{ "ticker": { "uuid": "645ebe72-2869-45f3-9c2d-77ac092f3141", "symbol": "NXRT", "name": "Nexpoint Residential Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/645ebe72-2869-45f3-9c2d-77ac092f3141/", "api_url": "https://sharemaestro.com/factors/api/tickers/645ebe72-2869-45f3-9c2d-77ac092f3141/" }, "ticker_metadata": { "id": 2952, "uuid": "645ebe72-2869-45f3-9c2d-77ac092f3141", "symbol": "NXRT", "name": "Nexpoint Residential Trust Inc", "asset_type": "equity", "market_cap": 1521106000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "NexPoint Residential Trust is a publicly traded REIT, with its shares listed on the New York Stock Exchange under the symbol NXRT, primarily focused on acquiring, owning and operating well-located middle-income multifamily properties with value-added potential in large cities and suburbs. Submarkets in large cities, mainly in the southeastern and southwestern United States.", "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": "645ebe72-2869-45f3-9c2d-77ac092f3141", "symbol": "NXRT", "name": "Nexpoint Residential Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/645ebe72-2869-45f3-9c2d-77ac092f3141/", "api_url": "https://sharemaestro.com/factors/api/tickers/645ebe72-2869-45f3-9c2d-77ac092f3141/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.67, "quality": 0.74, "momentum": 0.2, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 29.01, "market_cap": 736795980, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1681, "shareholder_yield": 0.0733, "roe": -0.117, "piotroski_f_score": 4, "momentum_12_1": -0.0511, "volatility_252d": 0.2672 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.565418+00:00", "batch_id": "" }, "size": { "price_close": 29.01, "market_cap": 736795980, "market_cap_usd": 736795980, "enterprise_value": 2249705980, "shares_outstanding": 25398000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.7046, "ptbv_ratio": 2.715, "ps_ratio": 2.9283, "pcf_ratio": 9.3739, "pfcf_ratio": 9.3739, "ev_ebitda": 5.9494, "ev_ebit": 7.9651, "ev_sales": 8.9413, "ev_fcf": 28.6218, "earnings_yield": null, "fcf_yield": 0.0349, "price_to_sales": 2.9283, "price_to_book": 2.7046, "price_to_cashflow": 9.3739, "ebitda_to_ev": 0.1681, "sales_yield": 0.1118 }, "yield": { "dividend_yield": 0.0733, "buyback_yield": 0, "shareholder_yield": 0.0733, "debt_paydown_yield": null, "total_yield": 0.0733 }, "quality": { "gross_margin": 0.8457, "operating_margin": 1.1226, "net_margin": -0.1267, "ebitda_margin": 1.5029, "fcf_margin": 0.3124, "roe": -0.117, "roa": -0.017, "roic": 0.1187, "roc_greenblatt": null, "asset_turnover": 0.1344, "cash_conversion": -2.4652, "accruals_ratio": -0.059, "sbc_to_revenue": 0.0388, "piotroski_f_score": 4, "altman_z_score": 0.7665, "earnings_stability_5y": 1.263, "revenue_stability_5y": 0.15, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1136, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.8561, "net_debt_to_ebitda": 4.001, "debt_to_assets": 0.8361, "interest_coverage": 0.8939, "current_ratio": 0.3317, "quick_ratio": 0.3317, "net_debt": 1512910000, "local_beta": 0.0013, "volatility_252d": 0.2672, "volatility_60d": 0.595, "max_drawdown_12m": -0.2595, "risk_adjusted_momentum": -0.1912 }, "growth": { "revenue_growth_1y": -0.0074, "revenue_growth_3y_cagr": -0.0163, "revenue_growth_5y_cagr": 0.0418, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0439, "book_value_growth_1y": -0.2556, "revenue_growth": -0.0074, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0314, "price_return_3m": 0.0806, "price_return_6m": 0.0169, "price_return_9m": -0.1167, "price_return_12m": -0.0809, "price_return_12m_ex1m": -0.0511, "momentum_6m": 0.0169, "momentum_12m": -0.0809, "momentum_12_1": -0.0511, "distance_from_52w_high": -0.1167, "distance_from_52w_low": 0.1928, "relative_strength": -0.1808 }, "raw_ttm": { "revenue_ttm": 251609000, "gross_profit_ttm": 212777000, "ebit_ttm": 282443999, "ebitda_ttm": 378136999, "net_income_ttm": -31884000, "eps_diluted_ttm": -1.2554, "operating_cash_flow_ttm": 78601000, "capital_expenditure_ttm": 0, "fcf_ttm": 78601000, "dividends_paid_ttm": 54027000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 315956000, "cash_and_equivalents": 52783000, "total_current_assets": 27225000, "total_current_liabilities": 82074000, "net_ppe": null, "total_assets": 1872512000, "total_debt": 1565693000, "total_equity": 272428000, "net_working_capital": -52340000, "book_value_per_share": 10.7264, "retained_earnings": -143850000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 271376000, "tangible_book_per_share": 10.6849 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 52, "rank_ps": 63, "rank_pcf": 40, "rank_ev_ebitda": 16, "rank_ev_ebit": 34, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 81, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 9, "rank_fcf_margin": 28, "rank_piotroski": 81, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 69 }, "composites": { "value_composite": 33, "quality_composite": 26, "momentum_composite": 80, "growth_composite": 78, "yield_composite": 7, "svqf_composite": 31, "vc1_composite": 30, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.7041, "os_score": 0.67, "value_percentile": 0.67, "quality_percentile": 0.74, "momentum_percentile": 0.2, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 27, "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": 4626, "ticker_id": 2952, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.565418+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.01, "market_cap": 736795980, "market_cap_usd": 736795980, "enterprise_value": 2249705980, "shares_outstanding": 25398000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.70455306, "ptbv_ratio": 2.71503737, "ps_ratio": 2.92833714, "pcf_ratio": 9.3738754, "pfcf_ratio": 9.3738754, "ev_ebitda": 5.94944686, "ev_ebit": 7.96513995, "ev_sales": 8.94127786, "ev_fcf": 28.62184934, "earnings_yield": null, "fcf_yield": 0.03493834, "dividend_yield": 0.07332695, "buyback_yield": 0, "shareholder_yield": 0.07332695, "debt_paydown_yield": null, "total_yield": 0.07332695, "gross_margin": 0.8456653, "operating_margin": 1.12255126, "net_margin": -0.12672043, "ebitda_margin": 1.50287549, "fcf_margin": 0.31239344, "roe": -0.11703643, "roa": -0.01702739, "roic": 0.11865148, "roc_greenblatt": null, "asset_turnover": 0.13436977, "cash_conversion": -2.46521766, "accruals_ratio": -0.05900363, "sbc_to_revenue": 0.03883009, "debt_to_equity": 5.8560794, "net_debt_to_ebitda": 4.00095734, "debt_to_assets": 0.83614578, "interest_coverage": 0.8939346, "current_ratio": 0.33171284, "quick_ratio": 0.33171284, "net_debt": 1512910000, "revenue_growth_1y": -0.00740083, "revenue_growth_3y_cagr": -0.01626475, "revenue_growth_5y_cagr": 0.04175583, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04387651, "book_value_growth_1y": -0.25564769, "piotroski_f_score": 4, "altman_z_score": 0.76653308, "earnings_stability_5y": 1.263043, "revenue_stability_5y": 0.149989, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03138564, "price_return_3m": 0.08056766, "price_return_6m": 0.0169135, "price_return_9m": -0.11668524, "price_return_12m": -0.0808742, "price_return_12m_ex1m": -0.05109212, "distance_from_52w_high": -0.11668524, "distance_from_52w_low": 0.19284539, "relative_strength": -0.18083778, "local_beta": 0.0013, "volatility_252d": 0.267178, "volatility_60d": 0.594999, "max_drawdown_12m": -0.25948932, "revenue_ttm": 251609000, "gross_profit_ttm": 212777000, "ebit_ttm": 282443999, "ebitda_ttm": 378136999, "net_income_ttm": -31884000, "eps_diluted_ttm": -1.25537444, "operating_cash_flow_ttm": 78601000, "capital_expenditure_ttm": 0, "fcf_ttm": 78601000, "dividends_paid_ttm": 54027000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 315956000, "cash_and_equivalents": 52783000, "total_current_assets": 27225000, "total_current_liabilities": 82074000, "net_ppe": null, "total_assets": 1872512000, "total_debt": 1565693000, "total_equity": 272428000, "net_working_capital": -52340000, "book_value_per_share": 10.72635641, "retained_earnings": -143850000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 271376000, "tangible_book_per_share": 10.68493582, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 52, "rank_ps": 63, "rank_pcf": 40, "rank_ev_ebitda": 16, "rank_ev_ebit": 34, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 81, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 9, "rank_fcf_margin": 28, "rank_piotroski": 81, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 69, "value_composite": 33, "quality_composite": 26, "momentum_composite": 80, "growth_composite": 78, "yield_composite": 7, "svqf_composite": 31, "vc1_composite": 30, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 27, "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": 29.01, "os": 0.67, "value": 0.67, "quality": 0.74, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0733, "roe": -0.117, "momentum_12_1": -0.0511, "complete_fields": { "id": 4626, "ticker_id": 2952, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.565418+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.01, "market_cap": 736795980, "market_cap_usd": 736795980, "enterprise_value": 2249705980, "shares_outstanding": 25398000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.70455306, "ptbv_ratio": 2.71503737, "ps_ratio": 2.92833714, "pcf_ratio": 9.3738754, "pfcf_ratio": 9.3738754, "ev_ebitda": 5.94944686, "ev_ebit": 7.96513995, "ev_sales": 8.94127786, "ev_fcf": 28.62184934, "earnings_yield": null, "fcf_yield": 0.03493834, "dividend_yield": 0.07332695, "buyback_yield": 0, "shareholder_yield": 0.07332695, "debt_paydown_yield": null, "total_yield": 0.07332695, "gross_margin": 0.8456653, "operating_margin": 1.12255126, "net_margin": -0.12672043, "ebitda_margin": 1.50287549, "fcf_margin": 0.31239344, "roe": -0.11703643, "roa": -0.01702739, "roic": 0.11865148, "roc_greenblatt": null, "asset_turnover": 0.13436977, "cash_conversion": -2.46521766, "accruals_ratio": -0.05900363, "sbc_to_revenue": 0.03883009, "debt_to_equity": 5.8560794, "net_debt_to_ebitda": 4.00095734, "debt_to_assets": 0.83614578, "interest_coverage": 0.8939346, "current_ratio": 0.33171284, "quick_ratio": 0.33171284, "net_debt": 1512910000, "revenue_growth_1y": -0.00740083, "revenue_growth_3y_cagr": -0.01626475, "revenue_growth_5y_cagr": 0.04175583, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04387651, "book_value_growth_1y": -0.25564769, "piotroski_f_score": 4, "altman_z_score": 0.76653308, "earnings_stability_5y": 1.263043, "revenue_stability_5y": 0.149989, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03138564, "price_return_3m": 0.08056766, "price_return_6m": 0.0169135, "price_return_9m": -0.11668524, "price_return_12m": -0.0808742, "price_return_12m_ex1m": -0.05109212, "distance_from_52w_high": -0.11668524, "distance_from_52w_low": 0.19284539, "relative_strength": -0.18083778, "local_beta": 0.0013, "volatility_252d": 0.267178, "volatility_60d": 0.594999, "max_drawdown_12m": -0.25948932, "revenue_ttm": 251609000, "gross_profit_ttm": 212777000, "ebit_ttm": 282443999, "ebitda_ttm": 378136999, "net_income_ttm": -31884000, "eps_diluted_ttm": -1.25537444, "operating_cash_flow_ttm": 78601000, "capital_expenditure_ttm": 0, "fcf_ttm": 78601000, "dividends_paid_ttm": 54027000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 315956000, "cash_and_equivalents": 52783000, "total_current_assets": 27225000, "total_current_liabilities": 82074000, "net_ppe": null, "total_assets": 1872512000, "total_debt": 1565693000, "total_equity": 272428000, "net_working_capital": -52340000, "book_value_per_share": 10.72635641, "retained_earnings": -143850000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 271376000, "tangible_book_per_share": 10.68493582, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 60, "rank_ptbv": 52, "rank_ps": 63, "rank_pcf": 40, "rank_ev_ebitda": 16, "rank_ev_ebit": 34, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 81, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 9, "rank_fcf_margin": 28, "rank_piotroski": 81, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 69, "value_composite": 33, "quality_composite": 26, "momentum_composite": 80, "growth_composite": 78, "yield_composite": 7, "svqf_composite": 31, "vc1_composite": 30, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 251281000, "cost_of_revenue": 39557000, "gross_profit": 211724000, "ebit": 28708000, "ebitda": 124460000, "pretax_income": -32027000, "tax_provision": null, "net_income": -32027000, "net_income_to_common": -32027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13704000, "total_current_assets": 54239000, "total_assets": 1886419000, "short_term_debt": 88102000, "long_term_debt": 1469410000, "total_debt": 1557512000, "total_liabilities": 1585995000, "total_equity": 295496000, "shares_outstanding": 25390000, "goodwill_and_intangibles": 933000 }, "cash_flow": { "operating_cash_flow": 83589000, "capital_expenditure": 0, "free_cash_flow": 83589000, "dividends_paid": 53525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307714, "ticker_id": 2952, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28708000", "ebitda": "124460000", "netIncome": "-32027000", "grossProfit": "211724000", "depreciation": "None", "totalRevenue": "251281000", "costOfRevenue": "39557000", "interestIncome": "None", "incomeBeforeTax": "-32027000", "interestExpense": "60735000", "operatingIncome": "27932000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-89249000", "nonInterestIncome": "None", "operatingExpenses": "183792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95752000", "sellingGeneralAndAdministrative": "24886000", "netIncomeFromContinuingOperations": "-32154000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1886419000", "longTermDebt": "1469410000", "shortTermDebt": "88102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933000", "reportedCurrency": "USD", "retainedEarnings": "-123409000", "totalLiabilities": "1585995000", "otherCurrentAssets": "31476000", "totalCurrentAssets": "54239000", "currentLongTermDebt": "88102000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832180000", "currentAccountsPayable": "11554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557512000", "totalShareholderEquity": "295496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7053000", "totalCurrentLiabilities": "113130000", "otherNonCurrentLiabilities": "2980000", "totalNonCurrentLiabilities": "1472865000", "cashAndShortTermInvestments": "13704000", "commonStockSharesOutstanding": "25390000", "intangibleAssetsExcludingGoodwill": "933000", "cashAndCashEquivalentsAtCarryingValue": "13704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32154000", "profitLoss": "None", "dividendPayout": "53525000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83589000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23424000", "cashflowFromInvestment": "-115750000", "stockBasedCompensation": "9883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251281000, "cost_of_revenue": 39557000, "gross_profit": 211724000, "research_and_development": null, "selling_general_admin": 24886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28708000, "depreciation_amortisation": 95752000, "ebitda": 124460000, "interest_expense": 60735000, "interest_income": null, "other_non_operating": null, "pretax_income": -32027000, "tax_provision": null, "effective_tax_rate": null, "net_income": -32027000, "net_income_continuing_ops": -32154000, "net_income_to_common": -32027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13704000, "short_term_investments": null, "net_receivables": 9059000, "inventory": null, "other_current_assets": null, "total_current_assets": 54239000, "net_ppe": null, "goodwill": null, "intangible_assets": 933000, "goodwill_and_intangibles": 933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1832180000, "total_assets": 1886419000, "short_term_debt": 88102000, "accounts_payable": 11554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113130000, "long_term_debt": 1469410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1472865000, "total_liabilities": 1585995000, "total_debt": 1557512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123409000, "total_equity": 295496000, "shares_outstanding": 25390000, "operating_cash_flow": 83589000, "stock_based_compensation": 9883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115750000, "dividends_paid": 53525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23424000, "free_cash_flow": 83589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28708000", "ebitda": "124460000", "netIncome": "-32027000", "grossProfit": "211724000", "depreciation": "None", "totalRevenue": "251281000", "costOfRevenue": "39557000", "interestIncome": "None", "incomeBeforeTax": "-32027000", "interestExpense": "60735000", "operatingIncome": "27932000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-89249000", "nonInterestIncome": "None", "operatingExpenses": "183792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95752000", "sellingGeneralAndAdministrative": "24886000", "netIncomeFromContinuingOperations": "-32154000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1886419000", "longTermDebt": "1469410000", "shortTermDebt": "88102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933000", "reportedCurrency": "USD", "retainedEarnings": "-123409000", "totalLiabilities": "1585995000", "otherCurrentAssets": "31476000", "totalCurrentAssets": "54239000", "currentLongTermDebt": "88102000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832180000", "currentAccountsPayable": "11554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557512000", "totalShareholderEquity": "295496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7053000", "totalCurrentLiabilities": "113130000", "otherNonCurrentLiabilities": "2980000", "totalNonCurrentLiabilities": "1472865000", "cashAndShortTermInvestments": "13704000", "commonStockSharesOutstanding": "25390000", "intangibleAssetsExcludingGoodwill": "933000", "cashAndCashEquivalentsAtCarryingValue": "13704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32154000", "profitLoss": "None", "dividendPayout": "53525000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83589000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23424000", "cashflowFromInvestment": "-115750000", "stockBasedCompensation": "9883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 259701000, "cost_of_revenue": 113226000, "gross_profit": 146475000, "ebit": 105230000, "ebitda": 202992000, "pretax_income": 1114000, "tax_provision": 304000, "net_income": 1110000, "net_income_to_common": 1110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23148000, "total_current_assets": 66254000, "total_assets": 1907420000, "short_term_debt": null, "long_term_debt": 1463650000, "total_debt": 1463650000, "total_liabilities": 1491270000, "total_equity": 410368000, "shares_outstanding": 26246000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73573000, "capital_expenditure": 0, "free_cash_flow": 73573000, "dividends_paid": 49304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307719, "ticker_id": 2952, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105230000", "ebitda": "202992000", "netIncome": "1110000", "grossProfit": "146475000", "depreciation": "None", "totalRevenue": "259701000", "costOfRevenue": "113226000", "interestIncome": "None", "incomeBeforeTax": "1114000", "interestExpense": "104116000", "operatingIncome": "83560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "304000", "reportedCurrency": "USD", "netInterestIncome": "-107480000", "nonInterestIncome": "None", "operatingExpenses": "62915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97762000", "sellingGeneralAndAdministrative": "19399000", "netIncomeFromContinuingOperations": "1114000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1907420000", "longTermDebt": "1463650000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38030000", "totalLiabilities": "1491270000", "otherCurrentAssets": "30769000", "totalCurrentAssets": "66254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841166000", "currentAccountsPayable": "11351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463650000", "totalShareholderEquity": "410368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7630000", "totalCurrentLiabilities": "24666000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "1466604000", "cashAndShortTermInvestments": "23148000", "commonStockSharesOutstanding": "26246000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1114000", "profitLoss": "None", "dividendPayout": "49304000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73573000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195554000", "cashflowFromInvestment": "130619000", "stockBasedCompensation": "10543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259701000, "cost_of_revenue": 113226000, "gross_profit": 146475000, "research_and_development": null, "selling_general_admin": 19399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105230000, "depreciation_amortisation": 97762000, "ebitda": 202992000, "interest_expense": 104116000, "interest_income": null, "other_non_operating": null, "pretax_income": 1114000, "tax_provision": 304000, "effective_tax_rate": null, "net_income": 1110000, "net_income_continuing_ops": 1114000, "net_income_to_common": 1110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23148000, "short_term_investments": null, "net_receivables": 12337000, "inventory": null, "other_current_assets": null, "total_current_assets": 66254000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1841166000, "total_assets": 1907420000, "short_term_debt": null, "accounts_payable": 11351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24666000, "long_term_debt": 1463650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1466604000, "total_liabilities": 1491270000, "total_debt": 1463650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38030000, "total_equity": 410368000, "shares_outstanding": 26246000, "operating_cash_flow": 73573000, "stock_based_compensation": 10543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 130619000, "dividends_paid": 49304000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195554000, "free_cash_flow": 73573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105230000", "ebitda": "202992000", "netIncome": "1110000", "grossProfit": "146475000", "depreciation": "None", "totalRevenue": "259701000", "costOfRevenue": "113226000", "interestIncome": "None", "incomeBeforeTax": "1114000", "interestExpense": "104116000", "operatingIncome": "83560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "304000", "reportedCurrency": "USD", "netInterestIncome": "-107480000", "nonInterestIncome": "None", "operatingExpenses": "62915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97762000", "sellingGeneralAndAdministrative": "19399000", "netIncomeFromContinuingOperations": "1114000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1907420000", "longTermDebt": "1463650000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38030000", "totalLiabilities": "1491270000", "otherCurrentAssets": "30769000", "totalCurrentAssets": "66254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841166000", "currentAccountsPayable": "11351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463650000", "totalShareholderEquity": "410368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7630000", "totalCurrentLiabilities": "24666000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "1466604000", "cashAndShortTermInvestments": "23148000", "commonStockSharesOutstanding": "26246000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1114000", "profitLoss": "None", "dividendPayout": "49304000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73573000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195554000", "cashflowFromInvestment": "130619000", "stockBasedCompensation": "10543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49304000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 277526000, "cost_of_revenue": 119942000, "gross_profit": 157584000, "ebit": 154827000, "ebitda": 250013000, "pretax_income": 44433000, "tax_provision": 21923000, "net_income": 44264000, "net_income_to_common": 44264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12367000, "total_current_assets": 170624000, "total_assets": 2107645000, "short_term_debt": 23243000, "long_term_debt": 1477030000, "total_debt": 1500273000, "total_liabilities": 1607775000, "total_equity": 494624000, "shares_outstanding": 26245000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96581000, "capital_expenditure": 0, "free_cash_flow": 96581000, "dividends_paid": 44801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307724, "ticker_id": 2952, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154827000", "ebitda": "250013000", "netIncome": "44264000", "grossProfit": "157584000", "depreciation": "None", "totalRevenue": "277526000", "costOfRevenue": "119942000", "interestIncome": "None", "incomeBeforeTax": "44433000", "interestExpense": "113339000", "operatingIncome": "113178000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21923000", "reportedCurrency": "USD", "netInterestIncome": "-107546000", "nonInterestIncome": "None", "operatingExpenses": "44406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95186000", "sellingGeneralAndAdministrative": "17146000", "netIncomeFromContinuingOperations": "29814000" }, "balance": { "goodwill": "None", "inventory": "-74016000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2107645000", "longTermDebt": "1477030000", "shortTermDebt": "23243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11493000", "totalLiabilities": "1607775000", "otherCurrentAssets": "143659000", "totalCurrentAssets": "170624000", "currentLongTermDebt": "23243000", "longTermInvestments": "None", "shortTermInvestments": "74016000", "currentNetReceivables": "14598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857353000", "currentAccountsPayable": "17140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1477030000", "totalShareholderEquity": "494624000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97443000", "totalCurrentLiabilities": "150829000", "otherNonCurrentLiabilities": "3159000", "totalNonCurrentLiabilities": "1456946000", "cashAndShortTermInvestments": "12367000", "commonStockSharesOutstanding": "26245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44264000", "profitLoss": "None", "dividendPayout": "44801000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96581000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155024000", "cashflowFromInvestment": "51923000", "stockBasedCompensation": "9286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277526000, "cost_of_revenue": 119942000, "gross_profit": 157584000, "research_and_development": 0.24, "selling_general_admin": 17146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154827000, "depreciation_amortisation": 95186000, "ebitda": 250013000, "interest_expense": 113339000, "interest_income": null, "other_non_operating": null, "pretax_income": 44433000, "tax_provision": 21923000, "effective_tax_rate": null, "net_income": 44264000, "net_income_continuing_ops": 29814000, "net_income_to_common": 44264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12367000, "short_term_investments": 74016000, "net_receivables": 14598000, "inventory": -74016000, "other_current_assets": null, "total_current_assets": 170624000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1857353000, "total_assets": 2107645000, "short_term_debt": 23243000, "accounts_payable": 17140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150829000, "long_term_debt": 1477030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1456946000, "total_liabilities": 1607775000, "total_debt": 1500273000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11493000, "total_equity": 494624000, "shares_outstanding": 26245000, "operating_cash_flow": 96581000, "stock_based_compensation": 9286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 51923000, "dividends_paid": 44801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155024000, "free_cash_flow": 96581000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154827000", "ebitda": "250013000", "netIncome": "44264000", "grossProfit": "157584000", "depreciation": "None", "totalRevenue": "277526000", "costOfRevenue": "119942000", "interestIncome": "None", "incomeBeforeTax": "44433000", "interestExpense": "113339000", "operatingIncome": "113178000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21923000", "reportedCurrency": "USD", "netInterestIncome": "-107546000", "nonInterestIncome": "None", "operatingExpenses": "44406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95186000", "sellingGeneralAndAdministrative": "17146000", "netIncomeFromContinuingOperations": "29814000" }, "balance": { "goodwill": "None", "inventory": "-74016000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2107645000", "longTermDebt": "1477030000", "shortTermDebt": "23243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11493000", "totalLiabilities": "1607775000", "otherCurrentAssets": "143659000", "totalCurrentAssets": "170624000", "currentLongTermDebt": "23243000", "longTermInvestments": "None", "shortTermInvestments": "74016000", "currentNetReceivables": "14598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857353000", "currentAccountsPayable": "17140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1477030000", "totalShareholderEquity": "494624000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97443000", "totalCurrentLiabilities": "150829000", "otherNonCurrentLiabilities": "3159000", "totalNonCurrentLiabilities": "1456946000", "cashAndShortTermInvestments": "12367000", "commonStockSharesOutstanding": "26245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44264000", "profitLoss": "None", "dividendPayout": "44801000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96581000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155024000", "cashflowFromInvestment": "51923000", "stockBasedCompensation": "9286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 263952000, "cost_of_revenue": 120065000, "gross_profit": 143887000, "ebit": 41296000, "ebitda": 138944000, "pretax_income": -9291000, "tax_provision": 55513000, "net_income": -9260000, "net_income_to_common": -9260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16762000, "total_current_assets": 168802000, "total_assets": 2225337000, "short_term_debt": 72644000, "long_term_debt": 1599472000, "total_debt": 1672116000, "total_liabilities": 1700040000, "total_equity": 519666000, "shares_outstanding": 25610000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 79096000, "capital_expenditure": 202896000, "free_cash_flow": 281992000, "dividends_paid": 40639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307729, "ticker_id": 2952, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41296000", "ebitda": "138944000", "netIncome": "-9260000", "grossProfit": "143887000", "depreciation": "None", "totalRevenue": "263952000", "costOfRevenue": "120065000", "interestIncome": "None", "incomeBeforeTax": "-9291000", "interestExpense": "50587000", "operatingIncome": "46253000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55513000", "reportedCurrency": "USD", "netInterestIncome": "-50587000", "nonInterestIncome": "None", "operatingExpenses": "97634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97648000", "sellingGeneralAndAdministrative": "14670000", "netIncomeFromContinuingOperations": "-9291000" }, "balance": { "goodwill": "None", "inventory": "124494000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "2225337000", "longTermDebt": "1599472000", "shortTermDebt": "72644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11880000", "totalLiabilities": "1700040000", "otherCurrentAssets": "23845000", "totalCurrentAssets": "168802000", "currentLongTermDebt": "72644000", "longTermInvestments": "2042552000", "shortTermInvestments": "111074000", "currentNetReceivables": "17121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056535000", "currentAccountsPayable": "12325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1953095000", "shortLongTermDebtTotal": "1599472000", "totalShareholderEquity": "519666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75962000", "totalCurrentLiabilities": "170012000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "1530028000", "cashAndShortTermInvestments": "16762000", "commonStockSharesOutstanding": "25610000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9291000", "profitLoss": "None", "dividendPayout": "40639000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79096000", "capitalExpenditures": "202896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46310000", "cashflowFromInvestment": "-162303000", "stockBasedCompensation": "7902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36897000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263952000, "cost_of_revenue": 120065000, "gross_profit": 143887000, "research_and_development": 0.04, "selling_general_admin": 14670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41296000, "depreciation_amortisation": 97648000, "ebitda": 138944000, "interest_expense": 50587000, "interest_income": null, "other_non_operating": null, "pretax_income": -9291000, "tax_provision": 55513000, "effective_tax_rate": null, "net_income": -9260000, "net_income_continuing_ops": -9291000, "net_income_to_common": -9260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16762000, "short_term_investments": 111074000, "net_receivables": 17121000, "inventory": 124494000, "other_current_assets": null, "total_current_assets": 168802000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2056535000, "total_assets": 2225337000, "short_term_debt": 72644000, "accounts_payable": 12325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170012000, "long_term_debt": 1599472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1530028000, "total_liabilities": 1700040000, "total_debt": 1672116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11880000, "total_equity": 519666000, "shares_outstanding": 25610000, "operating_cash_flow": 79096000, "stock_based_compensation": 7902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162303000, "dividends_paid": 40639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46310000, "free_cash_flow": 281992000, "net_change_in_cash": -36897000 }, "raw_data": { "income": { "ebit": "41296000", "ebitda": "138944000", "netIncome": "-9260000", "grossProfit": "143887000", "depreciation": "None", "totalRevenue": "263952000", "costOfRevenue": "120065000", "interestIncome": "None", "incomeBeforeTax": "-9291000", "interestExpense": "50587000", "operatingIncome": "46253000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55513000", "reportedCurrency": "USD", "netInterestIncome": "-50587000", "nonInterestIncome": "None", "operatingExpenses": "97634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97648000", "sellingGeneralAndAdministrative": "14670000", "netIncomeFromContinuingOperations": "-9291000" }, "balance": { "goodwill": "None", "inventory": "124494000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "2225337000", "longTermDebt": "1599472000", "shortTermDebt": "72644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11880000", "totalLiabilities": "1700040000", "otherCurrentAssets": "23845000", "totalCurrentAssets": "168802000", "currentLongTermDebt": "72644000", "longTermInvestments": "2042552000", "shortTermInvestments": "111074000", "currentNetReceivables": "17121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056535000", "currentAccountsPayable": "12325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1953095000", "shortLongTermDebtTotal": "1599472000", "totalShareholderEquity": "519666000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75962000", "totalCurrentLiabilities": "170012000", "otherNonCurrentLiabilities": "3200000", "totalNonCurrentLiabilities": "1530028000", "cashAndShortTermInvestments": "16762000", "commonStockSharesOutstanding": "25610000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9291000", "profitLoss": "None", "dividendPayout": "40639000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79096000", "capitalExpenditures": "202896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46310000", "cashflowFromInvestment": "-162303000", "stockBasedCompensation": "7902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36897000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 219240000, "cost_of_revenue": 102188000, "gross_profit": 117052000, "ebit": 50511000, "ebitda": 137389000, "pretax_income": 23106000, "tax_provision": 46316000, "net_income": 23037000, "net_income_to_common": 23037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49450000, "total_current_assets": 93540000, "total_assets": 2063467000, "short_term_debt": 278215000, "long_term_debt": 1276285000, "total_debt": 1554500000, "total_liabilities": 1587483000, "total_equity": 469845000, "shares_outstanding": 25760000, "goodwill_and_intangibles": 1547000 }, "cash_flow": { "operating_cash_flow": 73268000, "capital_expenditure": 333343000, "free_cash_flow": 406611000, "dividends_paid": 35804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307734, "ticker_id": 2952, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50511000", "ebitda": "137389000", "netIncome": "23037000", "grossProfit": "117052000", "depreciation": "None", "totalRevenue": "219240000", "costOfRevenue": "102188000", "interestIncome": "None", "incomeBeforeTax": "23106000", "interestExpense": "29602000", "operatingIncome": "64422000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46316000", "reportedCurrency": "USD", "netInterestIncome": "-44623000", "nonInterestIncome": "None", "operatingExpenses": "52630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86878000", "sellingGeneralAndAdministrative": "11966000", "netIncomeFromContinuingOperations": "23106000" }, "balance": { "goodwill": "None", "inventory": "-3789000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "2063467000", "longTermDebt": "1276285000", "shortTermDebt": "278215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1547000", "reportedCurrency": "USD", "retainedEarnings": "59209000", "totalLiabilities": "1587483000", "otherCurrentAssets": "35457000", "totalCurrentAssets": "93540000", "currentLongTermDebt": "278215000", "longTermInvestments": "1961700000", "shortTermInvestments": "3789000", "currentNetReceivables": "4844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969927000", "currentAccountsPayable": "12590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1961700000", "shortLongTermDebtTotal": "1554500000", "totalShareholderEquity": "469845000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2491000", "totalCurrentLiabilities": "308253000", "otherNonCurrentLiabilities": "2945000", "totalNonCurrentLiabilities": "1279230000", "cashAndShortTermInvestments": "49450000", "commonStockSharesOutstanding": "25760000", "intangibleAssetsExcludingGoodwill": "1547000", "cashAndCashEquivalentsAtCarryingValue": "49450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23106000", "profitLoss": "None", "dividendPayout": "35804000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73268000", "capitalExpenditures": "333343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194319000", "cashflowFromInvestment": "-235906000", "stockBasedCompensation": "6997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "494630000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219240000, "cost_of_revenue": 102188000, "gross_profit": 117052000, "research_and_development": 0.11, "selling_general_admin": 11966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50511000, "depreciation_amortisation": 86878000, "ebitda": 137389000, "interest_expense": 29602000, "interest_income": null, "other_non_operating": null, "pretax_income": 23106000, "tax_provision": 46316000, "effective_tax_rate": null, "net_income": 23037000, "net_income_continuing_ops": 23106000, "net_income_to_common": 23037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49450000, "short_term_investments": 3789000, "net_receivables": 4844000, "inventory": -3789000, "other_current_assets": null, "total_current_assets": 93540000, "net_ppe": null, "goodwill": null, "intangible_assets": 1547000, "goodwill_and_intangibles": 1547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1969927000, "total_assets": 2063467000, "short_term_debt": 278215000, "accounts_payable": 12590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308253000, "long_term_debt": 1276285000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1279230000, "total_liabilities": 1587483000, "total_debt": 1554500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59209000, "total_equity": 469845000, "shares_outstanding": 25760000, "operating_cash_flow": 73268000, "stock_based_compensation": 6997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235906000, "dividends_paid": 35804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194319000, "free_cash_flow": 406611000, "net_change_in_cash": 31681000 }, "raw_data": { "income": { "ebit": "50511000", "ebitda": "137389000", "netIncome": "23037000", "grossProfit": "117052000", "depreciation": "None", "totalRevenue": "219240000", "costOfRevenue": "102188000", "interestIncome": "None", "incomeBeforeTax": "23106000", "interestExpense": "29602000", "operatingIncome": "64422000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "46316000", "reportedCurrency": "USD", "netInterestIncome": "-44623000", "nonInterestIncome": "None", "operatingExpenses": "52630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86878000", "sellingGeneralAndAdministrative": "11966000", "netIncomeFromContinuingOperations": "23106000" }, "balance": { "goodwill": "None", "inventory": "-3789000", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "2063467000", "longTermDebt": "1276285000", "shortTermDebt": "278215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1547000", "reportedCurrency": "USD", "retainedEarnings": "59209000", "totalLiabilities": "1587483000", "otherCurrentAssets": "35457000", "totalCurrentAssets": "93540000", "currentLongTermDebt": "278215000", "longTermInvestments": "1961700000", "shortTermInvestments": "3789000", "currentNetReceivables": "4844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969927000", "currentAccountsPayable": "12590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1961700000", "shortLongTermDebtTotal": "1554500000", "totalShareholderEquity": "469845000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2491000", "totalCurrentLiabilities": "308253000", "otherNonCurrentLiabilities": "2945000", "totalNonCurrentLiabilities": "1279230000", "cashAndShortTermInvestments": "49450000", "commonStockSharesOutstanding": "25760000", "intangibleAssetsExcludingGoodwill": "1547000", "cashAndCashEquivalentsAtCarryingValue": "49450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23106000", "profitLoss": "None", "dividendPayout": "35804000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73268000", "capitalExpenditures": "333343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194319000", "cashflowFromInvestment": "-235906000", "stockBasedCompensation": "6997000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "494630000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 204800000, "cost_of_revenue": 98790000, "gross_profit": 106010000, "ebit": 76696000, "ebitda": 159107000, "pretax_income": 44150000, "tax_provision": 46657000, "net_income": 44018000, "net_income_to_common": 44018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24457000, "total_current_assets": 66060000, "total_assets": 1829214000, "short_term_debt": 182323000, "long_term_debt": 1162855000, "total_debt": 1345178000, "total_liabilities": 1418189000, "total_equity": 407927000, "shares_outstanding": 25234000, "goodwill_and_intangibles": 1117000 }, "cash_flow": { "operating_cash_flow": 57226000, "capital_expenditure": 134743000, "free_cash_flow": 191969000, "dividends_paid": 32296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307739, "ticker_id": 2952, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76696000", "ebitda": "159107000", "netIncome": "44018000", "grossProfit": "106010000", "depreciation": "None", "totalRevenue": "204800000", "costOfRevenue": "98790000", "interestIncome": "None", "incomeBeforeTax": "44150000", "interestExpense": "32546000", "operatingIncome": "82715000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "46657000", "reportedCurrency": "USD", "netInterestIncome": "-44753000", "nonInterestIncome": "None", "operatingExpenses": "23295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82411000", "sellingGeneralAndAdministrative": "10035000", "netIncomeFromContinuingOperations": "37962000" }, "balance": { "goodwill": "None", "inventory": "-3000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1829214000", "longTermDebt": "1162855000", "shortTermDebt": "182323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1117000", "reportedCurrency": "USD", "retainedEarnings": "75321000", "totalLiabilities": "1418189000", "otherCurrentAssets": "32558000", "totalCurrentAssets": "66060000", "currentLongTermDebt": "182323000", "longTermInvestments": "1760749000", "shortTermInvestments": "3000", "currentNetReceivables": "9045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763154000", "currentAccountsPayable": "10058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1760749000", "shortLongTermDebtTotal": "1345178000", "totalShareholderEquity": "407927000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2274000", "totalCurrentLiabilities": "209116000", "otherNonCurrentLiabilities": "1206385000", "totalNonCurrentLiabilities": "1209073000", "cashAndShortTermInvestments": "24457000", "commonStockSharesOutstanding": "25234000", "intangibleAssetsExcludingGoodwill": "1117000", "cashAndCashEquivalentsAtCarryingValue": "24457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44150000", "profitLoss": "None", "dividendPayout": "32296000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57226000", "capitalExpenditures": "134743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82896000", "cashflowFromInvestment": "11503000", "stockBasedCompensation": "5504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14167000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204800000, "cost_of_revenue": 98790000, "gross_profit": 106010000, "research_and_development": 0.16, "selling_general_admin": 10035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76696000, "depreciation_amortisation": 82411000, "ebitda": 159107000, "interest_expense": 32546000, "interest_income": null, "other_non_operating": null, "pretax_income": 44150000, "tax_provision": 46657000, "effective_tax_rate": null, "net_income": 44018000, "net_income_continuing_ops": 37962000, "net_income_to_common": 44018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24457000, "short_term_investments": 3000, "net_receivables": 9045000, "inventory": -3000, "other_current_assets": null, "total_current_assets": 66060000, "net_ppe": null, "goodwill": null, "intangible_assets": 1117000, "goodwill_and_intangibles": 1117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1763154000, "total_assets": 1829214000, "short_term_debt": 182323000, "accounts_payable": 10058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209116000, "long_term_debt": 1162855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209073000, "total_liabilities": 1418189000, "total_debt": 1345178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 75321000, "total_equity": 407927000, "shares_outstanding": 25234000, "operating_cash_flow": 57226000, "stock_based_compensation": 5504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11503000, "dividends_paid": 32296000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82896000, "free_cash_flow": 191969000, "net_change_in_cash": -14167000 }, "raw_data": { "income": { "ebit": "76696000", "ebitda": "159107000", "netIncome": "44018000", "grossProfit": "106010000", "depreciation": "None", "totalRevenue": "204800000", "costOfRevenue": "98790000", "interestIncome": "None", "incomeBeforeTax": "44150000", "interestExpense": "32546000", "operatingIncome": "82715000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "46657000", "reportedCurrency": "USD", "netInterestIncome": "-44753000", "nonInterestIncome": "None", "operatingExpenses": "23295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82411000", "sellingGeneralAndAdministrative": "10035000", "netIncomeFromContinuingOperations": "37962000" }, "balance": { "goodwill": "None", "inventory": "-3000", "commonStock": "250000", "currentDebt": "None", "investments": "None", "totalAssets": "1829214000", "longTermDebt": "1162855000", "shortTermDebt": "182323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1117000", "reportedCurrency": "USD", "retainedEarnings": "75321000", "totalLiabilities": "1418189000", "otherCurrentAssets": "32558000", "totalCurrentAssets": "66060000", "currentLongTermDebt": "182323000", "longTermInvestments": "1760749000", "shortTermInvestments": "3000", "currentNetReceivables": "9045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763154000", "currentAccountsPayable": "10058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1760749000", "shortLongTermDebtTotal": "1345178000", "totalShareholderEquity": "407927000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2274000", "totalCurrentLiabilities": "209116000", "otherNonCurrentLiabilities": "1206385000", "totalNonCurrentLiabilities": "1209073000", "cashAndShortTermInvestments": "24457000", "commonStockSharesOutstanding": "25234000", "intangibleAssetsExcludingGoodwill": "1117000", "cashAndCashEquivalentsAtCarryingValue": "24457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44150000", "profitLoss": "None", "dividendPayout": "32296000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57226000", "capitalExpenditures": "134743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82896000", "cashflowFromInvestment": "11503000", "stockBasedCompensation": "5504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32296000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14167000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 181066000, "cost_of_revenue": 87458000, "gross_profit": 93608000, "ebit": 136823000, "ebitda": 205909000, "pretax_income": 99438000, "tax_provision": 38270000, "net_income": 99140000, "net_income_to_common": 99140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25671000, "total_current_assets": 123797000, "total_assets": 1865989000, "short_term_debt": 216501000, "long_term_debt": 1361872000, "total_debt": 1578373000, "total_liabilities": 1436453000, "total_equity": 429536000, "shares_outstanding": 24593000, "goodwill_and_intangibles": 12414000 }, "cash_flow": { "operating_cash_flow": 51366000, "capital_expenditure": 555029000, "free_cash_flow": 606395000, "dividends_paid": 28046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307744, "ticker_id": 2952, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136823000", "ebitda": "205909000", "netIncome": "99140000", "grossProfit": "93608000", "depreciation": "None", "totalRevenue": "181066000", "costOfRevenue": "87458000", "interestIncome": "37385000", "incomeBeforeTax": "99438000", "interestExpense": "37385000", "operatingIncome": "142593000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "38270000", "reportedCurrency": "USD", "netInterestIncome": "-43857000", "nonInterestIncome": "None", "operatingExpenses": "-48985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.55", "otherNonOperatingIncome": "-3488000", "costofGoodsAndServicesSold": "87458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69086000", "sellingGeneralAndAdministrative": "9613000", "netIncomeFromContinuingOperations": "101720000" }, "balance": { "goodwill": "None", "inventory": "-4376001", "commonStock": "251000", "currentDebt": "None", "investments": "None", "totalAssets": "1865989000", "longTermDebt": "1361872000", "shortTermDebt": "216501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12414000", "reportedCurrency": "USD", "retainedEarnings": "63776000", "totalLiabilities": "1436453000", "otherCurrentAssets": "-77467000", "totalCurrentAssets": "123797000", "currentLongTermDebt": "902000", "longTermInvestments": "1781810000", "shortTermInvestments": "4376000", "currentNetReceivables": "6285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742192000", "currentAccountsPayable": "11971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1729237000", "shortLongTermDebtTotal": "1619549000", "totalShareholderEquity": "429536000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-159428000", "totalCurrentLiabilities": "70702000", "otherNonCurrentLiabilities": "1187449000", "totalNonCurrentLiabilities": "1365751000", "cashAndShortTermInvestments": "25671000", "commonStockSharesOutstanding": "24593000", "intangibleAssetsExcludingGoodwill": "12414000", "cashAndCashEquivalentsAtCarryingValue": "25671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99438000", "profitLoss": "None", "dividendPayout": "28046000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51366000", "capitalExpenditures": "555029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "529816000", "cashflowFromInvestment": "-553129000", "stockBasedCompensation": "5130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "678149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181066000, "cost_of_revenue": 87458000, "gross_profit": 93608000, "research_and_development": 0.55, "selling_general_admin": 9613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136823000, "depreciation_amortisation": 69086000, "ebitda": 205909000, "interest_expense": 37385000, "interest_income": null, "other_non_operating": null, "pretax_income": 99438000, "tax_provision": 38270000, "effective_tax_rate": null, "net_income": 99140000, "net_income_continuing_ops": 101720000, "net_income_to_common": 99140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25671000, "short_term_investments": 4376000, "net_receivables": 6285000, "inventory": -4376001, "other_current_assets": null, "total_current_assets": 123797000, "net_ppe": null, "goodwill": null, "intangible_assets": 12414000, "goodwill_and_intangibles": 12414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1742192000, "total_assets": 1865989000, "short_term_debt": 216501000, "accounts_payable": 11971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70702000, "long_term_debt": 1361872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1365751000, "total_liabilities": 1436453000, "total_debt": 1578373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63776000, "total_equity": 429536000, "shares_outstanding": 24593000, "operating_cash_flow": 51366000, "stock_based_compensation": 5130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -553129000, "dividends_paid": 28046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 529816000, "free_cash_flow": 606395000, "net_change_in_cash": 28053000 }, "raw_data": { "income": { "ebit": "136823000", "ebitda": "205909000", "netIncome": "99140000", "grossProfit": "93608000", "depreciation": "None", "totalRevenue": "181066000", "costOfRevenue": "87458000", "interestIncome": "37385000", "incomeBeforeTax": "99438000", "interestExpense": "37385000", "operatingIncome": "142593000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "38270000", "reportedCurrency": "USD", "netInterestIncome": "-43857000", "nonInterestIncome": "None", "operatingExpenses": "-48985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.55", "otherNonOperatingIncome": "-3488000", "costofGoodsAndServicesSold": "87458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69086000", "sellingGeneralAndAdministrative": "9613000", "netIncomeFromContinuingOperations": "101720000" }, "balance": { "goodwill": "None", "inventory": "-4376001", "commonStock": "251000", "currentDebt": "None", "investments": "None", "totalAssets": "1865989000", "longTermDebt": "1361872000", "shortTermDebt": "216501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12414000", "reportedCurrency": "USD", "retainedEarnings": "63776000", "totalLiabilities": "1436453000", "otherCurrentAssets": "-77467000", "totalCurrentAssets": "123797000", "currentLongTermDebt": "902000", "longTermInvestments": "1781810000", "shortTermInvestments": "4376000", "currentNetReceivables": "6285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742192000", "currentAccountsPayable": "11971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1729237000", "shortLongTermDebtTotal": "1619549000", "totalShareholderEquity": "429536000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-159428000", "totalCurrentLiabilities": "70702000", "otherNonCurrentLiabilities": "1187449000", "totalNonCurrentLiabilities": "1365751000", "cashAndShortTermInvestments": "25671000", "commonStockSharesOutstanding": "24593000", "intangibleAssetsExcludingGoodwill": "12414000", "cashAndCashEquivalentsAtCarryingValue": "25671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99438000", "profitLoss": "None", "dividendPayout": "28046000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51366000", "capitalExpenditures": "555029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "529816000", "cashflowFromInvestment": "-553129000", "stockBasedCompensation": "5130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "678149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 146597000, "cost_of_revenue": 62671000, "gross_profit": 83926000, "ebit": 16792000, "ebitda": 64262000, "pretax_income": -1614000, "tax_provision": 12464000, "net_income": -1609000, "net_income_to_common": -1609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19864000, "total_current_assets": 72856000, "total_assets": 1161210000, "short_term_debt": 15459000, "long_term_debt": 824702000, "total_debt": 840161000, "total_liabilities": 862615000, "total_equity": 298595000, "shares_outstanding": 21667000, "goodwill_and_intangibles": 1424000 }, "cash_flow": { "operating_cash_flow": 41743000, "capital_expenditure": 129301000, "free_cash_flow": 171044000, "dividends_paid": 22265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307749, "ticker_id": 2952, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16792000", "ebitda": "64262000", "netIncome": "-1609000", "grossProfit": "83926000", "depreciation": "None", "totalRevenue": "146597000", "costOfRevenue": "62671000", "interestIncome": "28572000", "incomeBeforeTax": "-1614000", "interestExpense": "30870000", "operatingIncome": "16792000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12464000", "reportedCurrency": "USD", "netInterestIncome": "-32796000", "nonInterestIncome": "None", "operatingExpenses": "67134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "13742000", "costofGoodsAndServicesSold": "62671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47470000", "sellingGeneralAndAdministrative": "19664000", "netIncomeFromContinuingOperations": "1962000" }, "balance": { "goodwill": "None", "inventory": "17329000", "commonStock": "234000", "currentDebt": "None", "investments": "None", "totalAssets": "1161210000", "longTermDebt": "824702000", "shortTermDebt": "15459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1424000", "reportedCurrency": "USD", "retainedEarnings": "-6764000", "totalLiabilities": "862615000", "otherCurrentAssets": "49652000", "totalCurrentAssets": "72856000", "currentLongTermDebt": "None", "longTermInvestments": "1087542000", "shortTermInvestments": "18151000", "currentNetReceivables": "3340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088354000", "currentAccountsPayable": "5765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1068789000", "shortLongTermDebtTotal": "853479000", "totalShareholderEquity": "298595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13318000", "totalCurrentLiabilities": "36024000", "otherNonCurrentLiabilities": "838020000", "totalNonCurrentLiabilities": "826591000", "cashAndShortTermInvestments": "19864000", "commonStockSharesOutstanding": "21667000", "intangibleAssetsExcludingGoodwill": "1424000", "cashAndCashEquivalentsAtCarryingValue": "19864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1614000", "profitLoss": "None", "dividendPayout": "22265000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41743000", "capitalExpenditures": "129301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95092000", "cashflowFromInvestment": "-135248000", "stockBasedCompensation": "4198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-119000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146597000, "cost_of_revenue": 62671000, "gross_profit": 83926000, "research_and_development": 0.01, "selling_general_admin": 19664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16792000, "depreciation_amortisation": 47470000, "ebitda": 64262000, "interest_expense": 30870000, "interest_income": null, "other_non_operating": null, "pretax_income": -1614000, "tax_provision": 12464000, "effective_tax_rate": null, "net_income": -1609000, "net_income_continuing_ops": 1962000, "net_income_to_common": -1609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19864000, "short_term_investments": 18151000, "net_receivables": 3340000, "inventory": 17329000, "other_current_assets": null, "total_current_assets": 72856000, "net_ppe": null, "goodwill": null, "intangible_assets": 1424000, "goodwill_and_intangibles": 1424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1088354000, "total_assets": 1161210000, "short_term_debt": 15459000, "accounts_payable": 5765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36024000, "long_term_debt": 824702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 826591000, "total_liabilities": 862615000, "total_debt": 840161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6764000, "total_equity": 298595000, "shares_outstanding": 21667000, "operating_cash_flow": 41743000, "stock_based_compensation": 4198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135248000, "dividends_paid": 22265000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95092000, "free_cash_flow": 171044000, "net_change_in_cash": -119000 }, "raw_data": { "income": { "ebit": "16792000", "ebitda": "64262000", "netIncome": "-1609000", "grossProfit": "83926000", "depreciation": "None", "totalRevenue": "146597000", "costOfRevenue": "62671000", "interestIncome": "28572000", "incomeBeforeTax": "-1614000", "interestExpense": "30870000", "operatingIncome": "16792000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "12464000", "reportedCurrency": "USD", "netInterestIncome": "-32796000", "nonInterestIncome": "None", "operatingExpenses": "67134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "13742000", "costofGoodsAndServicesSold": "62671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47470000", "sellingGeneralAndAdministrative": "19664000", "netIncomeFromContinuingOperations": "1962000" }, "balance": { "goodwill": "None", "inventory": "17329000", "commonStock": "234000", "currentDebt": "None", "investments": "None", "totalAssets": "1161210000", "longTermDebt": "824702000", "shortTermDebt": "15459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1424000", "reportedCurrency": "USD", "retainedEarnings": "-6764000", "totalLiabilities": "862615000", "otherCurrentAssets": "49652000", "totalCurrentAssets": "72856000", "currentLongTermDebt": "None", "longTermInvestments": "1087542000", "shortTermInvestments": "18151000", "currentNetReceivables": "3340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1088354000", "currentAccountsPayable": "5765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1068789000", "shortLongTermDebtTotal": "853479000", "totalShareholderEquity": "298595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13318000", "totalCurrentLiabilities": "36024000", "otherNonCurrentLiabilities": "838020000", "totalNonCurrentLiabilities": "826591000", "cashAndShortTermInvestments": "19864000", "commonStockSharesOutstanding": "21667000", "intangibleAssetsExcludingGoodwill": "1424000", "cashAndCashEquivalentsAtCarryingValue": "19864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1614000", "profitLoss": "None", "dividendPayout": "22265000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41743000", "capitalExpenditures": "129301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95092000", "cashflowFromInvestment": "-135248000", "stockBasedCompensation": "4198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22265000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-119000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 63544000, "cost_of_revenue": 26261000, "gross_profit": 37283000, "ebit": 12618000, "ebitda": 36909000, "pretax_income": -6781000, "tax_provision": null, "net_income": -6754000, "net_income_to_common": -6754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52783000, "total_current_assets": 27225000, "total_assets": 1872512000, "short_term_debt": 55292000, "long_term_debt": 1510401000, "total_debt": 1565693000, "total_liabilities": 1595360000, "total_equity": 272428000, "shares_outstanding": 25398000, "goodwill_and_intangibles": 1052000 }, "cash_flow": { "operating_cash_flow": 23334000, "capital_expenditure": 0, "free_cash_flow": 23334000, "dividends_paid": 14530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307712, "ticker_id": 2952, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12618000", "ebitda": "36909000", "netIncome": "-6754000", "grossProfit": "37283000", "depreciation": "None", "totalRevenue": "63544000", "costOfRevenue": "26261000", "interestIncome": "None", "incomeBeforeTax": "-6781000", "interestExpense": "19399000", "operatingIncome": "8519000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-21082000", "nonInterestIncome": "None", "operatingExpenses": "28764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24291000", "sellingGeneralAndAdministrative": "4473000", "netIncomeFromContinuingOperations": "-6781000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "1872512000", "longTermDebt": "1510401000", "shortTermDebt": "55292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1052000", "reportedCurrency": "USD", "retainedEarnings": "-143850000", "totalLiabilities": "1595360000", "otherCurrentAssets": "-34318000", "totalCurrentAssets": "27225000", "currentLongTermDebt": "55292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052000", "currentAccountsPayable": "11697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1565693000", "totalShareholderEquity": "272428000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6701000", "totalCurrentLiabilities": "82074000", "otherNonCurrentLiabilities": "2885000", "totalNonCurrentLiabilities": "1513286000", "cashAndShortTermInvestments": "52783000", "commonStockSharesOutstanding": "25398000", "intangibleAssetsExcludingGoodwill": "1052000", "cashAndCashEquivalentsAtCarryingValue": "52783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6781000", "profitLoss": "None", "dividendPayout": "14530000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23334000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8124000", "cashflowFromInvestment": "-7607000", "stockBasedCompensation": "2362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63544000, "cost_of_revenue": 26261000, "gross_profit": 37283000, "research_and_development": null, "selling_general_admin": 4473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12618000, "depreciation_amortisation": 24291000, "ebitda": 36909000, "interest_expense": 19399000, "interest_income": null, "other_non_operating": null, "pretax_income": -6781000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6754000, "net_income_continuing_ops": -6781000, "net_income_to_common": -6754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52783000, "short_term_investments": null, "net_receivables": 8760000, "inventory": null, "other_current_assets": null, "total_current_assets": 27225000, "net_ppe": null, "goodwill": null, "intangible_assets": 1052000, "goodwill_and_intangibles": 1052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1052000, "total_assets": 1872512000, "short_term_debt": 55292000, "accounts_payable": 11697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82074000, "long_term_debt": 1510401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1513286000, "total_liabilities": 1595360000, "total_debt": 1565693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -143850000, "total_equity": 272428000, "shares_outstanding": 25398000, "operating_cash_flow": 23334000, "stock_based_compensation": 2362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7607000, "dividends_paid": 14530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8124000, "free_cash_flow": 23334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12618000", "ebitda": "36909000", "netIncome": "-6754000", "grossProfit": "37283000", "depreciation": "None", "totalRevenue": "63544000", "costOfRevenue": "26261000", "interestIncome": "None", "incomeBeforeTax": "-6781000", "interestExpense": "19399000", "operatingIncome": "8519000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-21082000", "nonInterestIncome": "None", "operatingExpenses": "28764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24291000", "sellingGeneralAndAdministrative": "4473000", "netIncomeFromContinuingOperations": "-6781000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "255000", "currentDebt": "None", "investments": "None", "totalAssets": "1872512000", "longTermDebt": "1510401000", "shortTermDebt": "55292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1052000", "reportedCurrency": "USD", "retainedEarnings": "-143850000", "totalLiabilities": "1595360000", "otherCurrentAssets": "-34318000", "totalCurrentAssets": "27225000", "currentLongTermDebt": "55292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1052000", "currentAccountsPayable": "11697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1565693000", "totalShareholderEquity": "272428000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6701000", "totalCurrentLiabilities": "82074000", "otherNonCurrentLiabilities": "2885000", "totalNonCurrentLiabilities": "1513286000", "cashAndShortTermInvestments": "52783000", "commonStockSharesOutstanding": "25398000", "intangibleAssetsExcludingGoodwill": "1052000", "cashAndCashEquivalentsAtCarryingValue": "52783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6781000", "profitLoss": "None", "dividendPayout": "14530000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23334000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8124000", "cashflowFromInvestment": "-7607000", "stockBasedCompensation": "2362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 64006000, "cost_of_revenue": -23227000, "gross_profit": 87233000, "ebit": 177865000, "ebitda": 201425000, "pretax_income": -10306000, "tax_provision": -26999, "net_income": -10307000, "net_income_to_common": -10307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13704000, "total_current_assets": 54239000, "total_assets": 1886419000, "short_term_debt": 88102000, "long_term_debt": 1469410000, "total_debt": 1557512000, "total_liabilities": 1585995000, "total_equity": 295496000, "shares_outstanding": 25390000, "goodwill_and_intangibles": 933000 }, "cash_flow": { "operating_cash_flow": 6092000, "capital_expenditure": 0, "free_cash_flow": 6092000, "dividends_paid": 13443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307713, "ticker_id": 2952, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177865000", "ebitda": "201425000", "netIncome": "-10307000", "grossProfit": "87233000", "depreciation": "None", "totalRevenue": "64006000", "costOfRevenue": "-23227000", "interestIncome": "None", "incomeBeforeTax": "-10306000", "interestExpense": "188171000", "operatingIncome": "5187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26999", "reportedCurrency": "USD", "netInterestIncome": "-22235000", "nonInterestIncome": "None", "operatingExpenses": "82046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-23227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23560000", "sellingGeneralAndAdministrative": "9336000", "netIncomeFromContinuingOperations": "-10348000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1886419000", "longTermDebt": "1469410000", "shortTermDebt": "88102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933000", "reportedCurrency": "USD", "retainedEarnings": "-123409000", "totalLiabilities": "1585995000", "otherCurrentAssets": "31476000", "totalCurrentAssets": "54239000", "currentLongTermDebt": "88102000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832180000", "currentAccountsPayable": "11554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557512000", "totalShareholderEquity": "295496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7053000", "totalCurrentLiabilities": "113130000", "otherNonCurrentLiabilities": "2980000", "totalNonCurrentLiabilities": "1472865000", "cashAndShortTermInvestments": "13704000", "commonStockSharesOutstanding": "25390000", "intangibleAssetsExcludingGoodwill": "933000", "cashAndCashEquivalentsAtCarryingValue": "13704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10348000", "profitLoss": "None", "dividendPayout": "13443000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6092000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74115000", "cashflowFromInvestment": "-85139000", "stockBasedCompensation": "2546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64006000, "cost_of_revenue": -23227000, "gross_profit": 87233000, "research_and_development": null, "selling_general_admin": 9336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177865000, "depreciation_amortisation": 23560000, "ebitda": 201425000, "interest_expense": 188171000, "interest_income": null, "other_non_operating": null, "pretax_income": -10306000, "tax_provision": -26999, "effective_tax_rate": null, "net_income": -10307000, "net_income_continuing_ops": -10348000, "net_income_to_common": -10307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13704000, "short_term_investments": null, "net_receivables": 9059000, "inventory": null, "other_current_assets": null, "total_current_assets": 54239000, "net_ppe": null, "goodwill": null, "intangible_assets": 933000, "goodwill_and_intangibles": 933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1832180000, "total_assets": 1886419000, "short_term_debt": 88102000, "accounts_payable": 11554000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113130000, "long_term_debt": 1469410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1472865000, "total_liabilities": 1585995000, "total_debt": 1557512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123409000, "total_equity": 295496000, "shares_outstanding": 25390000, "operating_cash_flow": 6092000, "stock_based_compensation": 2546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85139000, "dividends_paid": 13443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74115000, "free_cash_flow": 6092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177865000", "ebitda": "201425000", "netIncome": "-10307000", "grossProfit": "87233000", "depreciation": "None", "totalRevenue": "64006000", "costOfRevenue": "-23227000", "interestIncome": "None", "incomeBeforeTax": "-10306000", "interestExpense": "188171000", "operatingIncome": "5187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26999", "reportedCurrency": "USD", "netInterestIncome": "-22235000", "nonInterestIncome": "None", "operatingExpenses": "82046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-23227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23560000", "sellingGeneralAndAdministrative": "9336000", "netIncomeFromContinuingOperations": "-10348000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1886419000", "longTermDebt": "1469410000", "shortTermDebt": "88102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "933000", "reportedCurrency": "USD", "retainedEarnings": "-123409000", "totalLiabilities": "1585995000", "otherCurrentAssets": "31476000", "totalCurrentAssets": "54239000", "currentLongTermDebt": "88102000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832180000", "currentAccountsPayable": "11554000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557512000", "totalShareholderEquity": "295496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7053000", "totalCurrentLiabilities": "113130000", "otherNonCurrentLiabilities": "2980000", "totalNonCurrentLiabilities": "1472865000", "cashAndShortTermInvestments": "13704000", "commonStockSharesOutstanding": "25390000", "intangibleAssetsExcludingGoodwill": "933000", "cashAndCashEquivalentsAtCarryingValue": "13704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10348000", "profitLoss": "None", "dividendPayout": "13443000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6092000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74115000", "cashflowFromInvestment": "-85139000", "stockBasedCompensation": "2546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 62829000, "cost_of_revenue": 9110000, "gross_profit": 53719000, "ebit": 78482999, "ebitda": 102265999, "pretax_income": -7736000, "tax_provision": 26999, "net_income": -7790000, "net_income_to_common": -7790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10828000, "total_current_assets": 61356000, "total_assets": 1841847000, "short_term_debt": null, "long_term_debt": 1467970000, "total_debt": 1467970000, "total_liabilities": 1513818000, "total_equity": 322945000, "shares_outstanding": 25398000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29295000, "capital_expenditure": 0, "free_cash_flow": 29295000, "dividends_paid": 12936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307715, "ticker_id": 2952, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78482999", "ebitda": "102265999", "netIncome": "-7790000", "grossProfit": "53719000", "depreciation": "None", "totalRevenue": "62829000", "costOfRevenue": "9110000", "interestIncome": "None", "incomeBeforeTax": "-7736000", "interestExpense": "86219000", "operatingIncome": "7419000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26999", "reportedCurrency": "USD", "netInterestIncome": "-22525000", "nonInterestIncome": "None", "operatingExpenses": "46300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23783000", "sellingGeneralAndAdministrative": "6594000", "netIncomeFromContinuingOperations": "-7821000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1841847000", "longTermDebt": "1467970000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-99276000", "totalLiabilities": "1513818000", "otherCurrentAssets": "39284000", "totalCurrentAssets": "61356000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1780491000", "currentAccountsPayable": "17190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1467970000", "totalShareholderEquity": "322945000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6932000", "totalCurrentLiabilities": "42373000", "otherNonCurrentLiabilities": "2861000", "totalNonCurrentLiabilities": "1471445000", "cashAndShortTermInvestments": "10828000", "commonStockSharesOutstanding": "25398000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7821000", "profitLoss": "None", "dividendPayout": "12936000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29295000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15265000", "cashflowFromInvestment": "-11922000", "stockBasedCompensation": "2527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62829000, "cost_of_revenue": 9110000, "gross_profit": 53719000, "research_and_development": null, "selling_general_admin": 6594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78482999, "depreciation_amortisation": 23783000, "ebitda": 102265999, "interest_expense": 86219000, "interest_income": null, "other_non_operating": null, "pretax_income": -7736000, "tax_provision": 26999, "effective_tax_rate": null, "net_income": -7790000, "net_income_continuing_ops": -7821000, "net_income_to_common": -7790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10828000, "short_term_investments": null, "net_receivables": 11244000, "inventory": null, "other_current_assets": null, "total_current_assets": 61356000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1780491000, "total_assets": 1841847000, "short_term_debt": null, "accounts_payable": 17190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42373000, "long_term_debt": 1467970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1471445000, "total_liabilities": 1513818000, "total_debt": 1467970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -99276000, "total_equity": 322945000, "shares_outstanding": 25398000, "operating_cash_flow": 29295000, "stock_based_compensation": 2527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11922000, "dividends_paid": 12936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15265000, "free_cash_flow": 29295000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78482999", "ebitda": "102265999", "netIncome": "-7790000", "grossProfit": "53719000", "depreciation": "None", "totalRevenue": "62829000", "costOfRevenue": "9110000", "interestIncome": "None", "incomeBeforeTax": "-7736000", "interestExpense": "86219000", "operatingIncome": "7419000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "26999", "reportedCurrency": "USD", "netInterestIncome": "-22525000", "nonInterestIncome": "None", "operatingExpenses": "46300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23783000", "sellingGeneralAndAdministrative": "6594000", "netIncomeFromContinuingOperations": "-7821000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1841847000", "longTermDebt": "1467970000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-99276000", "totalLiabilities": "1513818000", "otherCurrentAssets": "39284000", "totalCurrentAssets": "61356000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1780491000", "currentAccountsPayable": "17190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1467970000", "totalShareholderEquity": "322945000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6932000", "totalCurrentLiabilities": "42373000", "otherNonCurrentLiabilities": "2861000", "totalNonCurrentLiabilities": "1471445000", "cashAndShortTermInvestments": "10828000", "commonStockSharesOutstanding": "25398000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7821000", "profitLoss": "None", "dividendPayout": "12936000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29295000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15265000", "cashflowFromInvestment": "-11922000", "stockBasedCompensation": "2527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 61230000, "cost_of_revenue": 26688000, "gross_profit": 34542000, "ebit": 13478000, "ebitda": 37537000, "pretax_income": -7061000, "tax_provision": -27000, "net_income": -7033000, "net_income_to_common": -7033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13623000, "total_current_assets": 62367000, "total_assets": 1857201000, "short_term_debt": null, "long_term_debt": 1466530000, "total_debt": 1466530000, "total_liabilities": 1504147000, "total_equity": 347890000, "shares_outstanding": 25416000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19880000, "capital_expenditure": 0, "free_cash_flow": 19880000, "dividends_paid": 13118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307716, "ticker_id": 2952, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13478000", "ebitda": "37537000", "netIncome": "-7033000", "grossProfit": "34542000", "depreciation": "None", "totalRevenue": "61230000", "costOfRevenue": "26688000", "interestIncome": "None", "incomeBeforeTax": "-7061000", "interestExpense": "22167000", "operatingIncome": "7903000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-27000", "reportedCurrency": "USD", "netInterestIncome": "-22167000", "nonInterestIncome": "None", "operatingExpenses": "26639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24059000", "sellingGeneralAndAdministrative": "4499000", "netIncomeFromContinuingOperations": "-7061000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1857201000", "longTermDebt": "1466530000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-78152000", "totalLiabilities": "1504147000", "otherCurrentAssets": "34381000", "totalCurrentAssets": "62367000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794834000", "currentAccountsPayable": "13151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1466530000", "totalShareholderEquity": "347890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6734000", "totalCurrentLiabilities": "34291000", "otherNonCurrentLiabilities": "2902000", "totalNonCurrentLiabilities": "1469856000", "cashAndShortTermInvestments": "13623000", "commonStockSharesOutstanding": "25416000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7061000", "profitLoss": "None", "dividendPayout": "13118000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19880000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20885000", "cashflowFromInvestment": "-9811000", "stockBasedCompensation": "2335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61230000, "cost_of_revenue": 26688000, "gross_profit": 34542000, "research_and_development": null, "selling_general_admin": 4499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13478000, "depreciation_amortisation": 24059000, "ebitda": 37537000, "interest_expense": 22167000, "interest_income": null, "other_non_operating": null, "pretax_income": -7061000, "tax_provision": -27000, "effective_tax_rate": null, "net_income": -7033000, "net_income_continuing_ops": -7061000, "net_income_to_common": -7033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13623000, "short_term_investments": null, "net_receivables": 14363000, "inventory": null, "other_current_assets": null, "total_current_assets": 62367000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1794834000, "total_assets": 1857201000, "short_term_debt": null, "accounts_payable": 13151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34291000, "long_term_debt": 1466530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469856000, "total_liabilities": 1504147000, "total_debt": 1466530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78152000, "total_equity": 347890000, "shares_outstanding": 25416000, "operating_cash_flow": 19880000, "stock_based_compensation": 2335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9811000, "dividends_paid": 13118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20885000, "free_cash_flow": 19880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13478000", "ebitda": "37537000", "netIncome": "-7033000", "grossProfit": "34542000", "depreciation": "None", "totalRevenue": "61230000", "costOfRevenue": "26688000", "interestIncome": "None", "incomeBeforeTax": "-7061000", "interestExpense": "22167000", "operatingIncome": "7903000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-27000", "reportedCurrency": "USD", "netInterestIncome": "-22167000", "nonInterestIncome": "None", "operatingExpenses": "26639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24059000", "sellingGeneralAndAdministrative": "4499000", "netIncomeFromContinuingOperations": "-7061000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1857201000", "longTermDebt": "1466530000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-78152000", "totalLiabilities": "1504147000", "otherCurrentAssets": "34381000", "totalCurrentAssets": "62367000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1794834000", "currentAccountsPayable": "13151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1466530000", "totalShareholderEquity": "347890000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6734000", "totalCurrentLiabilities": "34291000", "otherNonCurrentLiabilities": "2902000", "totalNonCurrentLiabilities": "1469856000", "cashAndShortTermInvestments": "13623000", "commonStockSharesOutstanding": "25416000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7061000", "profitLoss": "None", "dividendPayout": "13118000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19880000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20885000", "cashflowFromInvestment": "-9811000", "stockBasedCompensation": "2335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 63216000, "cost_of_revenue": 26986000, "gross_profit": 36230000, "ebit": 13754000, "ebitda": 38104000, "pretax_income": -6924000, "tax_provision": 27000, "net_income": -6897000, "net_income_to_common": -6897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23719000, "total_current_assets": 70511000, "total_assets": 1881748000, "short_term_debt": null, "long_term_debt": 1465090000, "total_debt": 1465090000, "total_liabilities": 1496220000, "total_equity": 379909000, "shares_outstanding": 25448000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28322000, "capital_expenditure": 0, "free_cash_flow": 28322000, "dividends_paid": 14028000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307717, "ticker_id": 2952, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13754000", "ebitda": "38104000", "netIncome": "-6897000", "grossProfit": "36230000", "depreciation": "None", "totalRevenue": "63216000", "costOfRevenue": "26986000", "interestIncome": "None", "incomeBeforeTax": "-6924000", "interestExpense": "22322000", "operatingIncome": "7423000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27000", "reportedCurrency": "USD", "netInterestIncome": "-22322000", "nonInterestIncome": "None", "operatingExpenses": "28807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24350000", "sellingGeneralAndAdministrative": "4457000", "netIncomeFromContinuingOperations": "-6924000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "1881748000", "longTermDebt": "1465090000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-58135000", "totalLiabilities": "1496220000", "otherCurrentAssets": "35101000", "totalCurrentAssets": "70511000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811237000", "currentAccountsPayable": "12023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1465090000", "totalShareholderEquity": "379909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7173000", "totalCurrentLiabilities": "28167000", "otherNonCurrentLiabilities": "2963000", "totalNonCurrentLiabilities": "1468053000", "cashAndShortTermInvestments": "23719000", "commonStockSharesOutstanding": "25448000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6924000", "profitLoss": "None", "dividendPayout": "14028000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28322000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14541000", "cashflowFromInvestment": "-8878000", "stockBasedCompensation": "2475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14028000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63216000, "cost_of_revenue": 26986000, "gross_profit": 36230000, "research_and_development": null, "selling_general_admin": 4457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13754000, "depreciation_amortisation": 24350000, "ebitda": 38104000, "interest_expense": 22322000, "interest_income": null, "other_non_operating": null, "pretax_income": -6924000, "tax_provision": 27000, "effective_tax_rate": null, "net_income": -6897000, "net_income_continuing_ops": -6924000, "net_income_to_common": -6897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23719000, "short_term_investments": null, "net_receivables": 11691000, "inventory": null, "other_current_assets": null, "total_current_assets": 70511000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1811237000, "total_assets": 1881748000, "short_term_debt": null, "accounts_payable": 12023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28167000, "long_term_debt": 1465090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1468053000, "total_liabilities": 1496220000, "total_debt": 1465090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58135000, "total_equity": 379909000, "shares_outstanding": 25448000, "operating_cash_flow": 28322000, "stock_based_compensation": 2475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8878000, "dividends_paid": 14028000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14541000, "free_cash_flow": 28322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13754000", "ebitda": "38104000", "netIncome": "-6897000", "grossProfit": "36230000", "depreciation": "None", "totalRevenue": "63216000", "costOfRevenue": "26986000", "interestIncome": "None", "incomeBeforeTax": "-6924000", "interestExpense": "22322000", "operatingIncome": "7423000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27000", "reportedCurrency": "USD", "netInterestIncome": "-22322000", "nonInterestIncome": "None", "operatingExpenses": "28807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24350000", "sellingGeneralAndAdministrative": "4457000", "netIncomeFromContinuingOperations": "-6924000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "1881748000", "longTermDebt": "1465090000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-58135000", "totalLiabilities": "1496220000", "otherCurrentAssets": "35101000", "totalCurrentAssets": "70511000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811237000", "currentAccountsPayable": "12023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1465090000", "totalShareholderEquity": "379909000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7173000", "totalCurrentLiabilities": "28167000", "otherNonCurrentLiabilities": "2963000", "totalNonCurrentLiabilities": "1468053000", "cashAndShortTermInvestments": "23719000", "commonStockSharesOutstanding": "25448000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6924000", "profitLoss": "None", "dividendPayout": "14028000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28322000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14541000", "cashflowFromInvestment": "-8878000", "stockBasedCompensation": "2475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14028000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 63791000, "cost_of_revenue": 26870000, "gross_profit": 36921000, "ebit": -2117000, "ebitda": 22272000, "pretax_income": -27038000, "tax_provision": null, "net_income": -26931000, "net_income_to_common": -26931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23148000, "total_current_assets": 66254000, "total_assets": 1907420000, "short_term_debt": null, "long_term_debt": 1463650000, "total_debt": 1463650000, "total_liabilities": 1491270000, "total_equity": 410368000, "shares_outstanding": 25402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6429000, "capital_expenditure": 0, "free_cash_flow": 6429000, "dividends_paid": 12963000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307718, "ticker_id": 2952, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2117000", "ebitda": "22272000", "netIncome": "-26931000", "grossProfit": "36921000", "depreciation": "None", "totalRevenue": "63791000", "costOfRevenue": "26870000", "interestIncome": "None", "incomeBeforeTax": "-27038000", "interestExpense": "24921000", "operatingIncome": "11508000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26234000", "nonInterestIncome": "None", "operatingExpenses": "25413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24389000", "sellingGeneralAndAdministrative": "4875000", "netIncomeFromContinuingOperations": "-27038000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1907420000", "longTermDebt": "1463650000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38030000", "totalLiabilities": "1491270000", "otherCurrentAssets": "30769000", "totalCurrentAssets": "66254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841166000", "currentAccountsPayable": "11351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463650000", "totalShareholderEquity": "410368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7630000", "totalCurrentLiabilities": "24666000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "1466604000", "cashAndShortTermInvestments": "23148000", "commonStockSharesOutstanding": "25402000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27038000", "profitLoss": "None", "dividendPayout": "12963000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6429000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29181000", "cashflowFromInvestment": "15951000", "stockBasedCompensation": "2642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12963000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16082999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63791000, "cost_of_revenue": 26870000, "gross_profit": 36921000, "research_and_development": null, "selling_general_admin": 4875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2117000, "depreciation_amortisation": 24389000, "ebitda": 22272000, "interest_expense": 24921000, "interest_income": null, "other_non_operating": null, "pretax_income": -27038000, "tax_provision": null, "effective_tax_rate": null, "net_income": -26931000, "net_income_continuing_ops": -27038000, "net_income_to_common": -26931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23148000, "short_term_investments": null, "net_receivables": 12337000, "inventory": null, "other_current_assets": null, "total_current_assets": 66254000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1841166000, "total_assets": 1907420000, "short_term_debt": null, "accounts_payable": 11351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24666000, "long_term_debt": 1463650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1466604000, "total_liabilities": 1491270000, "total_debt": 1463650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38030000, "total_equity": 410368000, "shares_outstanding": 25402000, "operating_cash_flow": 6429000, "stock_based_compensation": 2642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15951000, "dividends_paid": 12963000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29181000, "free_cash_flow": 6429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2117000", "ebitda": "22272000", "netIncome": "-26931000", "grossProfit": "36921000", "depreciation": "None", "totalRevenue": "63791000", "costOfRevenue": "26870000", "interestIncome": "None", "incomeBeforeTax": "-27038000", "interestExpense": "24921000", "operatingIncome": "11508000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26234000", "nonInterestIncome": "None", "operatingExpenses": "25413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24389000", "sellingGeneralAndAdministrative": "4875000", "netIncomeFromContinuingOperations": "-27038000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1907420000", "longTermDebt": "1463650000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-38030000", "totalLiabilities": "1491270000", "otherCurrentAssets": "30769000", "totalCurrentAssets": "66254000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841166000", "currentAccountsPayable": "11351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1463650000", "totalShareholderEquity": "410368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7630000", "totalCurrentLiabilities": "24666000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "1466604000", "cashAndShortTermInvestments": "23148000", "commonStockSharesOutstanding": "25402000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27038000", "profitLoss": "None", "dividendPayout": "12963000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6429000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29181000", "cashflowFromInvestment": "15951000", "stockBasedCompensation": "2642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12963000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16082999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 64095000, "cost_of_revenue": 29073000, "gross_profit": 35022000, "ebit": 17088000, "ebitda": 41696000, "pretax_income": -8888000, "tax_provision": 35000, "net_income": -8853000, "net_income_to_common": -8853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17412000, "total_current_assets": 93696000, "total_assets": 1953322000, "short_term_debt": 79000, "long_term_debt": 1454735000, "total_debt": 1454814000, "total_liabilities": 1500227000, "total_equity": 447148000, "shares_outstanding": 25404000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27798000, "capital_expenditure": 0, "free_cash_flow": 27798000, "dividends_paid": 11748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307720, "ticker_id": 2952, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17088000", "ebitda": "41696000", "netIncome": "-8853000", "grossProfit": "35022000", "depreciation": "None", "totalRevenue": "64095000", "costOfRevenue": "29073000", "interestIncome": "None", "incomeBeforeTax": "-8888000", "interestExpense": "25976000", "operatingIncome": "5579000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "-26608000", "nonInterestIncome": "None", "operatingExpenses": "29443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24608000", "sellingGeneralAndAdministrative": "4835000", "netIncomeFromContinuingOperations": "-8888000" }, "balance": { "goodwill": "None", "inventory": "73464000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1953322000", "longTermDebt": "1454735000", "shortTermDebt": "79000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2232000", "totalLiabilities": "1500227000", "otherCurrentAssets": "63538000", "totalCurrentAssets": "93696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1859626000", "currentAccountsPayable": "12206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454735000", "totalShareholderEquity": "447148000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8632000", "totalCurrentLiabilities": "42496000", "otherNonCurrentLiabilities": "2996000", "totalNonCurrentLiabilities": "1457731000", "cashAndShortTermInvestments": "17412000", "commonStockSharesOutstanding": "25404000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8888000", "profitLoss": "None", "dividendPayout": "11748000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27798000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11866000", "cashflowFromInvestment": "-9861000", "stockBasedCompensation": "2670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64095000, "cost_of_revenue": 29073000, "gross_profit": 35022000, "research_and_development": null, "selling_general_admin": 4835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17088000, "depreciation_amortisation": 24608000, "ebitda": 41696000, "interest_expense": 25976000, "interest_income": null, "other_non_operating": null, "pretax_income": -8888000, "tax_provision": 35000, "effective_tax_rate": null, "net_income": -8853000, "net_income_continuing_ops": -8888000, "net_income_to_common": -8853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17412000, "short_term_investments": null, "net_receivables": 12746000, "inventory": 73464000, "other_current_assets": null, "total_current_assets": 93696000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1859626000, "total_assets": 1953322000, "short_term_debt": 79000, "accounts_payable": 12206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42496000, "long_term_debt": 1454735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1457731000, "total_liabilities": 1500227000, "total_debt": 1454814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2232000, "total_equity": 447148000, "shares_outstanding": 25404000, "operating_cash_flow": 27798000, "stock_based_compensation": 2670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9861000, "dividends_paid": 11748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11866000, "free_cash_flow": 27798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17088000", "ebitda": "41696000", "netIncome": "-8853000", "grossProfit": "35022000", "depreciation": "None", "totalRevenue": "64095000", "costOfRevenue": "29073000", "interestIncome": "None", "incomeBeforeTax": "-8888000", "interestExpense": "25976000", "operatingIncome": "5579000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "-26608000", "nonInterestIncome": "None", "operatingExpenses": "29443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24608000", "sellingGeneralAndAdministrative": "4835000", "netIncomeFromContinuingOperations": "-8888000" }, "balance": { "goodwill": "None", "inventory": "73464000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1953322000", "longTermDebt": "1454735000", "shortTermDebt": "79000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2232000", "totalLiabilities": "1500227000", "otherCurrentAssets": "63538000", "totalCurrentAssets": "93696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1859626000", "currentAccountsPayable": "12206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454735000", "totalShareholderEquity": "447148000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8632000", "totalCurrentLiabilities": "42496000", "otherNonCurrentLiabilities": "2996000", "totalNonCurrentLiabilities": "1457731000", "cashAndShortTermInvestments": "17412000", "commonStockSharesOutstanding": "25404000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8888000", "profitLoss": "None", "dividendPayout": "11748000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27798000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11866000", "cashflowFromInvestment": "-9861000", "stockBasedCompensation": "2670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 62383000, "cost_of_revenue": 28221000, "gross_profit": 34162000, "ebit": 36650000, "ebitda": 61092000, "pretax_income": 10638000, "tax_provision": 14314000, "net_income": 10596000, "net_income_to_common": 10596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21262000, "total_current_assets": 86328000, "total_assets": 1988722000, "short_term_debt": 147000, "long_term_debt": 1454418000, "total_debt": 1454565000, "total_liabilities": 1491959000, "total_equity": 491145000, "shares_outstanding": 26309000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19659000, "capital_expenditure": 0, "free_cash_flow": 19659000, "dividends_paid": 11860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307721, "ticker_id": 2952, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36650000", "ebitda": "61092000", "netIncome": "10596000", "grossProfit": "34162000", "depreciation": "None", "totalRevenue": "62383000", "costOfRevenue": "28221000", "interestIncome": "None", "incomeBeforeTax": "10638000", "interestExpense": "26714000", "operatingIncome": "25482000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14314000", "reportedCurrency": "USD", "netInterestIncome": "-26714000", "nonInterestIncome": "None", "operatingExpenses": "8680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24442000", "sellingGeneralAndAdministrative": "4779000", "netIncomeFromContinuingOperations": "10638000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1988722000", "longTermDebt": "1454418000", "shortTermDebt": "147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "23695000", "totalLiabilities": "1491959000", "otherCurrentAssets": "-14921000", "totalCurrentAssets": "86328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68479000", "currentNetReceivables": "11508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1902394000", "currentAccountsPayable": "10826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454418000", "totalShareholderEquity": "491145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8603000", "totalCurrentLiabilities": "34537000", "otherNonCurrentLiabilities": "3004000", "totalNonCurrentLiabilities": "1457422000", "cashAndShortTermInvestments": "21262000", "commonStockSharesOutstanding": "26309000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10596000", "profitLoss": "None", "dividendPayout": "11860000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19659000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64121000", "cashflowFromInvestment": "30360000", "stockBasedCompensation": "2684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62383000, "cost_of_revenue": 28221000, "gross_profit": 34162000, "research_and_development": null, "selling_general_admin": 4779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36650000, "depreciation_amortisation": 24442000, "ebitda": 61092000, "interest_expense": 26714000, "interest_income": null, "other_non_operating": null, "pretax_income": 10638000, "tax_provision": 14314000, "effective_tax_rate": null, "net_income": 10596000, "net_income_continuing_ops": 10638000, "net_income_to_common": 10596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21262000, "short_term_investments": 68479000, "net_receivables": 11508000, "inventory": null, "other_current_assets": null, "total_current_assets": 86328000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1902394000, "total_assets": 1988722000, "short_term_debt": 147000, "accounts_payable": 10826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34537000, "long_term_debt": 1454418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1457422000, "total_liabilities": 1491959000, "total_debt": 1454565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23695000, "total_equity": 491145000, "shares_outstanding": 26309000, "operating_cash_flow": 19659000, "stock_based_compensation": 2684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30360000, "dividends_paid": 11860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64121000, "free_cash_flow": 19659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36650000", "ebitda": "61092000", "netIncome": "10596000", "grossProfit": "34162000", "depreciation": "None", "totalRevenue": "62383000", "costOfRevenue": "28221000", "interestIncome": "None", "incomeBeforeTax": "10638000", "interestExpense": "26714000", "operatingIncome": "25482000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14314000", "reportedCurrency": "USD", "netInterestIncome": "-26714000", "nonInterestIncome": "None", "operatingExpenses": "8680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24442000", "sellingGeneralAndAdministrative": "4779000", "netIncomeFromContinuingOperations": "10638000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "1988722000", "longTermDebt": "1454418000", "shortTermDebt": "147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "23695000", "totalLiabilities": "1491959000", "otherCurrentAssets": "-14921000", "totalCurrentAssets": "86328000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "68479000", "currentNetReceivables": "11508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1902394000", "currentAccountsPayable": "10826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454418000", "totalShareholderEquity": "491145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8603000", "totalCurrentLiabilities": "34537000", "otherNonCurrentLiabilities": "3004000", "totalNonCurrentLiabilities": "1457422000", "cashAndShortTermInvestments": "21262000", "commonStockSharesOutstanding": "26309000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10596000", "profitLoss": "None", "dividendPayout": "11860000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19659000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64121000", "cashflowFromInvestment": "30360000", "stockBasedCompensation": "2684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 67577000, "cost_of_revenue": 29062000, "gross_profit": 38515000, "ebit": 53609000, "ebitda": 77932000, "pretax_income": 26402000, "tax_provision": 104000, "net_income": 26298000, "net_income_to_common": 26298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37234000, "total_current_assets": 121921000, "total_assets": 2042686000, "short_term_debt": 15496000, "long_term_debt": 1454101000, "total_debt": 1469597000, "total_liabilities": 1524825000, "total_equity": 512779000, "shares_outstanding": 26354000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19687000, "capital_expenditure": 0, "free_cash_flow": 19687000, "dividends_paid": 12733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307722, "ticker_id": 2952, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53609000", "ebitda": "77932000", "netIncome": "26298000", "grossProfit": "38515000", "depreciation": "None", "totalRevenue": "67577000", "costOfRevenue": "29062000", "interestIncome": "None", "incomeBeforeTax": "26402000", "interestExpense": "27924000", "operatingIncome": "40991000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-27924000", "nonInterestIncome": "None", "operatingExpenses": "-2476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24323000", "sellingGeneralAndAdministrative": "4910000", "netIncomeFromContinuingOperations": "26402000" }, "balance": { "goodwill": "None", "inventory": "-76350000", "commonStock": "257000", "currentDebt": "None", "investments": "None", "totalAssets": "2042686000", "longTermDebt": "1454101000", "shortTermDebt": "15496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25742000", "totalLiabilities": "1524825000", "otherCurrentAssets": "71605000", "totalCurrentAssets": "121921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "76350000", "currentNetReceivables": "13082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920765000", "currentAccountsPayable": "14121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454101000", "totalShareholderEquity": "512779000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44281000", "totalCurrentLiabilities": "67664000", "otherNonCurrentLiabilities": "3060000", "totalNonCurrentLiabilities": "1457161000", "cashAndShortTermInvestments": "37234000", "commonStockSharesOutstanding": "26354000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26402000", "profitLoss": "None", "dividendPayout": "12733000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19687000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90386000", "cashflowFromInvestment": "94169000", "stockBasedCompensation": "2547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67577000, "cost_of_revenue": 29062000, "gross_profit": 38515000, "research_and_development": null, "selling_general_admin": 4910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53609000, "depreciation_amortisation": 24323000, "ebitda": 77932000, "interest_expense": 27924000, "interest_income": null, "other_non_operating": null, "pretax_income": 26402000, "tax_provision": 104000, "effective_tax_rate": null, "net_income": 26298000, "net_income_continuing_ops": 26402000, "net_income_to_common": 26298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37234000, "short_term_investments": 76350000, "net_receivables": 13082000, "inventory": -76350000, "other_current_assets": null, "total_current_assets": 121921000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1920765000, "total_assets": 2042686000, "short_term_debt": 15496000, "accounts_payable": 14121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67664000, "long_term_debt": 1454101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1457161000, "total_liabilities": 1524825000, "total_debt": 1469597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25742000, "total_equity": 512779000, "shares_outstanding": 26354000, "operating_cash_flow": 19687000, "stock_based_compensation": 2547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 94169000, "dividends_paid": 12733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90386000, "free_cash_flow": 19687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53609000", "ebitda": "77932000", "netIncome": "26298000", "grossProfit": "38515000", "depreciation": "None", "totalRevenue": "67577000", "costOfRevenue": "29062000", "interestIncome": "None", "incomeBeforeTax": "26402000", "interestExpense": "27924000", "operatingIncome": "40991000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "104000", "reportedCurrency": "USD", "netInterestIncome": "-27924000", "nonInterestIncome": "None", "operatingExpenses": "-2476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24323000", "sellingGeneralAndAdministrative": "4910000", "netIncomeFromContinuingOperations": "26402000" }, "balance": { "goodwill": "None", "inventory": "-76350000", "commonStock": "257000", "currentDebt": "None", "investments": "None", "totalAssets": "2042686000", "longTermDebt": "1454101000", "shortTermDebt": "15496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "25742000", "totalLiabilities": "1524825000", "otherCurrentAssets": "71605000", "totalCurrentAssets": "121921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "76350000", "currentNetReceivables": "13082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920765000", "currentAccountsPayable": "14121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1454101000", "totalShareholderEquity": "512779000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44281000", "totalCurrentLiabilities": "67664000", "otherNonCurrentLiabilities": "3060000", "totalNonCurrentLiabilities": "1457161000", "cashAndShortTermInvestments": "37234000", "commonStockSharesOutstanding": "26354000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26402000", "profitLoss": "None", "dividendPayout": "12733000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19687000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90386000", "cashflowFromInvestment": "94169000", "stockBasedCompensation": "2547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 68920000, "cost_of_revenue": 27144000, "gross_profit": 41776000, "ebit": 10860000, "ebitda": 35111000, "pretax_income": 18421000, "tax_provision": 21824000, "net_income": 18351000, "net_income_to_common": 18351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12367000, "total_current_assets": 170624000, "total_assets": 2107645000, "short_term_debt": 23243000, "long_term_debt": 1477030000, "total_debt": 1500273000, "total_liabilities": 1607775000, "total_equity": 494624000, "shares_outstanding": 26298000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14823000, "capital_expenditure": 51927000, "free_cash_flow": 66750000, "dividends_paid": 11872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307723, "ticker_id": 2952, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10860000", "ebitda": "35111000", "netIncome": "18351000", "grossProfit": "41776000", "depreciation": "None", "totalRevenue": "68920000", "costOfRevenue": "27144000", "interestIncome": "None", "incomeBeforeTax": "18421000", "interestExpense": "29335000", "operatingIncome": "36550000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21824000", "reportedCurrency": "USD", "netInterestIncome": "-29335000", "nonInterestIncome": "None", "operatingExpenses": "5226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24251000", "sellingGeneralAndAdministrative": "6665000", "netIncomeFromContinuingOperations": "18421000" }, "balance": { "goodwill": "None", "inventory": "14598000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2107645000", "longTermDebt": "1477030000", "shortTermDebt": "23243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11493000", "totalLiabilities": "1607775000", "otherCurrentAssets": "143659000", "totalCurrentAssets": "170624000", "currentLongTermDebt": "23243000", "longTermInvestments": "None", "shortTermInvestments": "74016000", "currentNetReceivables": "14598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857353000", "currentAccountsPayable": "17140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1477030000", "totalShareholderEquity": "494624000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97443000", "totalCurrentLiabilities": "150829000", "otherNonCurrentLiabilities": "3159000", "totalNonCurrentLiabilities": "1456946000", "cashAndShortTermInvestments": "12367000", "commonStockSharesOutstanding": "26298000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18421000", "profitLoss": "None", "dividendPayout": "11872000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14823000", "capitalExpenditures": "51927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53332000", "cashflowFromInvestment": "33955000", "stockBasedCompensation": "2331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68920000, "cost_of_revenue": 27144000, "gross_profit": 41776000, "research_and_development": null, "selling_general_admin": 6665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10860000, "depreciation_amortisation": 24251000, "ebitda": 35111000, "interest_expense": 29335000, "interest_income": null, "other_non_operating": null, "pretax_income": 18421000, "tax_provision": 21824000, "effective_tax_rate": null, "net_income": 18351000, "net_income_continuing_ops": 18421000, "net_income_to_common": 18351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12367000, "short_term_investments": 74016000, "net_receivables": 14598000, "inventory": 14598000, "other_current_assets": null, "total_current_assets": 170624000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1857353000, "total_assets": 2107645000, "short_term_debt": 23243000, "accounts_payable": 17140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150829000, "long_term_debt": 1477030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1456946000, "total_liabilities": 1607775000, "total_debt": 1500273000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11493000, "total_equity": 494624000, "shares_outstanding": 26298000, "operating_cash_flow": 14823000, "stock_based_compensation": 2331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33955000, "dividends_paid": 11872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53332000, "free_cash_flow": 66750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10860000", "ebitda": "35111000", "netIncome": "18351000", "grossProfit": "41776000", "depreciation": "None", "totalRevenue": "68920000", "costOfRevenue": "27144000", "interestIncome": "None", "incomeBeforeTax": "18421000", "interestExpense": "29335000", "operatingIncome": "36550000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21824000", "reportedCurrency": "USD", "netInterestIncome": "-29335000", "nonInterestIncome": "None", "operatingExpenses": "5226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24251000", "sellingGeneralAndAdministrative": "6665000", "netIncomeFromContinuingOperations": "18421000" }, "balance": { "goodwill": "None", "inventory": "14598000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2107645000", "longTermDebt": "1477030000", "shortTermDebt": "23243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "11493000", "totalLiabilities": "1607775000", "otherCurrentAssets": "143659000", "totalCurrentAssets": "170624000", "currentLongTermDebt": "23243000", "longTermInvestments": "None", "shortTermInvestments": "74016000", "currentNetReceivables": "14598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1857353000", "currentAccountsPayable": "17140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1477030000", "totalShareholderEquity": "494624000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97443000", "totalCurrentLiabilities": "150829000", "otherNonCurrentLiabilities": "3159000", "totalNonCurrentLiabilities": "1456946000", "cashAndShortTermInvestments": "12367000", "commonStockSharesOutstanding": "26298000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18421000", "profitLoss": "None", "dividendPayout": "11872000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14823000", "capitalExpenditures": "51927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53332000", "cashflowFromInvestment": "33955000", "stockBasedCompensation": "2331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 69838000, "cost_of_revenue": 30766000, "gross_profit": 39072000, "ebit": 62969000, "ebitda": 86766000, "pretax_income": 33878000, "tax_provision": 18037000, "net_income": 33749000, "net_income_to_common": 33749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7531000, "total_current_assets": 198423000, "total_assets": 2180026000, "short_term_debt": 39968000, "long_term_debt": 1493439000, "total_debt": 1533407000, "total_liabilities": 1661123000, "total_equity": 513822000, "shares_outstanding": 26302000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60169000, "capital_expenditure": 51927000, "free_cash_flow": 112096000, "dividends_paid": 420, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307725, "ticker_id": 2952, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62969000", "ebitda": "86766000", "netIncome": "33749000", "grossProfit": "39072000", "depreciation": "None", "totalRevenue": "69838000", "costOfRevenue": "30766000", "interestIncome": "None", "incomeBeforeTax": "33878000", "interestExpense": "29829000", "operatingIncome": "53459000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18037000", "reportedCurrency": "USD", "netInterestIncome": "-17587000", "nonInterestIncome": "None", "operatingExpenses": "-14387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23797000", "sellingGeneralAndAdministrative": "4906000", "netIncomeFromContinuingOperations": "33878000" }, "balance": { "goodwill": "None", "inventory": "-98621000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2180026000", "longTermDebt": "1493439000", "shortTermDebt": "39968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5534000", "totalLiabilities": "1661123000", "otherCurrentAssets": "176153000", "totalCurrentAssets": "198423000", "currentLongTermDebt": "39968000", "longTermInvestments": "None", "shortTermInvestments": "98621000", "currentNetReceivables": "14739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981603000", "currentAccountsPayable": "18966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1869679000", "shortLongTermDebtTotal": "1493439000", "totalShareholderEquity": "513822000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121491000", "totalCurrentLiabilities": "204434000", "otherNonCurrentLiabilities": "3218000", "totalNonCurrentLiabilities": "1456689000", "cashAndShortTermInvestments": "7531000", "commonStockSharesOutstanding": "26302000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33878000", "profitLoss": "None", "dividendPayout": "420", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60169000", "capitalExpenditures": "51927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420", "cashflowFromInvestment": "54330000", "stockBasedCompensation": "2494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "420", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69838000, "cost_of_revenue": 30766000, "gross_profit": 39072000, "research_and_development": null, "selling_general_admin": 4906000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62969000, "depreciation_amortisation": 23797000, "ebitda": 86766000, "interest_expense": 29829000, "interest_income": null, "other_non_operating": null, "pretax_income": 33878000, "tax_provision": 18037000, "effective_tax_rate": null, "net_income": 33749000, "net_income_continuing_ops": 33878000, "net_income_to_common": 33749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7531000, "short_term_investments": 98621000, "net_receivables": 14739000, "inventory": -98621000, "other_current_assets": null, "total_current_assets": 198423000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1981603000, "total_assets": 2180026000, "short_term_debt": 39968000, "accounts_payable": 18966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204434000, "long_term_debt": 1493439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1456689000, "total_liabilities": 1661123000, "total_debt": 1533407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5534000, "total_equity": 513822000, "shares_outstanding": 26302000, "operating_cash_flow": 60169000, "stock_based_compensation": 2494000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 54330000, "dividends_paid": 420, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -420, "free_cash_flow": 112096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62969000", "ebitda": "86766000", "netIncome": "33749000", "grossProfit": "39072000", "depreciation": "None", "totalRevenue": "69838000", "costOfRevenue": "30766000", "interestIncome": "None", "incomeBeforeTax": "33878000", "interestExpense": "29829000", "operatingIncome": "53459000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "18037000", "reportedCurrency": "USD", "netInterestIncome": "-17587000", "nonInterestIncome": "None", "operatingExpenses": "-14387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23797000", "sellingGeneralAndAdministrative": "4906000", "netIncomeFromContinuingOperations": "33878000" }, "balance": { "goodwill": "None", "inventory": "-98621000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2180026000", "longTermDebt": "1493439000", "shortTermDebt": "39968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5534000", "totalLiabilities": "1661123000", "otherCurrentAssets": "176153000", "totalCurrentAssets": "198423000", "currentLongTermDebt": "39968000", "longTermInvestments": "None", "shortTermInvestments": "98621000", "currentNetReceivables": "14739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981603000", "currentAccountsPayable": "18966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1869679000", "shortLongTermDebtTotal": "1493439000", "totalShareholderEquity": "513822000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121491000", "totalCurrentLiabilities": "204434000", "otherNonCurrentLiabilities": "3218000", "totalNonCurrentLiabilities": "1456689000", "cashAndShortTermInvestments": "7531000", "commonStockSharesOutstanding": "26302000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33878000", "profitLoss": "None", "dividendPayout": "420", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60169000", "capitalExpenditures": "51927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420", "cashflowFromInvestment": "54330000", "stockBasedCompensation": "2494000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "420", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "income_statement": { "revenue": 69569000, "cost_of_revenue": 31026000, "gross_profit": 38543000, "ebit": 23585000, "ebitda": 47457000, "pretax_income": -3968000, "tax_provision": 14834000, "net_income": -3953000, "net_income_to_common": -3953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10056000, "total_current_assets": 148548000, "total_assets": 2207474000, "short_term_debt": 55694000, "long_term_debt": 1598475000, "total_debt": 1654169000, "total_liabilities": 1713040000, "total_equity": 488244000, "shares_outstanding": 25667000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25992000, "capital_expenditure": 21536000, "free_cash_flow": 47528000, "dividends_paid": 10878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307726, "ticker_id": 2952, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:45.889318+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23585000", "ebitda": "47457000", "netIncome": "-3953000", "grossProfit": "38543000", "depreciation": "None", "totalRevenue": "69569000", "costOfRevenue": "31026000", "interestIncome": "None", "incomeBeforeTax": "-3968000", "interestExpense": "28261000", "operatingIncome": "10047000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14834000", "reportedCurrency": "USD", "netInterestIncome": "-14524000", "nonInterestIncome": "None", "operatingExpenses": "28496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23872000", "sellingGeneralAndAdministrative": "4624000", "netIncomeFromContinuingOperations": "-3968000" }, "balance": { "goodwill": "None", "inventory": "-106915000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2207474000", "longTermDebt": "1598475000", "shortTermDebt": "55694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18225000", "totalLiabilities": "1713040000", "otherCurrentAssets": "122986000", "totalCurrentAssets": "148548000", "currentLongTermDebt": "55694000", "longTermInvestments": "2033491000", "shortTermInvestments": "106915000", "currentNetReceivables": "15506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2058926000", "currentAccountsPayable": "15667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1598475000", "totalShareholderEquity": "488244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77542000", "totalCurrentLiabilities": "167017000", "otherNonCurrentLiabilities": "3242000", "totalNonCurrentLiabilities": "1546023000", "cashAndShortTermInvestments": "10056000", "commonStockSharesOutstanding": "25667000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3968000", "profitLoss": "None", "dividendPayout": "10878000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25992000", "capitalExpenditures": "21536000", "changeInReceivables": "-4709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10233000", "cashflowFromInvestment": "-19857000", "stockBasedCompensation": "2495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4098000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69569000, "cost_of_revenue": 31026000, "gross_profit": 38543000, "research_and_development": null, "selling_general_admin": 4624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23585000, "depreciation_amortisation": 23872000, "ebitda": 47457000, "interest_expense": 28261000, "interest_income": null, "other_non_operating": null, "pretax_income": -3968000, "tax_provision": 14834000, "effective_tax_rate": null, "net_income": -3953000, "net_income_continuing_ops": -3968000, "net_income_to_common": -3953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10056000, "short_term_investments": 106915000, "net_receivables": 15506000, "inventory": -106915000, "other_current_assets": null, "total_current_assets": 148548000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2058926000, "total_assets": 2207474000, "short_term_debt": 55694000, "accounts_payable": 15667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167017000, "long_term_debt": 1598475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1546023000, "total_liabilities": 1713040000, "total_debt": 1654169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18225000, "total_equity": 488244000, "shares_outstanding": 25667000, "operating_cash_flow": 25992000, "stock_based_compensation": 2495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19857000, "dividends_paid": 10878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10233000, "free_cash_flow": 47528000, "net_change_in_cash": -4098000 }, "raw_data": { "income": { "ebit": "23585000", "ebitda": "47457000", "netIncome": "-3953000", "grossProfit": "38543000", "depreciation": "None", "totalRevenue": "69569000", "costOfRevenue": "31026000", "interestIncome": "None", "incomeBeforeTax": "-3968000", "interestExpense": "28261000", "operatingIncome": "10047000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14834000", "reportedCurrency": "USD", "netInterestIncome": "-14524000", "nonInterestIncome": "None", "operatingExpenses": "28496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23872000", "sellingGeneralAndAdministrative": "4624000", "netIncomeFromContinuingOperations": "-3968000" }, "balance": { "goodwill": "None", "inventory": "-106915000", "commonStock": "256000", "currentDebt": "None", "investments": "None", "totalAssets": "2207474000", "longTermDebt": "1598475000", "shortTermDebt": "55694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18225000", "totalLiabilities": "1713040000", "otherCurrentAssets": "122986000", "totalCurrentAssets": "148548000", "currentLongTermDebt": "55694000", "longTermInvestments": "2033491000", "shortTermInvestments": "106915000", "currentNetReceivables": "15506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2058926000", "currentAccountsPayable": "15667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1598475000", "totalShareholderEquity": "488244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77542000", "totalCurrentLiabilities": "167017000", "otherNonCurrentLiabilities": "3242000", "totalNonCurrentLiabilities": "1546023000", "cashAndShortTermInvestments": "10056000", "commonStockSharesOutstanding": "25667000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3968000", "profitLoss": "None", "dividendPayout": "10878000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25992000", "capitalExpenditures": "21536000", "changeInReceivables": "-4709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10233000", "cashflowFromInvestment": "-19857000", "stockBasedCompensation": "2495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4098000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }