score": 6, "momentum_12_1": -0.0241, "volatility_252d": 0.515 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:03.355809+00:00", "batch_id": "" }, "size": { "price_close": 19.7, "market_cap": 155520014.9, "market_cap_usd": 155520014.9, "enterprise_value": 33262283014.9, "shares_outstanding": 7894417, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.7804, "pb_ratio": 0.4473, "ptbv_ratio": 0.8768, "ps_ratio": 0.0744, "pcf_ratio": null, "pfcf_ratio": -0.3319, "ev_ebitda": 63.3605, "ev_ebit": 68.4156, "ev_sales": 15.9045, "ev_fcf": -70.9935, "earnings_yield": 0.2092, "fcf_yield": -0.0141, "price_to_sales": 0.0744, "price_to_book": 0.4473, "price_to_cashflow": null, "ebitda_to_ev": 0.0158, "sales_yield": 0.0629 }, "yield": { "dividend_yield": 0.0013, "buyback_yield": 0, "shareholder_yield": 0.0013, "debt_paydown_yield": null, "total_yield": 0.0013 }, "quality": { "gross_margin": 0.3592, "operating_margin": 0.2325, "net_margin": 0.0156, "ebitda_margin": 0.251, "fcf_margin": -0.224, "roe": 0.0936, "roa": 0.001, "roic": 0.014, "roc_greenblatt": null, "asset_turnover": 0.0668, "cash_conversion": -14.4016, "accruals_ratio": 0.016, "sbc_to_revenue": 0.0049, "piotroski_f_score": 6, "altman_z_score": -0.0217, "earnings_stability_5y": 3.9105, "revenue_stability_5y": 0.3201, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.024, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 88.8417, "net_debt_to_ebitda": 63.0642, "debt_to_assets": 1.0602, "interest_coverage": 0.285, "current_ratio": 0.1121, "quick_ratio": 0.1121, "net_debt": 33106763000, "local_beta": 0.0011, "volatility_252d": 0.515, "volatility_60d": 1.025, "max_drawdown_12m": -0.4323, "risk_adjusted_momentum": -0.0467 }, "growth": { "revenue_growth_1y": 0.0149, "revenue_growth_3y_cagr": 0.4579, "revenue_growth_5y_cagr": -0.0228, "eps_growth_1y": -0.3889, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.386, "fcf_growth_1y": null, "book_value_growth_1y": 0.4856, "revenue_growth": 0.0149, "earnings_growth": -0.3889 }, "momentum": { "price_return_1m": -0.0833, "price_return_3m": 0.1143, "price_return_6m": -0.1248, "price_return_9m": -0.2914, "price_return_12m": -0.1054, "price_return_12m_ex1m": -0.0241, "momentum_6m": -0.1248, "momentum_12m": -0.1054, "momentum_12_1": -0.0241, "distance_from_52w_high": -0.3138, "distance_from_52w_low": 0.2086, "relative_strength": -0.2053 }, "raw_ttm": { "revenue_ttm": 2091370000, "gross_profit_ttm": 751184000, "ebit_ttm": 486180000, "ebitda_ttm": 524969000, "net_income_ttm": 32533000, "eps_diluted_ttm": 4.121, "operating_cash_flow_ttm": -468526000, "capital_expenditure_ttm": 0, "fcf_ttm": -468526000, "dividends_paid_ttm": 196000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1705724000, "cash_and_equivalents": 108000000, "total_current_assets": 376606000, "total_current_liabilities": 3358468000, "net_ppe": null, "total_assets": 31328000000, "total_debt": 33214763000, "total_equity": 347697000, "net_working_capital": 268606000, "book_value_per_share": 44.0434, "retained_earnings": -636153000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 177379000, "tangible_book_per_share": 22.4689 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 6, "rank_ptbv": 13, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 95, "rank_ev_ebit": 95, "rank_earnings_yield": 7, "rank_fcf_yield": 89, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 47, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 62, "rank_fcf_margin": 92, "rank_piotroski": 43, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 71 }, "composites": { "value_composite": 22, "quality_composite": 90, "momentum_composite": 81, "growth_composite": 99, "yield_composite": 70, "svqf_composite": 4, "vc1_composite": 14, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.2793, "os_score": 0.45, "value_percentile": 0.78, "quality_percentile": 0.1, "momentum_percentile": 0.19, "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": 38, "all_cap_buyback_rank": 15, "small_cap_core_rank": 21, "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": 4107, "ticker_id": 1588, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:03.355809+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.7, "market_cap": 155520014.9, "market_cap_usd": 155520014.9, "enterprise_value": 33262283014.9, "shares_outstanding": 7894417, "fx_rate_to_usd": null, "pe_ratio": 4.78037731, "pb_ratio": 0.44728604, "ptbv_ratio": 0.87676678, "ps_ratio": 0.07436275, "pcf_ratio": null, "pfcf_ratio": -0.33193465, "ev_ebitda": 63.36047084, "ev_ebit": 68.41557245, "ev_sales": 15.90454248, "ev_fcf": -70.99346251, "earnings_yield": 0.20918851, "fcf_yield": -0.0140858, "dividend_yield": 0.00126029, "buyback_yield": 0, "shareholder_yield": 0.00126029, "debt_paydown_yield": null, "total_yield": 0.00126029, "gross_margin": 0.35918274, "operating_margin": 0.23246963, "net_margin": 0.01555583, "ebitda_margin": 0.2510168, "fcf_margin": -0.22402827, "roe": 0.0935671, "roa": 0.00103846, "roic": 0.01395933, "roc_greenblatt": null, "asset_turnover": 0.06675721, "cash_conversion": -14.40156149, "accruals_ratio": 0.01599397, "sbc_to_revenue": 0.00485854, "debt_to_equity": 88.84172138, "net_debt_to_ebitda": 63.06422474, "debt_to_assets": 1.06022609, "interest_coverage": 0.28502853, "current_ratio": 0.11213625, "quick_ratio": 0.11213625, "net_debt": 33106763000, "revenue_growth_1y": 0.01494387, "revenue_growth_3y_cagr": 0.4579101, "revenue_growth_5y_cagr": -0.02279318, "eps_growth_1y": -0.3888795, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.38600628, "fcf_growth_1y": null, "book_value_growth_1y": 0.48561354, "piotroski_f_score": 6, "altman_z_score": -0.02165633, "earnings_stability_5y": 3.910463, "revenue_stability_5y": 0.320145, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08329456, "price_return_3m": 0.11425339, "price_return_6m": -0.12483341, "price_return_9m": -0.29136691, "price_return_12m": -0.10535876, "price_return_12m_ex1m": -0.02406903, "distance_from_52w_high": -0.31382793, "distance_from_52w_low": 0.20858896, "relative_strength": -0.20532235, "local_beta": 0.0011, "volatility_252d": 0.514999, "volatility_60d": 1.025015, "max_drawdown_12m": -0.43225357, "revenue_ttm": 2091370000, "gross_profit_ttm": 751184000, "ebit_ttm": 486180000, "ebitda_ttm": 524969000, "net_income_ttm": 32533000, "eps_diluted_ttm": 4.12101362, "operating_cash_flow_ttm": -468526000, "capital_expenditure_ttm": 0, "fcf_ttm": -468526000, "dividends_paid_ttm": 196000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1705724000, "cash_and_equivalents": 108000000, "total_current_assets": 376606000, "total_current_liabilities": 3358468000, "net_ppe": null, "total_assets": 31328000000, "total_debt": 33214763000, "total_equity": 347697000, "net_working_capital": 268606000, "book_value_per_share": 44.04340435, "retained_earnings": -636153000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 177379000, "tangible_book_per_share": 22.46891696, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 7, "rank_pb": 6, "rank_ptbv": 13, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 95, "rank_ev_ebit": 95, "rank_earnings_yield": 7, "rank_fcf_yield": 89, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 47, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 62, "rank_fcf_margin": 92, "rank_piotroski": 43, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 71, "value_composite": 22, "quality_composite": 90, "momentum_composite": 81, "growth_composite": 99, "yield_composite": 70, "svqf_composite": 4, "vc1_composite": 14, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 38, "all_cap_buyback_rank": 15, "small_cap_core_rank": 21, "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": 19.7, "os": 0.45, "value": 0.78, "quality": 0.1, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.7804, "earnings_yield": 0.2092, "shareholder_yield": 0.0013, "roe": 0.0936, "momentum_12_1": -0.0241, "complete_fields": { "id": 4107, "ticker_id": 1588, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:03.355809+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.7, "market_cap": 155520014.9, "market_cap_usd": 155520014.9, "enterprise_value": 33262283014.9, "shares_outstanding": 7894417, "fx_rate_to_usd": null, "pe_ratio": 4.78037731, "pb_ratio": 0.44728604, "ptbv_ratio": 0.87676678, "ps_ratio": 0.07436275, "pcf_ratio": null, "pfcf_ratio": -0.33193465, "ev_ebitda": 63.36047084, "ev_ebit": 68.41557245, "ev_sales": 15.90454248, "ev_fcf": -70.99346251, "earnings_yield": 0.20918851, "fcf_yield": -0.0140858, "dividend_yield": 0.00126029, "buyback_yield": 0, "shareholder_yield": 0.00126029, "debt_paydown_yield": null, "total_yield": 0.00126029, "gross_margin": 0.35918274, "operating_margin": 0.23246963, "net_margin": 0.01555583, "ebitda_margin": 0.2510168, "fcf_margin": -0.22402827, "roe": 0.0935671, "roa": 0.00103846, "roic": 0.01395933, "roc_greenblatt": null, "asset_turnover": 0.06675721, "cash_conversion": -14.40156149, "accruals_ratio": 0.01599397, "sbc_to_revenue": 0.00485854, "debt_to_equity": 88.84172138, "net_debt_to_ebitda": 63.06422474, "debt_to_assets": 1.06022609, "interest_coverage": 0.28502853, "current_ratio": 0.11213625, "quick_ratio": 0.11213625, "net_debt": 33106763000, "revenue_growth_1y": 0.01494387, "revenue_growth_3y_cagr": 0.4579101, "revenue_growth_5y_cagr": -0.02279318, "eps_growth_1y": -0.3888795, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.38600628, "fcf_growth_1y": null, "book_value_growth_1y": 0.48561354, "piotroski_f_score": 6, "altman_z_score": -0.02165633, "earnings_stability_5y": 3.910463, "revenue_stability_5y": 0.320145, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08329456, "price_return_3m": 0.11425339, "price_return_6m": -0.12483341, "price_return_9m": -0.29136691, "price_return_12m": -0.10535876, "price_return_12m_ex1m": -0.02406903, "distance_from_52w_high": -0.31382793, "distance_from_52w_low": 0.20858896, "relative_strength": -0.20532235, "local_beta": 0.0011, "volatility_252d": 0.514999, "volatility_60d": 1.025015, "max_drawdown_12m": -0.43225357, "revenue_ttm": 2091370000, "gross_profit_ttm": 751184000, "ebit_ttm": 486180000, "ebitda_ttm": 524969000, "net_income_ttm": 32533000, "eps_diluted_ttm": 4.12101362, "operating_cash_flow_ttm": -468526000, "capital_expenditure_ttm": 0, "fcf_ttm": -468526000, "dividends_paid_ttm": 196000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1705724000, "cash_and_equivalents": 108000000, "total_current_assets": 376606000, "total_current_liabilities": 3358468000, "net_ppe": null, "total_assets": 31328000000, "total_debt": 33214763000, "total_equity": 347697000, "net_working_capital": 268606000, "book_value_per_share": 44.04340435, "retained_earnings": -636153000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 177379000, "tangible_book_per_share": 22.46891696, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 7, "rank_pb": 6, "rank_ptbv": 13, "rank_ps": 2, "rank_pcf": 50, "rank_ev_ebitda": 95, "rank_ev_ebit": 95, "rank_earnings_yield": 7, "rank_fcf_yield": 89, "rank_dividend_yield": 56, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 47, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 62, "rank_fcf_margin": 92, "rank_piotroski": 43, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 71, "value_composite": 22, "quality_composite": 90, "momentum_composite": 81, "growth_composite": 99, "yield_composite": 70, "svqf_composite": 4, "vc1_composite": 14, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 38, "all_cap_buyback_rank": 15, "small_cap_core_rank": 21, "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": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 2128739000, "cost_of_revenue": 1716772000, "gross_profit": 411967000, "ebit": 113097000, "ebitda": 151692000, "pretax_income": 113097000, "tax_provision": 3519000, "net_income": 45235000, "net_income_to_common": 45235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 324646000, "total_current_assets": 324646000, "total_assets": 30733298000, "short_term_debt": 40595000, "long_term_debt": 28978648000, "total_debt": 29019243000, "total_liabilities": 30337671000, "total_equity": 323872000, "shares_outstanding": 8480304, "goodwill_and_intangibles": 179615000 }, "cash_flow": { "operating_cash_flow": -429746000, "capital_expenditure": 0, "free_cash_flow": -429746000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264394, "ticker_id": 1588, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113097000", "ebitda": "151692000", "netIncome": "45235000", "grossProfit": "411967000", "depreciation": "None", "totalRevenue": "2128739000", "costOfRevenue": "1716772000", "interestIncome": "1919970000", "incomeBeforeTax": "113097000", "interestExpense": "1716772000", "operatingIncome": "113097000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3519000", "reportedCurrency": "USD", "netInterestIncome": "203198000", "nonInterestIncome": "None", "operatingExpenses": "298870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38595000", "sellingGeneralAndAdministrative": "174195000", "netIncomeFromContinuingOperations": "109578000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30733298000", "longTermDebt": "28978648000", "shortTermDebt": "40595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179615000", "reportedCurrency": "USD", "retainedEarnings": "-653660000", "totalLiabilities": "30337671000", "otherCurrentAssets": "235143000", "totalCurrentAssets": "324646000", "currentLongTermDebt": "1187699000", "longTermInvestments": "38685000", "shortTermInvestments": "None", "currentNetReceivables": "26425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30408652000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21966000", "shortLongTermDebtTotal": "30206942000", "totalShareholderEquity": "323872000", "capitalLeaseObligations": "25669000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "40595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30297076000", "cashAndShortTermInvestments": "324646000", "commonStockSharesOutstanding": "8480304", "intangibleAssetsExcludingGoodwill": "179615000", "cashAndCashEquivalentsAtCarryingValue": "324646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103039000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-429746000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402454000", "cashflowFromInvestment": "854887000", "stockBasedCompensation": "10161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2128739000, "cost_of_revenue": 1716772000, "gross_profit": 411967000, "research_and_development": null, "selling_general_admin": 174195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113097000, "depreciation_amortisation": 38595000, "ebitda": 151692000, "interest_expense": 1716772000, "interest_income": null, "other_non_operating": null, "pretax_income": 113097000, "tax_provision": 3519000, "effective_tax_rate": null, "net_income": 45235000, "net_income_continuing_ops": 109578000, "net_income_to_common": 45235000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 324646000, "short_term_investments": null, "net_receivables": 26425000, "inventory": null, "other_current_assets": null, "total_current_assets": 324646000, "net_ppe": null, "goodwill": null, "intangible_assets": 179615000, "goodwill_and_intangibles": 179615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30408652000, "total_assets": 30733298000, "short_term_debt": 40595000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40595000, "long_term_debt": 28978648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30297076000, "total_liabilities": 30337671000, "total_debt": 29019243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -653660000, "total_equity": 323872000, "shares_outstanding": 8480304, "operating_cash_flow": -429746000, "stock_based_compensation": 10161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 854887000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -402454000, "free_cash_flow": -429746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113097000", "ebitda": "151692000", "netIncome": "45235000", "grossProfit": "411967000", "depreciation": "None", "totalRevenue": "2128739000", "costOfRevenue": "1716772000", "interestIncome": "1919970000", "incomeBeforeTax": "113097000", "interestExpense": "1716772000", "operatingIncome": "113097000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3519000", "reportedCurrency": "USD", "netInterestIncome": "203198000", "nonInterestIncome": "None", "operatingExpenses": "298870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38595000", "sellingGeneralAndAdministrative": "174195000", "netIncomeFromContinuingOperations": "109578000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30733298000", "longTermDebt": "28978648000", "shortTermDebt": "40595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179615000", "reportedCurrency": "USD", "retainedEarnings": "-653660000", "totalLiabilities": "30337671000", "otherCurrentAssets": "235143000", "totalCurrentAssets": "324646000", "currentLongTermDebt": "1187699000", "longTermInvestments": "38685000", "shortTermInvestments": "None", "currentNetReceivables": "26425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30408652000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21966000", "shortLongTermDebtTotal": "30206942000", "totalShareholderEquity": "323872000", "capitalLeaseObligations": "25669000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "40595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30297076000", "cashAndShortTermInvestments": "324646000", "commonStockSharesOutstanding": "8480304", "intangibleAssetsExcludingGoodwill": "179615000", "cashAndCashEquivalentsAtCarryingValue": "324646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103039000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-429746000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402454000", "cashflowFromInvestment": "854887000", "stockBasedCompensation": "10161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 1949340000, "cost_of_revenue": 1678697000, "gross_profit": 270643000, "ebit": 42816000, "ebitda": 81763000, "pretax_income": 42816000, "tax_provision": 2398000, "net_income": 15488000, "net_income_to_common": 15488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47383000, "total_current_assets": 122264000, "total_assets": 29156490000, "short_term_debt": 1279531000, "long_term_debt": 27411665000, "total_debt": 28691196000, "total_liabilities": 28840826000, "total_equity": 255299000, "shares_outstanding": 9931000, "goodwill_and_intangibles": 216342000 }, "cash_flow": { "operating_cash_flow": -423815000, "capital_expenditure": 0, "free_cash_flow": -423815000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264399, "ticker_id": 1588, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42816000", "ebitda": "81763000", "netIncome": "15488000", "grossProfit": "270643000", "depreciation": "None", "totalRevenue": "1949340000", "costOfRevenue": "1678697000", "interestIncome": "1907127000", "incomeBeforeTax": "42816000", "interestExpense": "1678697000", "operatingIncome": "42816000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2398000", "reportedCurrency": "USD", "netInterestIncome": "228430000", "nonInterestIncome": "None", "operatingExpenses": "227827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1678697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38947000", "sellingGeneralAndAdministrative": "172438000", "netIncomeFromContinuingOperations": "40418000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "29156490000", "longTermDebt": "27411665000", "shortTermDebt": "1279531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216342000", "reportedCurrency": "USD", "retainedEarnings": "-698895000", "totalLiabilities": "28840826000", "otherCurrentAssets": "11998000", "totalCurrentAssets": "122264000", "currentLongTermDebt": "918247000", "longTermInvestments": "40407000", "shortTermInvestments": "None", "currentNetReceivables": "62883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29034226000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24333000", "shortLongTermDebtTotal": "28719670000", "totalShareholderEquity": "255299000", "capitalLeaseObligations": "28474000", "otherCurrentLiabilities": "13222000", "totalCurrentLiabilities": "1292753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27548073000", "cashAndShortTermInvestments": "47383000", "commonStockSharesOutstanding": "9931000", "intangibleAssetsExcludingGoodwill": "216342000", "cashAndCashEquivalentsAtCarryingValue": "47383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142629000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-423815000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "386207000", "cashflowFromInvestment": "114802000", "stockBasedCompensation": "8812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1949340000, "cost_of_revenue": 1678697000, "gross_profit": 270643000, "research_and_development": null, "selling_general_admin": 172438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42816000, "depreciation_amortisation": 38947000, "ebitda": 81763000, "interest_expense": 1678697000, "interest_income": null, "other_non_operating": null, "pretax_income": 42816000, "tax_provision": 2398000, "effective_tax_rate": null, "net_income": 15488000, "net_income_continuing_ops": 40418000, "net_income_to_common": 15488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47383000, "short_term_investments": null, "net_receivables": 62883000, "inventory": null, "other_current_assets": null, "total_current_assets": 122264000, "net_ppe": null, "goodwill": null, "intangible_assets": 216342000, "goodwill_and_intangibles": 216342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29034226000, "total_assets": 29156490000, "short_term_debt": 1279531000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1292753000, "long_term_debt": 27411665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27548073000, "total_liabilities": 28840826000, "total_debt": 28691196000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698895000, "total_equity": 255299000, "shares_outstanding": 9931000, "operating_cash_flow": -423815000, "stock_based_compensation": 8812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 114802000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 386207000, "free_cash_flow": -423815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42816000", "ebitda": "81763000", "netIncome": "15488000", "grossProfit": "270643000", "depreciation": "None", "totalRevenue": "1949340000", "costOfRevenue": "1678697000", "interestIncome": "1907127000", "incomeBeforeTax": "42816000", "interestExpense": "1678697000", "operatingIncome": "42816000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2398000", "reportedCurrency": "USD", "netInterestIncome": "228430000", "nonInterestIncome": "None", "operatingExpenses": "227827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1678697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38947000", "sellingGeneralAndAdministrative": "172438000", "netIncomeFromContinuingOperations": "40418000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "29156490000", "longTermDebt": "27411665000", "shortTermDebt": "1279531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216342000", "reportedCurrency": "USD", "retainedEarnings": "-698895000", "totalLiabilities": "28840826000", "otherCurrentAssets": "11998000", "totalCurrentAssets": "122264000", "currentLongTermDebt": "918247000", "longTermInvestments": "40407000", "shortTermInvestments": "None", "currentNetReceivables": "62883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29034226000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24333000", "shortLongTermDebtTotal": "28719670000", "totalShareholderEquity": "255299000", "capitalLeaseObligations": "28474000", "otherCurrentLiabilities": "13222000", "totalCurrentLiabilities": "1292753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27548073000", "cashAndShortTermInvestments": "47383000", "commonStockSharesOutstanding": "9931000", "intangibleAssetsExcludingGoodwill": "216342000", "cashAndCashEquivalentsAtCarryingValue": "47383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142629000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-423815000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "386207000", "cashflowFromInvestment": "114802000", "stockBasedCompensation": "8812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 1568918000, "cost_of_revenue": 1391887000, "gross_profit": 177031000, "ebit": -166842000, "ebitda": -119297000, "pretax_income": -166842000, "tax_provision": -593000, "net_income": -80088000, "net_income_to_common": -80088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46482000, "total_current_assets": 162867000, "total_assets": 27107590000, "short_term_debt": 1270161000, "long_term_debt": 25327149000, "total_debt": 26597310000, "total_liabilities": 26835183000, "total_equity": 232307000, "shares_outstanding": 8198000, "goodwill_and_intangibles": 259966999 }, "cash_flow": { "operating_cash_flow": -71568000, "capital_expenditure": 0, "free_cash_flow": -71568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264404, "ticker_id": 1588, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-166842000", "ebitda": "-119297000", "netIncome": "-80088000", "grossProfit": "177031000", "depreciation": "None", "totalRevenue": "1568918000", "costOfRevenue": "1391887000", "interestIncome": "1452197000", "incomeBeforeTax": "-166842000", "interestExpense": "1391887000", "operatingIncome": "-166842000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-593000", "reportedCurrency": "USD", "netInterestIncome": "235067000", "nonInterestIncome": "None", "operatingExpenses": "343873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5.44", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47545000", "sellingGeneralAndAdministrative": "226990000", "netIncomeFromContinuingOperations": "-776315000" }, "balance": { "goodwill": "-1", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "27107590000", "longTermDebt": "25327149000", "shortTermDebt": "1270161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "259967000", "reportedCurrency": "USD", "retainedEarnings": "-714383000", "totalLiabilities": "26835183000", "otherCurrentAssets": "12245000", "totalCurrentAssets": "162867000", "currentLongTermDebt": "928479000", "longTermInvestments": "44297000", "shortTermInvestments": "None", "currentNetReceivables": "104140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26944723000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29366000", "shortLongTermDebtTotal": "26628560000", "totalShareholderEquity": "232307000", "capitalLeaseObligations": "31250000", "otherCurrentLiabilities": "13080000", "totalCurrentLiabilities": "1283241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25551942000", "cashAndShortTermInvestments": "46482000", "commonStockSharesOutstanding": "8198000", "intangibleAssetsExcludingGoodwill": "259967000", "cashAndCashEquivalentsAtCarryingValue": "46482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218158000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-71568000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139228000", "cashflowFromInvestment": "158137000", "stockBasedCompensation": "24667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1568918000, "cost_of_revenue": 1391887000, "gross_profit": 177031000, "research_and_development": 5.44, "selling_general_admin": 226990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -166842000, "depreciation_amortisation": 47545000, "ebitda": -119297000, "interest_expense": 1391887000, "interest_income": null, "other_non_operating": null, "pretax_income": -166842000, "tax_provision": -593000, "effective_tax_rate": null, "net_income": -80088000, "net_income_continuing_ops": -776315000, "net_income_to_common": -80088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46482000, "short_term_investments": null, "net_receivables": 104140000, "inventory": null, "other_current_assets": null, "total_current_assets": 162867000, "net_ppe": null, "goodwill": -1, "intangible_assets": 259967000, "goodwill_and_intangibles": 259966999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26944723000, "total_assets": 27107590000, "short_term_debt": 1270161000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1283241000, "long_term_debt": 25327149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25551942000, "total_liabilities": 26835183000, "total_debt": 26597310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -714383000, "total_equity": 232307000, "shares_outstanding": 8198000, "operating_cash_flow": -71568000, "stock_based_compensation": 24667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 158137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139228000, "free_cash_flow": -71568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-166842000", "ebitda": "-119297000", "netIncome": "-80088000", "grossProfit": "177031000", "depreciation": "None", "totalRevenue": "1568918000", "costOfRevenue": "1391887000", "interestIncome": "1452197000", "incomeBeforeTax": "-166842000", "interestExpense": "1391887000", "operatingIncome": "-166842000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-593000", "reportedCurrency": "USD", "netInterestIncome": "235067000", "nonInterestIncome": "None", "operatingExpenses": "343873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5.44", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1391887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47545000", "sellingGeneralAndAdministrative": "226990000", "netIncomeFromContinuingOperations": "-776315000" }, "balance": { "goodwill": "-1", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "27107590000", "longTermDebt": "25327149000", "shortTermDebt": "1270161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "259967000", "reportedCurrency": "USD", "retainedEarnings": "-714383000", "totalLiabilities": "26835183000", "otherCurrentAssets": "12245000", "totalCurrentAssets": "162867000", "currentLongTermDebt": "928479000", "longTermInvestments": "44297000", "shortTermInvestments": "None", "currentNetReceivables": "104140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26944723000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29366000", "shortLongTermDebtTotal": "26628560000", "totalShareholderEquity": "232307000", "capitalLeaseObligations": "31250000", "otherCurrentLiabilities": "13080000", "totalCurrentLiabilities": "1283241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25551942000", "cashAndShortTermInvestments": "46482000", "commonStockSharesOutstanding": "8198000", "intangibleAssetsExcludingGoodwill": "259967000", "cashAndCashEquivalentsAtCarryingValue": "46482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218158000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-71568000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139228000", "cashflowFromInvestment": "158137000", "stockBasedCompensation": "24667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 686958000, "cost_of_revenue": 719338000, "gross_profit": -32380000, "ebit": -343000000, "ebitda": -278009000, "pretax_income": -343000000, "tax_provision": -17132000, "net_income": -190682000, "net_income_to_common": -190682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61149000, "total_current_assets": 192003000, "total_assets": 20872655000, "short_term_debt": 1343265000, "long_term_debt": 1854771000, "total_debt": 3198036000, "total_liabilities": 20467814000, "total_equity": 253926000, "shares_outstanding": 18906000, "goodwill_and_intangibles": 392215000 }, "cash_flow": { "operating_cash_flow": 1407819000, "capital_expenditure": 11236000, "free_cash_flow": 1419055000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264409, "ticker_id": 1588, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-343000000", "ebitda": "-278009000", "netIncome": "-190682000", "grossProfit": "-32380000", "depreciation": "None", "totalRevenue": "686958000", "costOfRevenue": "719338000", "interestIncome": "151737000", "incomeBeforeTax": "-343000000", "interestExpense": "719338000", "operatingIncome": "-343000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17132000", "reportedCurrency": "USD", "netInterestIncome": "192854000", "nonInterestIncome": "None", "operatingExpenses": "310620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4.19", "otherNonOperatingIncome": "35831000", "costofGoodsAndServicesSold": "719338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64991000", "sellingGeneralAndAdministrative": "245662000", "netIncomeFromContinuingOperations": "-715528000" }, "balance": { "goodwill": "None", "inventory": "293067000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "20872655000", "longTermDebt": "1854771000", "shortTermDebt": "1343265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "392215000", "reportedCurrency": "USD", "retainedEarnings": "-634295000", "totalLiabilities": "20467814000", "otherCurrentAssets": "10646000", "totalCurrentAssets": "192003000", "currentLongTermDebt": "1455369000", "longTermInvestments": "1226330000", "shortTermInvestments": "15631000", "currentNetReceivables": "120208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20680652000", "currentAccountsPayable": "273111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19015000", "shortLongTermDebtTotal": "20116990000", "totalShareholderEquity": "253926000", "capitalLeaseObligations": "57460000", "otherCurrentLiabilities": "76907000", "totalCurrentLiabilities": "1420172000", "otherNonCurrentLiabilities": "18339932000", "totalNonCurrentLiabilities": "19047642000", "cashAndShortTermInvestments": "61149000", "commonStockSharesOutstanding": "18906000", "intangibleAssetsExcludingGoodwill": "392215000", "cashAndCashEquivalentsAtCarryingValue": "61149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64418000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1407819000", "capitalExpenditures": "11236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225214000", "cashflowFromInvestment": "-1819075000", "stockBasedCompensation": "47857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-186042000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686958000, "cost_of_revenue": 719338000, "gross_profit": -32380000, "research_and_development": 4.19, "selling_general_admin": 245662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -343000000, "depreciation_amortisation": 64991000, "ebitda": -278009000, "interest_expense": 719338000, "interest_income": null, "other_non_operating": null, "pretax_income": -343000000, "tax_provision": -17132000, "effective_tax_rate": null, "net_income": -190682000, "net_income_continuing_ops": -715528000, "net_income_to_common": -190682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61149000, "short_term_investments": 15631000, "net_receivables": 120208000, "inventory": 293067000, "other_current_assets": null, "total_current_assets": 192003000, "net_ppe": null, "goodwill": null, "intangible_assets": 392215000, "goodwill_and_intangibles": 392215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20680652000, "total_assets": 20872655000, "short_term_debt": 1343265000, "accounts_payable": 273111000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420172000, "long_term_debt": 1854771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19047642000, "total_liabilities": 20467814000, "total_debt": 3198036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -634295000, "total_equity": 253926000, "shares_outstanding": 18906000, "operating_cash_flow": 1407819000, "stock_based_compensation": 47857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1819075000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 225214000, "free_cash_flow": 1419055000, "net_change_in_cash": -186042000 }, "raw_data": { "income": { "ebit": "-343000000", "ebitda": "-278009000", "netIncome": "-190682000", "grossProfit": "-32380000", "depreciation": "None", "totalRevenue": "686958000", "costOfRevenue": "719338000", "interestIncome": "151737000", "incomeBeforeTax": "-343000000", "interestExpense": "719338000", "operatingIncome": "-343000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17132000", "reportedCurrency": "USD", "netInterestIncome": "192854000", "nonInterestIncome": "None", "operatingExpenses": "310620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4.19", "otherNonOperatingIncome": "35831000", "costofGoodsAndServicesSold": "719338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64991000", "sellingGeneralAndAdministrative": "245662000", "netIncomeFromContinuingOperations": "-715528000" }, "balance": { "goodwill": "None", "inventory": "293067000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "20872655000", "longTermDebt": "1854771000", "shortTermDebt": "1343265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "392215000", "reportedCurrency": "USD", "retainedEarnings": "-634295000", "totalLiabilities": "20467814000", "otherCurrentAssets": "10646000", "totalCurrentAssets": "192003000", "currentLongTermDebt": "1455369000", "longTermInvestments": "1226330000", "shortTermInvestments": "15631000", "currentNetReceivables": "120208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20680652000", "currentAccountsPayable": "273111000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19015000", "shortLongTermDebtTotal": "20116990000", "totalShareholderEquity": "253926000", "capitalLeaseObligations": "57460000", "otherCurrentLiabilities": "76907000", "totalCurrentLiabilities": "1420172000", "otherNonCurrentLiabilities": "18339932000", "totalNonCurrentLiabilities": "19047642000", "cashAndShortTermInvestments": "61149000", "commonStockSharesOutstanding": "18906000", "intangibleAssetsExcludingGoodwill": "392215000", "cashAndCashEquivalentsAtCarryingValue": "61149000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64418000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1407819000", "capitalExpenditures": "11236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225214000", "cashflowFromInvestment": "-1819075000", "stockBasedCompensation": "47857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-186042000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 1736234000, "cost_of_revenue": 29621000, "gross_profit": 1706613000, "ebit": -271475000, "ebitda": -232407000, "pretax_income": -1196216000, "tax_provision": -19534000, "net_income": -1176682000, "net_income_to_common": -1176682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141238000, "total_current_assets": 250300000, "total_assets": 21788946000, "short_term_debt": 3347442000, "long_term_debt": 20234425000, "total_debt": 23581867000, "total_liabilities": 20705936000, "total_equity": 1083010000, "shares_outstanding": 60755069, "goodwill_and_intangibles": 1030842000 }, "cash_flow": { "operating_cash_flow": -96587000, "capital_expenditure": 18129000, "free_cash_flow": -78458000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264414, "ticker_id": 1588, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-271475000", "ebitda": "-232407000", "netIncome": "-1176682000", "grossProfit": "1706613000", "depreciation": "None", "totalRevenue": "1736234000", "costOfRevenue": "29621000", "interestIncome": "142060000", "incomeBeforeTax": "-1196216000", "interestExpense": "142060000", "operatingIncome": "-271475000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19534000", "reportedCurrency": "USD", "netInterestIncome": "-85474000", "nonInterestIncome": "None", "operatingExpenses": "1531334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.82", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39068000", "sellingGeneralAndAdministrative": "1526084000", "netIncomeFromContinuingOperations": "-1176682000" }, "balance": { "goodwill": "0", "inventory": "580659000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "21788946000", "longTermDebt": "20234425000", "shortTermDebt": "3347442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1030842000", "reportedCurrency": "USD", "retainedEarnings": "-443613000", "totalLiabilities": "20705936000", "otherCurrentAssets": "-580659000", "totalCurrentAssets": "250300000", "currentLongTermDebt": "3347442000", "longTermInvestments": "3132576000", "shortTermInvestments": "25442000", "currentNetReceivables": "109062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132838000", "currentAccountsPayable": "471511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29256000", "shortLongTermDebtTotal": "23581867000", "totalShareholderEquity": "1083010000", "capitalLeaseObligations": "65518000", "otherCurrentLiabilities": "-3347442000", "totalCurrentLiabilities": "3347442000", "otherNonCurrentLiabilities": "16533600000", "totalNonCurrentLiabilities": "16905564000", "cashAndShortTermInvestments": "141238000", "commonStockSharesOutstanding": "60755069", "intangibleAssetsExcludingGoodwill": "1030842000", "cashAndCashEquivalentsAtCarryingValue": "141238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-251941000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-96587000", "capitalExpenditures": "18129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1665876000", "cashflowFromInvestment": "-1618674000", "stockBasedCompensation": "71808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1736234000, "cost_of_revenue": 29621000, "gross_profit": 1706613000, "research_and_development": 0.82, "selling_general_admin": 1526084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -271475000, "depreciation_amortisation": 39068000, "ebitda": -232407000, "interest_expense": 142060000, "interest_income": null, "other_non_operating": null, "pretax_income": -1196216000, "tax_provision": -19534000, "effective_tax_rate": null, "net_income": -1176682000, "net_income_continuing_ops": -1176682000, "net_income_to_common": -1176682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141238000, "short_term_investments": 25442000, "net_receivables": 109062000, "inventory": 580659000, "other_current_assets": null, "total_current_assets": 250300000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1030842000, "goodwill_and_intangibles": 1030842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1132838000, "total_assets": 21788946000, "short_term_debt": 3347442000, "accounts_payable": 471511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3347442000, "long_term_debt": 20234425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16905564000, "total_liabilities": 20705936000, "total_debt": 23581867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -443613000, "total_equity": 1083010000, "shares_outstanding": 60755069, "operating_cash_flow": -96587000, "stock_based_compensation": 71808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1618674000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1665876000, "free_cash_flow": -78458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-271475000", "ebitda": "-232407000", "netIncome": "-1176682000", "grossProfit": "1706613000", "depreciation": "None", "totalRevenue": "1736234000", "costOfRevenue": "29621000", "interestIncome": "142060000", "incomeBeforeTax": "-1196216000", "interestExpense": "142060000", "operatingIncome": "-271475000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19534000", "reportedCurrency": "USD", "netInterestIncome": "-85474000", "nonInterestIncome": "None", "operatingExpenses": "1531334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.82", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39068000", "sellingGeneralAndAdministrative": "1526084000", "netIncomeFromContinuingOperations": "-1176682000" }, "balance": { "goodwill": "0", "inventory": "580659000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "21788946000", "longTermDebt": "20234425000", "shortTermDebt": "3347442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1030842000", "reportedCurrency": "USD", "retainedEarnings": "-443613000", "totalLiabilities": "20705936000", "otherCurrentAssets": "-580659000", "totalCurrentAssets": "250300000", "currentLongTermDebt": "3347442000", "longTermInvestments": "3132576000", "shortTermInvestments": "25442000", "currentNetReceivables": "109062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1132838000", "currentAccountsPayable": "471511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29256000", "shortLongTermDebtTotal": "23581867000", "totalShareholderEquity": "1083010000", "capitalLeaseObligations": "65518000", "otherCurrentLiabilities": "-3347442000", "totalCurrentLiabilities": "3347442000", "otherNonCurrentLiabilities": "16533600000", "totalNonCurrentLiabilities": "16905564000", "cashAndShortTermInvestments": "141238000", "commonStockSharesOutstanding": "60755069", "intangibleAssetsExcludingGoodwill": "1030842000", "cashAndCashEquivalentsAtCarryingValue": "141238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-251941000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-96587000", "capitalExpenditures": "18129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1665876000", "cashflowFromInvestment": "-1618674000", "stockBasedCompensation": "71808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 2388856000, "cost_of_revenue": 649691000, "gross_profit": 1739165000, "ebit": 500257000, "ebitda": 519584000, "pretax_income": 500257000, "tax_provision": 2344000, "net_income": 518388000, "net_income_to_common": 518388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247289000, "total_current_assets": 362824000, "total_assets": 19565155000, "short_term_debt": 2973743000, "long_term_debt": 18356738000, "total_debt": 21330481000, "total_liabilities": 18937115000, "total_equity": 628040000, "shares_outstanding": 59881714, "goodwill_and_intangibles": 318848000 }, "cash_flow": { "operating_cash_flow": -686090000, "capital_expenditure": 23115000, "free_cash_flow": -662975000, "dividends_paid": 380431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264419, "ticker_id": 1588, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500257000", "ebitda": "519584000", "netIncome": "518388000", "grossProfit": "1739165000", "depreciation": "None", "totalRevenue": "2388856000", "costOfRevenue": "649691000", "interestIncome": "15272500", "incomeBeforeTax": "500257000", "interestExpense": "649691000", "operatingIncome": "500257000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2344000", "reportedCurrency": "USD", "netInterestIncome": "102572000", "nonInterestIncome": "None", "operatingExpenses": "1238908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19327000", "sellingGeneralAndAdministrative": "1151829000", "netIncomeFromContinuingOperations": "-2392686" }, "balance": { "goodwill": "121233000", "inventory": "-10833", "commonStock": "278293101", "currentDebt": "None", "investments": "None", "totalAssets": "19565155000", "longTermDebt": "18356738000", "shortTermDebt": "2973743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "197615000", "reportedCurrency": "USD", "retainedEarnings": "3092628", "totalLiabilities": "18937115000", "otherCurrentAssets": "10833", "totalCurrentAssets": "362824000", "currentLongTermDebt": "2973743000", "longTermInvestments": "29707000", "shortTermInvestments": "None", "currentNetReceivables": "115535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "419676000", "currentAccountsPayable": "916939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24512000", "shortLongTermDebtTotal": "21330481000", "totalShareholderEquity": "628040000", "capitalLeaseObligations": "48250000", "otherCurrentLiabilities": "-2973743000", "totalCurrentLiabilities": "2973743000", "otherNonCurrentLiabilities": "44538750", "totalNonCurrentLiabilities": "15445620000", "cashAndShortTermInvestments": "247289000", "commonStockSharesOutstanding": "59881714", "intangibleAssetsExcludingGoodwill": "197615000", "cashAndCashEquivalentsAtCarryingValue": "247289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497913000", "profitLoss": "None", "dividendPayout": "380431000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-686090000", "capitalExpenditures": "23115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1717862000", "cashflowFromInvestment": "-875107000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "380431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-739886", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2388856000, "cost_of_revenue": 649691000, "gross_profit": 1739165000, "research_and_development": null, "selling_general_admin": 1151829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500257000, "depreciation_amortisation": 19327000, "ebitda": 519584000, "interest_expense": 649691000, "interest_income": null, "other_non_operating": null, "pretax_income": 500257000, "tax_provision": 2344000, "effective_tax_rate": null, "net_income": 518388000, "net_income_continuing_ops": -2392686, "net_income_to_common": 518388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247289000, "short_term_investments": null, "net_receivables": 115535000, "inventory": -10833, "other_current_assets": null, "total_current_assets": 362824000, "net_ppe": null, "goodwill": 121233000, "intangible_assets": 197615000, "goodwill_and_intangibles": 318848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 419676000, "total_assets": 19565155000, "short_term_debt": 2973743000, "accounts_payable": 916939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2973743000, "long_term_debt": 18356738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15445620000, "total_liabilities": 18937115000, "total_debt": 21330481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3092628, "total_equity": 628040000, "shares_outstanding": 59881714, "operating_cash_flow": -686090000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23115000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -875107000, "dividends_paid": 380431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1717862000, "free_cash_flow": -662975000, "net_change_in_cash": -739886 }, "raw_data": { "income": { "ebit": "500257000", "ebitda": "519584000", "netIncome": "518388000", "grossProfit": "1739165000", "depreciation": "None", "totalRevenue": "2388856000", "costOfRevenue": "649691000", "interestIncome": "15272500", "incomeBeforeTax": "500257000", "interestExpense": "649691000", "operatingIncome": "500257000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2344000", "reportedCurrency": "USD", "netInterestIncome": "102572000", "nonInterestIncome": "None", "operatingExpenses": "1238908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19327000", "sellingGeneralAndAdministrative": "1151829000", "netIncomeFromContinuingOperations": "-2392686" }, "balance": { "goodwill": "121233000", "inventory": "-10833", "commonStock": "278293101", "currentDebt": "None", "investments": "None", "totalAssets": "19565155000", "longTermDebt": "18356738000", "shortTermDebt": "2973743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "197615000", "reportedCurrency": "USD", "retainedEarnings": "3092628", "totalLiabilities": "18937115000", "otherCurrentAssets": "10833", "totalCurrentAssets": "362824000", "currentLongTermDebt": "2973743000", "longTermInvestments": "29707000", "shortTermInvestments": "None", "currentNetReceivables": "115535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "419676000", "currentAccountsPayable": "916939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24512000", "shortLongTermDebtTotal": "21330481000", "totalShareholderEquity": "628040000", "capitalLeaseObligations": "48250000", "otherCurrentLiabilities": "-2973743000", "totalCurrentLiabilities": "2973743000", "otherNonCurrentLiabilities": "44538750", "totalNonCurrentLiabilities": "15445620000", "cashAndShortTermInvestments": "247289000", "commonStockSharesOutstanding": "59881714", "intangibleAssetsExcludingGoodwill": "197615000", "cashAndCashEquivalentsAtCarryingValue": "247289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "497913000", "profitLoss": "None", "dividendPayout": "380431000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-686090000", "capitalExpenditures": "23115000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1717862000", "cashflowFromInvestment": "-875107000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "380431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-739886", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 1513974000, "cost_of_revenue": 666377000, "gross_profit": 847597000, "ebit": 77579000, "ebitda": 96920000, "pretax_income": 77579000, "tax_provision": 949000, "net_income": 54412000, "net_income_to_common": 54412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1589795, "total_current_assets": 118083000, "total_assets": 16584100999, "short_term_debt": 0, "long_term_debt": 15587131000, "total_debt": 15587131000, "total_liabilities": 287500719, "total_equity": 16296600280, "shares_outstanding": 59881714, "goodwill_and_intangibles": 142480000 }, "cash_flow": { "operating_cash_flow": 101125000, "capital_expenditure": 4289000, "free_cash_flow": 105414000, "dividends_paid": 2676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264424, "ticker_id": 1588, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77579000", "ebitda": "96920000", "netIncome": "54412000", "grossProfit": "847597000", "depreciation": "None", "totalRevenue": "1513974000", "costOfRevenue": "666377000", "interestIncome": "5074160", "incomeBeforeTax": "77579000", "interestExpense": "666377000", "operatingIncome": "77579000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "949000", "reportedCurrency": "USD", "netInterestIncome": "120186000", "nonInterestIncome": "None", "operatingExpenses": "770018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19341000", "sellingGeneralAndAdministrative": "701254000", "netIncomeFromContinuingOperations": "76630000" }, "balance": { "goodwill": "121137000", "inventory": "None", "commonStock": "482719000", "currentDebt": "None", "investments": "None", "totalAssets": "16584100999", "longTermDebt": "15587131000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21343000", "reportedCurrency": "USD", "retainedEarnings": "265606236", "totalLiabilities": "287500719", "otherCurrentAssets": "293706691", "totalCurrentAssets": "118083000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14522100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16466017999", "currentAccountsPayable": "86595", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84079000", "shortLongTermDebtTotal": "15587131000", "totalShareholderEquity": "16296600280", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135469405", "totalCurrentLiabilities": "135556000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15777751000", "cashAndShortTermInvestments": "1589795", "commonStockSharesOutstanding": "59881714", "intangibleAssetsExcludingGoodwill": "21343000", "cashAndCashEquivalentsAtCarryingValue": "1589795", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76630000", "profitLoss": "None", "dividendPayout": "2676000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101125000", "capitalExpenditures": "4289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2067928000", "cashflowFromInvestment": "-2025635000", "stockBasedCompensation": "2919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1513974000, "cost_of_revenue": 666377000, "gross_profit": 847597000, "research_and_development": null, "selling_general_admin": 701254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77579000, "depreciation_amortisation": 19341000, "ebitda": 96920000, "interest_expense": 666377000, "interest_income": null, "other_non_operating": null, "pretax_income": 77579000, "tax_provision": 949000, "effective_tax_rate": null, "net_income": 54412000, "net_income_continuing_ops": 76630000, "net_income_to_common": 54412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1589795, "short_term_investments": null, "net_receivables": 14522100000, "inventory": null, "other_current_assets": null, "total_current_assets": 118083000, "net_ppe": null, "goodwill": 121137000, "intangible_assets": 21343000, "goodwill_and_intangibles": 142480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16466017999, "total_assets": 16584100999, "short_term_debt": 0, "accounts_payable": 86595, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135556000, "long_term_debt": 15587131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15777751000, "total_liabilities": 287500719, "total_debt": 15587131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 265606236, "total_equity": 16296600280, "shares_outstanding": 59881714, "operating_cash_flow": 101125000, "stock_based_compensation": 2919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2025635000, "dividends_paid": 2676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2067928000, "free_cash_flow": 105414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77579000", "ebitda": "96920000", "netIncome": "54412000", "grossProfit": "847597000", "depreciation": "None", "totalRevenue": "1513974000", "costOfRevenue": "666377000", "interestIncome": "5074160", "incomeBeforeTax": "77579000", "interestExpense": "666377000", "operatingIncome": "77579000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "949000", "reportedCurrency": "USD", "netInterestIncome": "120186000", "nonInterestIncome": "None", "operatingExpenses": "770018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19341000", "sellingGeneralAndAdministrative": "701254000", "netIncomeFromContinuingOperations": "76630000" }, "balance": { "goodwill": "121137000", "inventory": "None", "commonStock": "482719000", "currentDebt": "None", "investments": "None", "totalAssets": "16584100999", "longTermDebt": "15587131000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21343000", "reportedCurrency": "USD", "retainedEarnings": "265606236", "totalLiabilities": "287500719", "otherCurrentAssets": "293706691", "totalCurrentAssets": "118083000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14522100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16466017999", "currentAccountsPayable": "86595", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84079000", "shortLongTermDebtTotal": "15587131000", "totalShareholderEquity": "16296600280", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "135469405", "totalCurrentLiabilities": "135556000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15777751000", "cashAndShortTermInvestments": "1589795", "commonStockSharesOutstanding": "59881714", "intangibleAssetsExcludingGoodwill": "21343000", "cashAndCashEquivalentsAtCarryingValue": "1589795", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76630000", "profitLoss": "None", "dividendPayout": "2676000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101125000", "capitalExpenditures": "4289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2067928000", "cashflowFromInvestment": "-2025635000", "stockBasedCompensation": "2919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 789262000, "cost_of_revenue": null, "gross_profit": 789262000, "ebit": 32348000, "ebitda": -23183000, "pretax_income": 47531000, "tax_provision": 286000, "net_income": 32062000, "net_income_to_common": 32062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25000, "total_current_assets": 91875000, "total_assets": 13726108000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 13132492000, "total_equity": 114354, "shares_outstanding": 3594000, "goodwill_and_intangibles": 143970000 }, "cash_flow": { "operating_cash_flow": 605881000, "capital_expenditure": 15368000, "free_cash_flow": 621249000, "dividends_paid": 2676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264428, "ticker_id": 1588, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32348000", "ebitda": "-23183000", "netIncome": "32062000", "grossProfit": "789262000", "depreciation": "None", "totalRevenue": "789262000", "costOfRevenue": "None", "interestIncome": "553381000", "incomeBeforeTax": "47531000", "interestExpense": "0", "operatingIncome": "55531000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "286000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "741731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-55531000", "sellingGeneralAndAdministrative": "180254000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "119275000", "inventory": "None", "commonStock": "427392000", "currentDebt": "None", "investments": "None", "totalAssets": "13726108000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24695000", "reportedCurrency": "USD", "retainedEarnings": "22306", "totalLiabilities": "13132492000", "otherCurrentAssets": "903432000", "totalCurrentAssets": "91875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12499772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13634233000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30485000", "shortLongTermDebtTotal": "3304031000", "totalShareholderEquity": "114354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91970000", "totalCurrentLiabilities": "91970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13040522000", "cashAndShortTermInvestments": "25000", "commonStockSharesOutstanding": "3594000", "intangibleAssetsExcludingGoodwill": "24695000", "cashAndCashEquivalentsAtCarryingValue": "25000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32062000", "profitLoss": "None", "dividendPayout": "2676000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "605881000", "capitalExpenditures": "15368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322165000", "cashflowFromInvestment": "-817018000", "stockBasedCompensation": "341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 789262000, "cost_of_revenue": null, "gross_profit": 789262000, "research_and_development": null, "selling_general_admin": 180254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32348000, "depreciation_amortisation": -55531000, "ebitda": -23183000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 47531000, "tax_provision": 286000, "effective_tax_rate": null, "net_income": 32062000, "net_income_continuing_ops": null, "net_income_to_common": 32062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25000, "short_term_investments": null, "net_receivables": 12499772000, "inventory": null, "other_current_assets": null, "total_current_assets": 91875000, "net_ppe": null, "goodwill": 119275000, "intangible_assets": 24695000, "goodwill_and_intangibles": 143970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13634233000, "total_assets": 13726108000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91970000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13040522000, "total_liabilities": 13132492000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22306, "total_equity": 114354, "shares_outstanding": 3594000, "operating_cash_flow": 605881000, "stock_based_compensation": 341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -817018000, "dividends_paid": 2676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 322165000, "free_cash_flow": 621249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32348000", "ebitda": "-23183000", "netIncome": "32062000", "grossProfit": "789262000", "depreciation": "None", "totalRevenue": "789262000", "costOfRevenue": "None", "interestIncome": "553381000", "incomeBeforeTax": "47531000", "interestExpense": "0", "operatingIncome": "55531000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "286000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "741731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-55531000", "sellingGeneralAndAdministrative": "180254000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "119275000", "inventory": "None", "commonStock": "427392000", "currentDebt": "None", "investments": "None", "totalAssets": "13726108000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24695000", "reportedCurrency": "USD", "retainedEarnings": "22306", "totalLiabilities": "13132492000", "otherCurrentAssets": "903432000", "totalCurrentAssets": "91875000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12499772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13634233000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30485000", "shortLongTermDebtTotal": "3304031000", "totalShareholderEquity": "114354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91970000", "totalCurrentLiabilities": "91970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13040522000", "cashAndShortTermInvestments": "25000", "commonStockSharesOutstanding": "3594000", "intangibleAssetsExcludingGoodwill": "24695000", "cashAndCashEquivalentsAtCarryingValue": "25000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32062000", "profitLoss": "None", "dividendPayout": "2676000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "605881000", "capitalExpenditures": "15368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "322165000", "cashflowFromInvestment": "-817018000", "stockBasedCompensation": "341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 509061000, "cost_of_revenue": 414031000, "gross_profit": 95030000, "ebit": 36257000, "ebitda": 46109000, "pretax_income": 36257000, "tax_provision": 1093000, "net_income": 17507000, "net_income_to_common": 17507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108000000, "total_current_assets": 376606000, "total_assets": 31328000000, "short_term_debt": 3358468000, "long_term_debt": 29856295000, "total_debt": 33214763000, "total_liabilities": 30890000000, "total_equity": 347697000, "shares_outstanding": 7894417, "goodwill_and_intangibles": 170318000 }, "cash_flow": { "operating_cash_flow": -130862000, "capital_expenditure": 0, "free_cash_flow": -130862000, "dividends_paid": 1125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264392, "ticker_id": 1588, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36257000", "ebitda": "46109000", "netIncome": "17507000", "grossProfit": "95030000", "depreciation": "None", "totalRevenue": "509061000", "costOfRevenue": "414031000", "interestIncome": "467603000", "incomeBeforeTax": "36257000", "interestExpense": "414031000", "operatingIncome": "36257000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1093000", "reportedCurrency": "USD", "netInterestIncome": "53572000", "nonInterestIncome": "None", "operatingExpenses": "58773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9852000", "sellingGeneralAndAdministrative": "57063000", "netIncomeFromContinuingOperations": "35164000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "31328000000", "longTermDebt": "29856295000", "shortTermDebt": "3358468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "170318000", "reportedCurrency": "USD", "retainedEarnings": "-636153000", "totalLiabilities": "30890000000", "otherCurrentAssets": "268606000", "totalCurrentAssets": "376606000", "currentLongTermDebt": "899338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30951533000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30755633000", "totalShareholderEquity": "347697000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3358468000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27531557000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "7894417", "intangibleAssetsExcludingGoodwill": "170318000", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17507000", "profitLoss": "None", "dividendPayout": "1125000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-130862000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87727000", "cashflowFromInvestment": "95095000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509061000, "cost_of_revenue": 414031000, "gross_profit": 95030000, "research_and_development": null, "selling_general_admin": 57063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36257000, "depreciation_amortisation": 9852000, "ebitda": 46109000, "interest_expense": 414031000, "interest_income": null, "other_non_operating": null, "pretax_income": 36257000, "tax_provision": 1093000, "effective_tax_rate": null, "net_income": 17507000, "net_income_continuing_ops": 35164000, "net_income_to_common": 17507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 376606000, "net_ppe": null, "goodwill": null, "intangible_assets": 170318000, "goodwill_and_intangibles": 170318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30951533000, "total_assets": 31328000000, "short_term_debt": 3358468000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3358468000, "long_term_debt": 29856295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27531557000, "total_liabilities": 30890000000, "total_debt": 33214763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -636153000, "total_equity": 347697000, "shares_outstanding": 7894417, "operating_cash_flow": -130862000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 95095000, "dividends_paid": 1125000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87727000, "free_cash_flow": -130862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36257000", "ebitda": "46109000", "netIncome": "17507000", "grossProfit": "95030000", "depreciation": "None", "totalRevenue": "509061000", "costOfRevenue": "414031000", "interestIncome": "467603000", "incomeBeforeTax": "36257000", "interestExpense": "414031000", "operatingIncome": "36257000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1093000", "reportedCurrency": "USD", "netInterestIncome": "53572000", "nonInterestIncome": "None", "operatingExpenses": "58773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9852000", "sellingGeneralAndAdministrative": "57063000", "netIncomeFromContinuingOperations": "35164000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "31328000000", "longTermDebt": "29856295000", "shortTermDebt": "3358468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "170318000", "reportedCurrency": "USD", "retainedEarnings": "-636153000", "totalLiabilities": "30890000000", "otherCurrentAssets": "268606000", "totalCurrentAssets": "376606000", "currentLongTermDebt": "899338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30951533000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30755633000", "totalShareholderEquity": "347697000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3358468000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27531557000", "cashAndShortTermInvestments": "108000000", "commonStockSharesOutstanding": "7894417", "intangibleAssetsExcludingGoodwill": "170318000", "cashAndCashEquivalentsAtCarryingValue": "108000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17507000", "profitLoss": "None", "dividendPayout": "1125000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-130862000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87727000", "cashflowFromInvestment": "95095000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1125000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 493416000, "cost_of_revenue": 435615000, "gross_profit": 57801000, "ebit": -21996000, "ebitda": -12356000, "pretax_income": -21996000, "tax_provision": -686000, "net_income": -10382000, "net_income_to_common": -10382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90000000, "total_current_assets": 324646000, "total_assets": 30733000000, "short_term_debt": 40595000, "long_term_debt": 28978648000, "total_debt": 29019243000, "total_liabilities": 30338000000, "total_equity": 323872000, "shares_outstanding": 7894417, "goodwill_and_intangibles": 179615000 }, "cash_flow": { "operating_cash_flow": -91443000, "capital_expenditure": 0, "free_cash_flow": -91443000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264393, "ticker_id": 1588, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21996000", "ebitda": "-12356000", "netIncome": "-10382000", "grossProfit": "57801000", "depreciation": "None", "totalRevenue": "493416000", "costOfRevenue": "435615000", "interestIncome": "475436000", "incomeBeforeTax": "-21996000", "interestExpense": "435615000", "operatingIncome": "-21996000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-686000", "reportedCurrency": "USD", "netInterestIncome": "39821000", "nonInterestIncome": "None", "operatingExpenses": "79797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9640000", "sellingGeneralAndAdministrative": "27107000", "netIncomeFromContinuingOperations": "-21310000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30733000000", "longTermDebt": "28978648000", "shortTermDebt": "40595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179615000", "reportedCurrency": "USD", "retainedEarnings": "-653660000", "totalLiabilities": "30338000000", "otherCurrentAssets": "234646000", "totalCurrentAssets": "324646000", "currentLongTermDebt": "1187699000", "longTermInvestments": "38685000", "shortTermInvestments": "None", "currentNetReceivables": "26425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30408652000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21966000", "shortLongTermDebtTotal": "30206942000", "totalShareholderEquity": "323872000", "capitalLeaseObligations": "25669000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "40595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30297076000", "cashAndShortTermInvestments": "90000000", "commonStockSharesOutstanding": "7894417", "intangibleAssetsExcludingGoodwill": "179615000", "cashAndCashEquivalentsAtCarryingValue": "90000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21927000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-91443000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394078000", "cashflowFromInvestment": "407783000", "stockBasedCompensation": "10161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 493416000, "cost_of_revenue": 435615000, "gross_profit": 57801000, "research_and_development": null, "selling_general_admin": 27107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21996000, "depreciation_amortisation": 9640000, "ebitda": -12356000, "interest_expense": 435615000, "interest_income": null, "other_non_operating": null, "pretax_income": -21996000, "tax_provision": -686000, "effective_tax_rate": null, "net_income": -10382000, "net_income_continuing_ops": -21310000, "net_income_to_common": -10382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90000000, "short_term_investments": null, "net_receivables": 26425000, "inventory": null, "other_current_assets": null, "total_current_assets": 324646000, "net_ppe": null, "goodwill": null, "intangible_assets": 179615000, "goodwill_and_intangibles": 179615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30408652000, "total_assets": 30733000000, "short_term_debt": 40595000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40595000, "long_term_debt": 28978648000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30297076000, "total_liabilities": 30338000000, "total_debt": 29019243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -653660000, "total_equity": 323872000, "shares_outstanding": 7894417, "operating_cash_flow": -91443000, "stock_based_compensation": 10161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 407783000, "dividends_paid": 196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394078000, "free_cash_flow": -91443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21996000", "ebitda": "-12356000", "netIncome": "-10382000", "grossProfit": "57801000", "depreciation": "None", "totalRevenue": "493416000", "costOfRevenue": "435615000", "interestIncome": "475436000", "incomeBeforeTax": "-21996000", "interestExpense": "435615000", "operatingIncome": "-21996000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-686000", "reportedCurrency": "USD", "netInterestIncome": "39821000", "nonInterestIncome": "None", "operatingExpenses": "79797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9640000", "sellingGeneralAndAdministrative": "27107000", "netIncomeFromContinuingOperations": "-21310000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30733000000", "longTermDebt": "28978648000", "shortTermDebt": "40595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "179615000", "reportedCurrency": "USD", "retainedEarnings": "-653660000", "totalLiabilities": "30338000000", "otherCurrentAssets": "234646000", "totalCurrentAssets": "324646000", "currentLongTermDebt": "1187699000", "longTermInvestments": "38685000", "shortTermInvestments": "None", "currentNetReceivables": "26425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30408652000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21966000", "shortLongTermDebtTotal": "30206942000", "totalShareholderEquity": "323872000", "capitalLeaseObligations": "25669000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "40595000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30297076000", "cashAndShortTermInvestments": "90000000", "commonStockSharesOutstanding": "7894417", "intangibleAssetsExcludingGoodwill": "179615000", "cashAndCashEquivalentsAtCarryingValue": "90000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21927000", "profitLoss": "None", "dividendPayout": "196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-91443000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394078000", "cashflowFromInvestment": "407783000", "stockBasedCompensation": "10161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 490945000, "cost_of_revenue": 52981000, "gross_profit": 437964000, "ebit": 389964000, "ebitda": 399607000, "pretax_income": -28555000, "tax_provision": 130000, "net_income": -9515000, "net_income_to_common": -9515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402386000, "total_current_assets": 427149000, "total_assets": 30656996000, "short_term_debt": 80298000, "long_term_debt": 29260675000, "total_debt": 29340973000, "total_liabilities": 30291165000, "total_equity": 283188000, "shares_outstanding": 9066190, "goodwill_and_intangibles": 188912000 }, "cash_flow": { "operating_cash_flow": -149748000, "capital_expenditure": 0, "free_cash_flow": -149748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264395, "ticker_id": 1588, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "389964000", "ebitda": "399607000", "netIncome": "-9515000", "grossProfit": "437964000", "depreciation": "None", "totalRevenue": "490945000", "costOfRevenue": "52981000", "interestIncome": "482132000", "incomeBeforeTax": "-28555000", "interestExpense": "418519000", "operatingIncome": "395273000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "63613000", "nonInterestIncome": "None", "operatingExpenses": "42691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9643000", "sellingGeneralAndAdministrative": "50025000", "netIncomeFromContinuingOperations": "-28685000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30656996000", "longTermDebt": "29260675000", "shortTermDebt": "80298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "188912000", "reportedCurrency": "USD", "retainedEarnings": "-643278000", "totalLiabilities": "30291165000", "otherCurrentAssets": "8995000", "totalCurrentAssets": "427149000", "currentLongTermDebt": "816741000", "longTermInvestments": "39293000", "shortTermInvestments": "None", "currentNetReceivables": "15768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30229847000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30157714000", "totalShareholderEquity": "283188000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "80298000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30291165000", "cashAndShortTermInvestments": "402386000", "commonStockSharesOutstanding": "9066190", "intangibleAssetsExcludingGoodwill": "188912000", "cashAndCashEquivalentsAtCarryingValue": "402386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36143000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-149748000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51850000", "cashflowFromInvestment": "263632000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490945000, "cost_of_revenue": 52981000, "gross_profit": 437964000, "research_and_development": null, "selling_general_admin": 50025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 389964000, "depreciation_amortisation": 9643000, "ebitda": 399607000, "interest_expense": 418519000, "interest_income": null, "other_non_operating": null, "pretax_income": -28555000, "tax_provision": 130000, "effective_tax_rate": null, "net_income": -9515000, "net_income_continuing_ops": -28685000, "net_income_to_common": -9515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402386000, "short_term_investments": null, "net_receivables": 15768000, "inventory": null, "other_current_assets": null, "total_current_assets": 427149000, "net_ppe": null, "goodwill": null, "intangible_assets": 188912000, "goodwill_and_intangibles": 188912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30229847000, "total_assets": 30656996000, "short_term_debt": 80298000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80298000, "long_term_debt": 29260675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30291165000, "total_liabilities": 30291165000, "total_debt": 29340973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -643278000, "total_equity": 283188000, "shares_outstanding": 9066190, "operating_cash_flow": -149748000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 263632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51850000, "free_cash_flow": -149748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "389964000", "ebitda": "399607000", "netIncome": "-9515000", "grossProfit": "437964000", "depreciation": "None", "totalRevenue": "490945000", "costOfRevenue": "52981000", "interestIncome": "482132000", "incomeBeforeTax": "-28555000", "interestExpense": "418519000", "operatingIncome": "395273000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "63613000", "nonInterestIncome": "None", "operatingExpenses": "42691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9643000", "sellingGeneralAndAdministrative": "50025000", "netIncomeFromContinuingOperations": "-28685000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30656996000", "longTermDebt": "29260675000", "shortTermDebt": "80298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "188912000", "reportedCurrency": "USD", "retainedEarnings": "-643278000", "totalLiabilities": "30291165000", "otherCurrentAssets": "8995000", "totalCurrentAssets": "427149000", "currentLongTermDebt": "816741000", "longTermInvestments": "39293000", "shortTermInvestments": "None", "currentNetReceivables": "15768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30229847000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30157714000", "totalShareholderEquity": "283188000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "80298000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30291165000", "cashAndShortTermInvestments": "402386000", "commonStockSharesOutstanding": "9066190", "intangibleAssetsExcludingGoodwill": "188912000", "cashAndCashEquivalentsAtCarryingValue": "402386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36143000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-149748000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51850000", "cashflowFromInvestment": "263632000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 597948000, "cost_of_revenue": 437559000, "gross_profit": 160389000, "ebit": 81955000, "ebitda": 91609000, "pretax_income": 81955000, "tax_provision": 2132000, "net_income": 34923000, "net_income_to_common": 34923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46476000, "total_current_assets": 116121000, "total_assets": 30147449000, "short_term_debt": 1076434000, "long_term_debt": 28453229000, "total_debt": 29529663000, "total_liabilities": 29674024000, "total_equity": 325261000, "shares_outstanding": 9498595, "goodwill_and_intangibles": 198209000000 }, "cash_flow": { "operating_cash_flow": -96473000, "capital_expenditure": 0, "free_cash_flow": -96473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264396, "ticker_id": 1588, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81955000", "ebitda": "91609000", "netIncome": "34923000", "grossProfit": "160389000", "depreciation": "None", "totalRevenue": "597948000", "costOfRevenue": "437559000", "interestIncome": "481800000", "incomeBeforeTax": "81955000", "interestExpense": "437559000", "operatingIncome": "81955000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2132000", "reportedCurrency": "USD", "netInterestIncome": "44241000", "nonInterestIncome": "None", "operatingExpenses": "78434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9654000", "sellingGeneralAndAdministrative": "50154000", "netIncomeFromContinuingOperations": "79823000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30147449000", "longTermDebt": "28453229000", "shortTermDebt": "1076434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "198209000000", "reportedCurrency": "USD", "retainedEarnings": "-633763000", "totalLiabilities": "29674024000", "otherCurrentAssets": "11375000", "totalCurrentAssets": "116121000", "currentLongTermDebt": "1076434000", "longTermInvestments": "39720000", "shortTermInvestments": "None", "currentNetReceivables": "58270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30031328000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29529663000", "totalShareholderEquity": "325261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1076434000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28597590000", "cashAndShortTermInvestments": "46476000", "commonStockSharesOutstanding": "9498595", "intangibleAssetsExcludingGoodwill": "198209000000", "cashAndCashEquivalentsAtCarryingValue": "46476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79823000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-96473000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56726000", "cashflowFromInvestment": "137997000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597948000, "cost_of_revenue": 437559000, "gross_profit": 160389000, "research_and_development": null, "selling_general_admin": 50154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81955000, "depreciation_amortisation": 9654000, "ebitda": 91609000, "interest_expense": 437559000, "interest_income": null, "other_non_operating": null, "pretax_income": 81955000, "tax_provision": 2132000, "effective_tax_rate": null, "net_income": 34923000, "net_income_continuing_ops": 79823000, "net_income_to_common": 34923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46476000, "short_term_investments": null, "net_receivables": 58270000, "inventory": null, "other_current_assets": null, "total_current_assets": 116121000, "net_ppe": null, "goodwill": null, "intangible_assets": 198209000000, "goodwill_and_intangibles": 198209000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30031328000, "total_assets": 30147449000, "short_term_debt": 1076434000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1076434000, "long_term_debt": 28453229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28597590000, "total_liabilities": 29674024000, "total_debt": 29529663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633763000, "total_equity": 325261000, "shares_outstanding": 9498595, "operating_cash_flow": -96473000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 137997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56726000, "free_cash_flow": -96473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81955000", "ebitda": "91609000", "netIncome": "34923000", "grossProfit": "160389000", "depreciation": "None", "totalRevenue": "597948000", "costOfRevenue": "437559000", "interestIncome": "481800000", "incomeBeforeTax": "81955000", "interestExpense": "437559000", "operatingIncome": "81955000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2132000", "reportedCurrency": "USD", "netInterestIncome": "44241000", "nonInterestIncome": "None", "operatingExpenses": "78434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "437559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9654000", "sellingGeneralAndAdministrative": "50154000", "netIncomeFromContinuingOperations": "79823000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "30147449000", "longTermDebt": "28453229000", "shortTermDebt": "1076434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "198209000000", "reportedCurrency": "USD", "retainedEarnings": "-633763000", "totalLiabilities": "29674024000", "otherCurrentAssets": "11375000", "totalCurrentAssets": "116121000", "currentLongTermDebt": "1076434000", "longTermInvestments": "39720000", "shortTermInvestments": "None", "currentNetReceivables": "58270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30031328000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29529663000", "totalShareholderEquity": "325261000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1076434000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28597590000", "cashAndShortTermInvestments": "46476000", "commonStockSharesOutstanding": "9498595", "intangibleAssetsExcludingGoodwill": "198209000000", "cashAndCashEquivalentsAtCarryingValue": "46476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79823000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-96473000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56726000", "cashflowFromInvestment": "137997000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 571703000, "cost_of_revenue": 425079000, "gross_profit": 146624000, "ebit": 81693000, "ebitda": 91351000, "pretax_income": 81693000, "tax_provision": 1943000, "net_income": 30209000, "net_income_to_common": 30209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52016000, "total_current_assets": 52016000, "total_assets": 29688856000, "short_term_debt": 1373710000, "long_term_debt": 27768099000, "total_debt": 29141809000, "total_liabilities": 29293970000, "total_equity": 292074000, "shares_outstanding": 9931000, "goodwill_and_intangibles": 207506000 }, "cash_flow": { "operating_cash_flow": -92082000, "capital_expenditure": 0, "free_cash_flow": -92082000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264397, "ticker_id": 1588, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81693000", "ebitda": "91351000", "netIncome": "30209000", "grossProfit": "146624000", "depreciation": "None", "totalRevenue": "571703000", "costOfRevenue": "425079000", "interestIncome": "480602000", "incomeBeforeTax": "81693000", "interestExpense": "425079000", "operatingIncome": "81693000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1943000", "reportedCurrency": "USD", "netInterestIncome": "55523000", "nonInterestIncome": "None", "operatingExpenses": "64931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9658000", "sellingGeneralAndAdministrative": "46909000", "netIncomeFromContinuingOperations": "79750000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "29688856000", "longTermDebt": "27768099000", "shortTermDebt": "1373710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "207506000", "reportedCurrency": "USD", "retainedEarnings": "-668686000", "totalLiabilities": "29293970000", "otherCurrentAssets": "11998000", "totalCurrentAssets": "52016000", "currentLongTermDebt": "1008894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29636840000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29141809000", "totalShareholderEquity": "292074000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13222000", "totalCurrentLiabilities": "1373710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27920260000", "cashAndShortTermInvestments": "52016000", "commonStockSharesOutstanding": "9931000", "intangibleAssetsExcludingGoodwill": "207506000", "cashAndCashEquivalentsAtCarryingValue": "52016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-92082000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "45475000", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571703000, "cost_of_revenue": 425079000, "gross_profit": 146624000, "research_and_development": null, "selling_general_admin": 46909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81693000, "depreciation_amortisation": 9658000, "ebitda": 91351000, "interest_expense": 425079000, "interest_income": null, "other_non_operating": null, "pretax_income": 81693000, "tax_provision": 1943000, "effective_tax_rate": null, "net_income": 30209000, "net_income_continuing_ops": 79750000, "net_income_to_common": 30209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52016000, "short_term_investments": null, "net_receivables": 62883000, "inventory": null, "other_current_assets": null, "total_current_assets": 52016000, "net_ppe": null, "goodwill": null, "intangible_assets": 207506000, "goodwill_and_intangibles": 207506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29636840000, "total_assets": 29688856000, "short_term_debt": 1373710000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373710000, "long_term_debt": 27768099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27920260000, "total_liabilities": 29293970000, "total_debt": 29141809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -668686000, "total_equity": 292074000, "shares_outstanding": 9931000, "operating_cash_flow": -92082000, "stock_based_compensation": 2638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45475000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3500000, "free_cash_flow": -92082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81693000", "ebitda": "91351000", "netIncome": "30209000", "grossProfit": "146624000", "depreciation": "None", "totalRevenue": "571703000", "costOfRevenue": "425079000", "interestIncome": "480602000", "incomeBeforeTax": "81693000", "interestExpense": "425079000", "operatingIncome": "81693000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1943000", "reportedCurrency": "USD", "netInterestIncome": "55523000", "nonInterestIncome": "None", "operatingExpenses": "64931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9658000", "sellingGeneralAndAdministrative": "46909000", "netIncomeFromContinuingOperations": "79750000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "29688856000", "longTermDebt": "27768099000", "shortTermDebt": "1373710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "207506000", "reportedCurrency": "USD", "retainedEarnings": "-668686000", "totalLiabilities": "29293970000", "otherCurrentAssets": "11998000", "totalCurrentAssets": "52016000", "currentLongTermDebt": "1008894000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29636840000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29141809000", "totalShareholderEquity": "292074000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13222000", "totalCurrentLiabilities": "1373710000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27920260000", "cashAndShortTermInvestments": "52016000", "commonStockSharesOutstanding": "9931000", "intangibleAssetsExcludingGoodwill": "207506000", "cashAndCashEquivalentsAtCarryingValue": "52016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-92082000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "45475000", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 289041000, "cost_of_revenue": 417349000, "gross_profit": -128308000, "ebit": -145809000, "ebitda": -136070000, "pretax_income": -145809000, "tax_provision": -3180000, "net_income": -59088000, "net_income_to_common": -59088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47383000, "total_current_assets": 122264000, "total_assets": 29156490000, "short_term_debt": 1279531000, "long_term_debt": 27411665000, "total_debt": 28691196000, "total_liabilities": 28840826000, "total_equity": 255299000, "shares_outstanding": 9931000, "goodwill_and_intangibles": 216342000000 }, "cash_flow": { "operating_cash_flow": -106205000, "capital_expenditure": 0, "free_cash_flow": -106205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264398, "ticker_id": 1588, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-145809000", "ebitda": "-136070000", "netIncome": "-59088000", "grossProfit": "-128308000", "depreciation": "None", "totalRevenue": "289041000", "costOfRevenue": "417349000", "interestIncome": "473709000", "incomeBeforeTax": "-145809000", "interestExpense": "417349000", "operatingIncome": "-145809000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3180000", "reportedCurrency": "USD", "netInterestIncome": "56360000", "nonInterestIncome": "None", "operatingExpenses": "17501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9739000", "sellingGeneralAndAdministrative": "19362000", "netIncomeFromContinuingOperations": "-142629000" }, "balance": { "goodwill": "216125658000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "29156490000", "longTermDebt": "27411665000", "shortTermDebt": "1279531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216342000", "reportedCurrency": "USD", "retainedEarnings": "-698895000", "totalLiabilities": "28840826000", "otherCurrentAssets": "11998000", "totalCurrentAssets": "122264000", "currentLongTermDebt": "918247000", "longTermInvestments": "40407000", "shortTermInvestments": "47335617000", "currentNetReceivables": "62883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29034226000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24333000", "shortLongTermDebtTotal": "28719670000", "totalShareholderEquity": "255299000", "capitalLeaseObligations": "28474000", "otherCurrentLiabilities": "13222000", "totalCurrentLiabilities": "1292753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27548073000", "cashAndShortTermInvestments": "47383000", "commonStockSharesOutstanding": "9931000", "intangibleAssetsExcludingGoodwill": "216342000", "cashAndCashEquivalentsAtCarryingValue": "47383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106205000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218657000", "cashflowFromInvestment": "-30796000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289041000, "cost_of_revenue": 417349000, "gross_profit": -128308000, "research_and_development": null, "selling_general_admin": 19362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -145809000, "depreciation_amortisation": 9739000, "ebitda": -136070000, "interest_expense": 417349000, "interest_income": null, "other_non_operating": null, "pretax_income": -145809000, "tax_provision": -3180000, "effective_tax_rate": null, "net_income": -59088000, "net_income_continuing_ops": -142629000, "net_income_to_common": -59088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47383000, "short_term_investments": 47335617000, "net_receivables": 62883000, "inventory": null, "other_current_assets": null, "total_current_assets": 122264000, "net_ppe": null, "goodwill": 216125658000, "intangible_assets": 216342000, "goodwill_and_intangibles": 216342000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29034226000, "total_assets": 29156490000, "short_term_debt": 1279531000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1292753000, "long_term_debt": 27411665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27548073000, "total_liabilities": 28840826000, "total_debt": 28691196000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698895000, "total_equity": 255299000, "shares_outstanding": 9931000, "operating_cash_flow": -106205000, "stock_based_compensation": 1720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30796000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 218657000, "free_cash_flow": -106205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-145809000", "ebitda": "-136070000", "netIncome": "-59088000", "grossProfit": "-128308000", "depreciation": "None", "totalRevenue": "289041000", "costOfRevenue": "417349000", "interestIncome": "473709000", "incomeBeforeTax": "-145809000", "interestExpense": "417349000", "operatingIncome": "-145809000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3180000", "reportedCurrency": "USD", "netInterestIncome": "56360000", "nonInterestIncome": "None", "operatingExpenses": "17501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9739000", "sellingGeneralAndAdministrative": "19362000", "netIncomeFromContinuingOperations": "-142629000" }, "balance": { "goodwill": "216125658000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "29156490000", "longTermDebt": "27411665000", "shortTermDebt": "1279531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216342000", "reportedCurrency": "USD", "retainedEarnings": "-698895000", "totalLiabilities": "28840826000", "otherCurrentAssets": "11998000", "totalCurrentAssets": "122264000", "currentLongTermDebt": "918247000", "longTermInvestments": "40407000", "shortTermInvestments": "47335617000", "currentNetReceivables": "62883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29034226000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24333000", "shortLongTermDebtTotal": "28719670000", "totalShareholderEquity": "255299000", "capitalLeaseObligations": "28474000", "otherCurrentLiabilities": "13222000", "totalCurrentLiabilities": "1292753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27548073000", "cashAndShortTermInvestments": "47383000", "commonStockSharesOutstanding": "9931000", "intangibleAssetsExcludingGoodwill": "216342000", "cashAndCashEquivalentsAtCarryingValue": "47383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106205000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218657000", "cashflowFromInvestment": "-30796000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 712202000, "cost_of_revenue": 436847000, "gross_profit": 275355000, "ebit": 208173000, "ebitda": 217950000, "pretax_income": 208173000, "tax_provision": 4425000, "net_income": 84203000, "net_income_to_common": 84203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44258000, "total_current_assets": 44258000, "total_assets": 28950384000, "short_term_debt": 1410936000, "long_term_debt": 26908538000, "total_debt": 28319474000, "total_liabilities": 28493928000, "total_equity": 312944000, "shares_outstanding": 9914000, "goodwill_and_intangibles": 225639000 }, "cash_flow": { "operating_cash_flow": -81369000, "capital_expenditure": 0, "free_cash_flow": -81369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264400, "ticker_id": 1588, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "208173000", "ebitda": "217950000", "netIncome": "84203000", "grossProfit": "275355000", "depreciation": "None", "totalRevenue": "712202000", "costOfRevenue": "436847000", "interestIncome": "490689000", "incomeBeforeTax": "208173000", "interestExpense": "436847000", "operatingIncome": "208173000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4425000", "reportedCurrency": "USD", "netInterestIncome": "53842000", "nonInterestIncome": "None", "operatingExpenses": "67182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9777000", "sellingGeneralAndAdministrative": "45488000", "netIncomeFromContinuingOperations": "203748000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "28950384000", "longTermDebt": "26908538000", "shortTermDebt": "1410936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "225639000", "reportedCurrency": "USD", "retainedEarnings": "-639807000", "totalLiabilities": "28493928000", "otherCurrentAssets": "-220363000", "totalCurrentAssets": "44258000", "currentLongTermDebt": "1054568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28906126000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28348652000", "totalShareholderEquity": "312944000", "capitalLeaseObligations": "29178000", "otherCurrentLiabilities": "10037000", "totalCurrentLiabilities": "1420973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27072955000", "cashAndShortTermInvestments": "44258000", "commonStockSharesOutstanding": "9914000", "intangibleAssetsExcludingGoodwill": "225639000", "cashAndCashEquivalentsAtCarryingValue": "44258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-81369000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109708000", "cashflowFromInvestment": "-54660000", "stockBasedCompensation": "-1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-9000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 712202000, "cost_of_revenue": 436847000, "gross_profit": 275355000, "research_and_development": null, "selling_general_admin": 45488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 208173000, "depreciation_amortisation": 9777000, "ebitda": 217950000, "interest_expense": 436847000, "interest_income": null, "other_non_operating": null, "pretax_income": 208173000, "tax_provision": 4425000, "effective_tax_rate": null, "net_income": 84203000, "net_income_continuing_ops": 203748000, "net_income_to_common": 84203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44258000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44258000, "net_ppe": null, "goodwill": null, "intangible_assets": 225639000, "goodwill_and_intangibles": 225639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28906126000, "total_assets": 28950384000, "short_term_debt": 1410936000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1420973000, "long_term_debt": 26908538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27072955000, "total_liabilities": 28493928000, "total_debt": 28319474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -639807000, "total_equity": 312944000, "shares_outstanding": 9914000, "operating_cash_flow": -81369000, "stock_based_compensation": -1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109708000, "free_cash_flow": -81369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "208173000", "ebitda": "217950000", "netIncome": "84203000", "grossProfit": "275355000", "depreciation": "None", "totalRevenue": "712202000", "costOfRevenue": "436847000", "interestIncome": "490689000", "incomeBeforeTax": "208173000", "interestExpense": "436847000", "operatingIncome": "208173000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4425000", "reportedCurrency": "USD", "netInterestIncome": "53842000", "nonInterestIncome": "None", "operatingExpenses": "67182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9777000", "sellingGeneralAndAdministrative": "45488000", "netIncomeFromContinuingOperations": "203748000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "28950384000", "longTermDebt": "26908538000", "shortTermDebt": "1410936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "225639000", "reportedCurrency": "USD", "retainedEarnings": "-639807000", "totalLiabilities": "28493928000", "otherCurrentAssets": "-220363000", "totalCurrentAssets": "44258000", "currentLongTermDebt": "1054568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28906126000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28348652000", "totalShareholderEquity": "312944000", "capitalLeaseObligations": "29178000", "otherCurrentLiabilities": "10037000", "totalCurrentLiabilities": "1420973000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "27072955000", "cashAndShortTermInvestments": "44258000", "commonStockSharesOutstanding": "9914000", "intangibleAssetsExcludingGoodwill": "225639000", "cashAndCashEquivalentsAtCarryingValue": "44258000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-81369000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109708000", "cashflowFromInvestment": "-54660000", "stockBasedCompensation": "-1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-9000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 487631000, "cost_of_revenue": 421886000, "gross_profit": 65745000, "ebit": -3768000, "ebitda": 5985000, "pretax_income": -3768000, "tax_provision": 1153000, "net_income": -2089000, "net_income_to_common": -2089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46509000, "total_current_assets": 46509000, "total_assets": 27974354000, "short_term_debt": 1426946000, "long_term_debt": 26120809000, "total_debt": 27547755000, "total_liabilities": 27723057000, "total_equity": 227230000, "shares_outstanding": 9898000, "goodwill_and_intangibles": 234936000 }, "cash_flow": { "operating_cash_flow": -103998000, "capital_expenditure": 461000, "free_cash_flow": -103537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264401, "ticker_id": 1588, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3768000", "ebitda": "5985000", "netIncome": "-2089000", "grossProfit": "65745000", "depreciation": "None", "totalRevenue": "487631000", "costOfRevenue": "421886000", "interestIncome": "478429000", "incomeBeforeTax": "-3768000", "interestExpense": "422224000", "operatingIncome": "-3768000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1153000", "reportedCurrency": "USD", "netInterestIncome": "56205000", "nonInterestIncome": "None", "operatingExpenses": "69513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9753000", "sellingGeneralAndAdministrative": "51294000", "netIncomeFromContinuingOperations": "-4921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "27974354000", "longTermDebt": "26120809000", "shortTermDebt": "1426946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "234936000", "reportedCurrency": "USD", "retainedEarnings": "-724010000", "totalLiabilities": "27723057000", "otherCurrentAssets": "-246613000", "totalCurrentAssets": "46509000", "currentLongTermDebt": "1073844000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27927845000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27576868000", "totalShareholderEquity": "227230000", "capitalLeaseObligations": "29113000", "otherCurrentLiabilities": "9112000", "totalCurrentLiabilities": "1436058000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26286999000", "cashAndShortTermInvestments": "46509000", "commonStockSharesOutstanding": "9898000", "intangibleAssetsExcludingGoodwill": "234936000", "cashAndCashEquivalentsAtCarryingValue": "46509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-103998000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59581000", "cashflowFromInvestment": "166644000", "stockBasedCompensation": "-2935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 487631000, "cost_of_revenue": 421886000, "gross_profit": 65745000, "research_and_development": null, "selling_general_admin": 51294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3768000, "depreciation_amortisation": 9753000, "ebitda": 5985000, "interest_expense": 422224000, "interest_income": null, "other_non_operating": null, "pretax_income": -3768000, "tax_provision": 1153000, "effective_tax_rate": null, "net_income": -2089000, "net_income_continuing_ops": -4921000, "net_income_to_common": -2089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46509000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46509000, "net_ppe": null, "goodwill": null, "intangible_assets": 234936000, "goodwill_and_intangibles": 234936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27927845000, "total_assets": 27974354000, "short_term_debt": 1426946000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1436058000, "long_term_debt": 26120809000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26286999000, "total_liabilities": 27723057000, "total_debt": 27547755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -724010000, "total_equity": 227230000, "shares_outstanding": 9898000, "operating_cash_flow": -103998000, "stock_based_compensation": -2935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 166644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59581000, "free_cash_flow": -103537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3768000", "ebitda": "5985000", "netIncome": "-2089000", "grossProfit": "65745000", "depreciation": "None", "totalRevenue": "487631000", "costOfRevenue": "421886000", "interestIncome": "478429000", "incomeBeforeTax": "-3768000", "interestExpense": "422224000", "operatingIncome": "-3768000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1153000", "reportedCurrency": "USD", "netInterestIncome": "56205000", "nonInterestIncome": "None", "operatingExpenses": "69513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9753000", "sellingGeneralAndAdministrative": "51294000", "netIncomeFromContinuingOperations": "-4921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "27974354000", "longTermDebt": "26120809000", "shortTermDebt": "1426946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "234936000", "reportedCurrency": "USD", "retainedEarnings": "-724010000", "totalLiabilities": "27723057000", "otherCurrentAssets": "-246613000", "totalCurrentAssets": "46509000", "currentLongTermDebt": "1073844000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27927845000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27576868000", "totalShareholderEquity": "227230000", "capitalLeaseObligations": "29113000", "otherCurrentLiabilities": "9112000", "totalCurrentLiabilities": "1436058000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26286999000", "cashAndShortTermInvestments": "46509000", "commonStockSharesOutstanding": "9898000", "intangibleAssetsExcludingGoodwill": "234936000", "cashAndCashEquivalentsAtCarryingValue": "46509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-103998000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59581000", "cashflowFromInvestment": "166644000", "stockBasedCompensation": "-2935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 459807000, "cost_of_revenue": 401956000, "gross_profit": 57851000, "ebit": -15780000, "ebitda": -6102000, "pretax_income": -15780000, "tax_provision": 2000000, "net_income": -7538000, "net_income_to_common": -7538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48229000, "total_current_assets": 48229000, "total_assets": 27683568000, "short_term_debt": 1416478000, "long_term_debt": 25815862000, "total_debt": 27232340000, "total_liabilities": 27427845000, "total_equity": 228411000, "shares_outstanding": 9649000, "goodwill_and_intangibles": 244233000 }, "cash_flow": { "operating_cash_flow": -132243000, "capital_expenditure": 461000, "free_cash_flow": -131782000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264402, "ticker_id": 1588, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15780000", "ebitda": "-6102000", "netIncome": "-7538000", "grossProfit": "57851000", "depreciation": "None", "totalRevenue": "459807000", "costOfRevenue": "401956000", "interestIncome": "464300000", "incomeBeforeTax": "-15780000", "interestExpense": "402277000", "operatingIncome": "-15780000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "62023000", "nonInterestIncome": "None", "operatingExpenses": "73631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9678000", "sellingGeneralAndAdministrative": "56294000", "netIncomeFromContinuingOperations": "-15780000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "27683568000", "longTermDebt": "25815862000", "shortTermDebt": "1416478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "244233000", "reportedCurrency": "USD", "retainedEarnings": "-721921000", "totalLiabilities": "27427845000", "otherCurrentAssets": "-243578000", "totalCurrentAssets": "48229000", "currentLongTermDebt": "1071191000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27635339000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27232340000", "totalShareholderEquity": "228411000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1842651000", "totalCurrentLiabilities": "1416478000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26011367000", "cashAndShortTermInvestments": "48229000", "commonStockSharesOutstanding": "9649000", "intangibleAssetsExcludingGoodwill": "244233000", "cashAndCashEquivalentsAtCarryingValue": "48229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-132243000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101564000", "cashflowFromInvestment": "49473000", "stockBasedCompensation": "2935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459807000, "cost_of_revenue": 401956000, "gross_profit": 57851000, "research_and_development": null, "selling_general_admin": 56294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15780000, "depreciation_amortisation": 9678000, "ebitda": -6102000, "interest_expense": 402277000, "interest_income": null, "other_non_operating": null, "pretax_income": -15780000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": -7538000, "net_income_continuing_ops": -15780000, "net_income_to_common": -7538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48229000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 48229000, "net_ppe": null, "goodwill": null, "intangible_assets": 244233000, "goodwill_and_intangibles": 244233000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27635339000, "total_assets": 27683568000, "short_term_debt": 1416478000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1416478000, "long_term_debt": 25815862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26011367000, "total_liabilities": 27427845000, "total_debt": 27232340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -721921000, "total_equity": 228411000, "shares_outstanding": 9649000, "operating_cash_flow": -132243000, "stock_based_compensation": 2935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 49473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101564000, "free_cash_flow": -131782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15780000", "ebitda": "-6102000", "netIncome": "-7538000", "grossProfit": "57851000", "depreciation": "None", "totalRevenue": "459807000", "costOfRevenue": "401956000", "interestIncome": "464300000", "incomeBeforeTax": "-15780000", "interestExpense": "402277000", "operatingIncome": "-15780000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2000000", "reportedCurrency": "USD", "netInterestIncome": "62023000", "nonInterestIncome": "None", "operatingExpenses": "73631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9678000", "sellingGeneralAndAdministrative": "56294000", "netIncomeFromContinuingOperations": "-15780000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "27683568000", "longTermDebt": "25815862000", "shortTermDebt": "1416478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "244233000", "reportedCurrency": "USD", "retainedEarnings": "-721921000", "totalLiabilities": "27427845000", "otherCurrentAssets": "-243578000", "totalCurrentAssets": "48229000", "currentLongTermDebt": "1071191000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27635339000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27232340000", "totalShareholderEquity": "228411000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1842651000", "totalCurrentLiabilities": "1416478000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26011367000", "cashAndShortTermInvestments": "48229000", "commonStockSharesOutstanding": "9649000", "intangibleAssetsExcludingGoodwill": "244233000", "cashAndCashEquivalentsAtCarryingValue": "48229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-132243000", "capitalExpenditures": "461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101564000", "cashflowFromInvestment": "49473000", "stockBasedCompensation": "2935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 275732000, "cost_of_revenue": 385100000, "gross_profit": 275732000, "ebit": 211306000, "ebitda": 171554000, "pretax_income": 171554000, "tax_provision": 193000, "net_income": 61361000, "net_income_to_common": 61361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46482000, "total_current_assets": 162867000, "total_assets": 27107590000, "short_term_debt": 1270161000, "long_term_debt": 25327149000, "total_debt": 26597310000, "total_liabilities": 26835183000, "total_equity": 232307000, "shares_outstanding": 8923000, "goodwill_and_intangibles": 259967000 }, "cash_flow": { "operating_cash_flow": -61335000, "capital_expenditure": 119618000, "free_cash_flow": 58283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264403, "ticker_id": 1588, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211306000", "ebitda": "171554000", "netIncome": "61361000", "grossProfit": "275732000", "depreciation": "None", "totalRevenue": "275732000", "costOfRevenue": "385100000", "interestIncome": "495186000", "incomeBeforeTax": "171554000", "interestExpense": "385100000", "operatingIncome": "206420000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "193000", "reportedCurrency": "USD", "netInterestIncome": "110086000", "nonInterestIncome": "None", "operatingExpenses": "69312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9939000", "sellingGeneralAndAdministrative": "21732000", "netIncomeFromContinuingOperations": "171361000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "27107590000", "longTermDebt": "25327149000", "shortTermDebt": "1270161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "259967000", "reportedCurrency": "USD", "retainedEarnings": "-714383000", "totalLiabilities": "26835183000", "otherCurrentAssets": "12245000", "totalCurrentAssets": "162867000", "currentLongTermDebt": "928479000", "longTermInvestments": "44297000", "shortTermInvestments": "None", "currentNetReceivables": "104140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26944723000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26628560000", "totalShareholderEquity": "232307000", "capitalLeaseObligations": "31250000", "otherCurrentLiabilities": "13080000", "totalCurrentLiabilities": "1283241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25551942000", "cashAndShortTermInvestments": "46482000", "commonStockSharesOutstanding": "8923000", "intangibleAssetsExcludingGoodwill": "259967000", "cashAndCashEquivalentsAtCarryingValue": "46482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-61335000", "capitalExpenditures": "119618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15256000", "cashflowFromInvestment": "18806000", "stockBasedCompensation": "10333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275732000, "cost_of_revenue": 385100000, "gross_profit": 275732000, "research_and_development": null, "selling_general_admin": 21732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211306000, "depreciation_amortisation": 9939000, "ebitda": 171554000, "interest_expense": 385100000, "interest_income": null, "other_non_operating": null, "pretax_income": 171554000, "tax_provision": 193000, "effective_tax_rate": null, "net_income": 61361000, "net_income_continuing_ops": 171361000, "net_income_to_common": 61361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46482000, "short_term_investments": null, "net_receivables": 104140000, "inventory": null, "other_current_assets": null, "total_current_assets": 162867000, "net_ppe": null, "goodwill": null, "intangible_assets": 259967000, "goodwill_and_intangibles": 259967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26944723000, "total_assets": 27107590000, "short_term_debt": 1270161000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1283241000, "long_term_debt": 25327149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25551942000, "total_liabilities": 26835183000, "total_debt": 26597310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -714383000, "total_equity": 232307000, "shares_outstanding": 8923000, "operating_cash_flow": -61335000, "stock_based_compensation": 10333000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15256000, "free_cash_flow": 58283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211306000", "ebitda": "171554000", "netIncome": "61361000", "grossProfit": "275732000", "depreciation": "None", "totalRevenue": "275732000", "costOfRevenue": "385100000", "interestIncome": "495186000", "incomeBeforeTax": "171554000", "interestExpense": "385100000", "operatingIncome": "206420000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "193000", "reportedCurrency": "USD", "netInterestIncome": "110086000", "nonInterestIncome": "None", "operatingExpenses": "69312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9939000", "sellingGeneralAndAdministrative": "21732000", "netIncomeFromContinuingOperations": "171361000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "27107590000", "longTermDebt": "25327149000", "shortTermDebt": "1270161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "259967000", "reportedCurrency": "USD", "retainedEarnings": "-714383000", "totalLiabilities": "26835183000", "otherCurrentAssets": "12245000", "totalCurrentAssets": "162867000", "currentLongTermDebt": "928479000", "longTermInvestments": "44297000", "shortTermInvestments": "None", "currentNetReceivables": "104140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26944723000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26628560000", "totalShareholderEquity": "232307000", "capitalLeaseObligations": "31250000", "otherCurrentLiabilities": "13080000", "totalCurrentLiabilities": "1283241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25551942000", "cashAndShortTermInvestments": "46482000", "commonStockSharesOutstanding": "8923000", "intangibleAssetsExcludingGoodwill": "259967000", "cashAndCashEquivalentsAtCarryingValue": "46482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-61335000", "capitalExpenditures": "119618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15256000", "cashflowFromInvestment": "18806000", "stockBasedCompensation": "10333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 295316000, "cost_of_revenue": 380126000, "gross_profit": -84810000, "ebit": -172571000, "ebitda": -162617000, "pretax_income": -172571000, "tax_provision": -103000, "net_income": -65363000, "net_income_to_common": -65363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66341000, "total_current_assets": 66341000, "total_assets": 26397462000, "short_term_debt": 1187539000, "long_term_debt": 25201862000, "total_debt": 26389401000, "total_liabilities": 26293853000, "total_equity": 164761000, "shares_outstanding": 8773000, "goodwill_and_intangibles": 277172000 }, "cash_flow": { "operating_cash_flow": -125915000, "capital_expenditure": 119618000, "free_cash_flow": -6297000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264405, "ticker_id": 1588, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-172571000", "ebitda": "-162617000", "netIncome": "-65363000", "grossProfit": "-84810000", "depreciation": "None", "totalRevenue": "295316000", "costOfRevenue": "380126000", "interestIncome": "4443000", "incomeBeforeTax": "-172571000", "interestExpense": "380126000", "operatingIncome": "-172571000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-23522000", "nonInterestIncome": "None", "operatingExpenses": "87761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9954000", "sellingGeneralAndAdministrative": "69611000", "netIncomeFromContinuingOperations": "-172468000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "26397462000", "longTermDebt": "25201862000", "shortTermDebt": "1187539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "277172000", "reportedCurrency": "USD", "retainedEarnings": "-775744000", "totalLiabilities": "26293853000", "otherCurrentAssets": "-282614000", "totalCurrentAssets": "66341000", "currentLongTermDebt": "852813000", "longTermInvestments": "None", "shortTermInvestments": "66274659000", "currentNetReceivables": "25565630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26331121000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8055000", "shortLongTermDebtTotal": "26087144000", "totalShareholderEquity": "164761000", "capitalLeaseObligations": "32401000", "otherCurrentLiabilities": "105155000", "totalCurrentLiabilities": "1292694000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25001159000", "cashAndShortTermInvestments": "66341000", "commonStockSharesOutstanding": "8773000", "intangibleAssetsExcludingGoodwill": "277172000", "cashAndCashEquivalentsAtCarryingValue": "66341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-125915000", "capitalExpenditures": "119618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125067000", "cashflowFromInvestment": "185651000", "stockBasedCompensation": "4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295316000, "cost_of_revenue": 380126000, "gross_profit": -84810000, "research_and_development": null, "selling_general_admin": 69611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -172571000, "depreciation_amortisation": 9954000, "ebitda": -162617000, "interest_expense": 380126000, "interest_income": null, "other_non_operating": null, "pretax_income": -172571000, "tax_provision": -103000, "effective_tax_rate": null, "net_income": -65363000, "net_income_continuing_ops": -172468000, "net_income_to_common": -65363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66341000, "short_term_investments": 66274659000, "net_receivables": 25565630000, "inventory": null, "other_current_assets": null, "total_current_assets": 66341000, "net_ppe": null, "goodwill": null, "intangible_assets": 277172000, "goodwill_and_intangibles": 277172000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26331121000, "total_assets": 26397462000, "short_term_debt": 1187539000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1292694000, "long_term_debt": 25201862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25001159000, "total_liabilities": 26293853000, "total_debt": 26389401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -775744000, "total_equity": 164761000, "shares_outstanding": 8773000, "operating_cash_flow": -125915000, "stock_based_compensation": 4854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 185651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125067000, "free_cash_flow": -6297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-172571000", "ebitda": "-162617000", "netIncome": "-65363000", "grossProfit": "-84810000", "depreciation": "None", "totalRevenue": "295316000", "costOfRevenue": "380126000", "interestIncome": "4443000", "incomeBeforeTax": "-172571000", "interestExpense": "380126000", "operatingIncome": "-172571000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-23522000", "nonInterestIncome": "None", "operatingExpenses": "87761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9954000", "sellingGeneralAndAdministrative": "69611000", "netIncomeFromContinuingOperations": "-172468000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "26397462000", "longTermDebt": "25201862000", "shortTermDebt": "1187539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "277172000", "reportedCurrency": "USD", "retainedEarnings": "-775744000", "totalLiabilities": "26293853000", "otherCurrentAssets": "-282614000", "totalCurrentAssets": "66341000", "currentLongTermDebt": "852813000", "longTermInvestments": "None", "shortTermInvestments": "66274659000", "currentNetReceivables": "25565630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26331121000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8055000", "shortLongTermDebtTotal": "26087144000", "totalShareholderEquity": "164761000", "capitalLeaseObligations": "32401000", "otherCurrentLiabilities": "105155000", "totalCurrentLiabilities": "1292694000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "25001159000", "cashAndShortTermInvestments": "66341000", "commonStockSharesOutstanding": "8773000", "intangibleAssetsExcludingGoodwill": "277172000", "cashAndCashEquivalentsAtCarryingValue": "66341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-125915000", "capitalExpenditures": "119618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125067000", "cashflowFromInvestment": "185651000", "stockBasedCompensation": "4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "income_statement": { "revenue": 229741000, "cost_of_revenue": 357210000, "gross_profit": -127469000, "ebit": -223839000, "ebitda": -211467000, "pretax_income": -223839000, "tax_provision": -3215000, "net_income": -79140000, "net_income_to_common": -79140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55591000, "total_current_assets": 55591000, "total_assets": 26548670000, "short_term_debt": 1406064000, "long_term_debt": 24873864000, "total_debt": 26279928000, "total_liabilities": 26274935000, "total_equity": 225285000, "shares_outstanding": 8741000, "goodwill_and_intangibles": 287981000 }, "cash_flow": { "operating_cash_flow": -106136000, "capital_expenditure": 1923000, "free_cash_flow": -104213000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264406, "ticker_id": 1588, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:41.760075+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-223839000", "ebitda": "-211467000", "netIncome": "-79140000", "grossProfit": "-127469000", "depreciation": "None", "totalRevenue": "229741000", "costOfRevenue": "357210000", "interestIncome": "3200000", "incomeBeforeTax": "-223839000", "interestExpense": "357210000", "operatingIncome": "-223839000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3215000", "reportedCurrency": "USD", "netInterestIncome": "-28534000", "nonInterestIncome": "None", "operatingExpenses": "96370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1937000", "costofGoodsAndServicesSold": "357210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12372000", "sellingGeneralAndAdministrative": "73342000", "netIncomeFromContinuingOperations": "-220624000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "26548670000", "longTermDebt": "24873864000", "shortTermDebt": "1406064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "287981000", "reportedCurrency": "USD", "retainedEarnings": "-710381000", "totalLiabilities": "26274935000", "otherCurrentAssets": "-321133000", "totalCurrentAssets": "55591000", "currentLongTermDebt": "1072113000", "longTermInvestments": "738533000", "shortTermInvestments": "None", "currentNetReceivables": "25497933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26493079000", "currentAccountsPayable": "273839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8196000", "shortLongTermDebtTotal": "25984257000", "totalShareholderEquity": "225285000", "capitalLeaseObligations": "33098000", "otherCurrentLiabilities": "139714000", "totalCurrentLiabilities": "1545778000", "otherNonCurrentLiabilities": "24517199000", "totalNonCurrentLiabilities": "24729157000", "cashAndShortTermInvestments": "55591000", "commonStockSharesOutstanding": "8741000", "intangibleAssetsExcludingGoodwill": "287981000", "cashAndCashEquivalentsAtCarryingValue": "55591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106136000", "capitalExpenditures": "1923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58098000", "cashflowFromInvestment": "180437000", "stockBasedCompensation": "3391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229741000, "cost_of_revenue": 357210000, "gross_profit": -127469000, "research_and_development": null, "selling_general_admin": 73342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -223839000, "depreciation_amortisation": 12372000, "ebitda": -211467000, "interest_expense": 357210000, "interest_income": null, "other_non_operating": null, "pretax_income": -223839000, "tax_provision": -3215000, "effective_tax_rate": null, "net_income": -79140000, "net_income_continuing_ops": -220624000, "net_income_to_common": -79140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55591000, "short_term_investments": null, "net_receivables": 25497933000, "inventory": null, "other_current_assets": null, "total_current_assets": 55591000, "net_ppe": null, "goodwill": null, "intangible_assets": 287981000, "goodwill_and_intangibles": 287981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26493079000, "total_assets": 26548670000, "short_term_debt": 1406064000, "accounts_payable": 273839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1545778000, "long_term_debt": 24873864000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24729157000, "total_liabilities": 26274935000, "total_debt": 26279928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710381000, "total_equity": 225285000, "shares_outstanding": 8741000, "operating_cash_flow": -106136000, "stock_based_compensation": 3391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 180437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58098000, "free_cash_flow": -104213000, "net_change_in_cash": 16203000 }, "raw_data": { "income": { "ebit": "-223839000", "ebitda": "-211467000", "netIncome": "-79140000", "grossProfit": "-127469000", "depreciation": "None", "totalRevenue": "229741000", "costOfRevenue": "357210000", "interestIncome": "3200000", "incomeBeforeTax": "-223839000", "interestExpense": "357210000", "operatingIncome": "-223839000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3215000", "reportedCurrency": "USD", "netInterestIncome": "-28534000", "nonInterestIncome": "None", "operatingExpenses": "96370000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1937000", "costofGoodsAndServicesSold": "357210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12372000", "sellingGeneralAndAdministrative": "73342000", "netIncomeFromContinuingOperations": "-220624000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "26548670000", "longTermDebt": "24873864000", "shortTermDebt": "1406064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "287981000", "reportedCurrency": "USD", "retainedEarnings": "-710381000", "totalLiabilities": "26274935000", "otherCurrentAssets": "-321133000", "totalCurrentAssets": "55591000", "currentLongTermDebt": "1072113000", "longTermInvestments": "738533000", "shortTermInvestments": "None", "currentNetReceivables": "25497933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26493079000", "currentAccountsPayable": "273839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8196000", "shortLongTermDebtTotal": "25984257000", "totalShareholderEquity": "225285000", "capitalLeaseObligations": "33098000", "otherCurrentLiabilities": "139714000", "totalCurrentLiabilities": "1545778000", "otherNonCurrentLiabilities": "24517199000", "totalNonCurrentLiabilities": "24729157000", "cashAndShortTermInvestments": "55591000", "commonStockSharesOutstanding": "8741000", "intangibleAssetsExcludingGoodwill": "287981000", "cashAndCashEquivalentsAtCarryingValue": "55591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79619000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106136000", "capitalExpenditures": "1923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58098000", "cashflowFromInvestment": "180437000", "stockBasedCompensation": "3391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12372000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }