{ "ticker": { "uuid": "66cc72b3-793c-4d00-8749-12e43431ab55", "symbol": "SMC", "name": "Summit Midstream Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/66cc72b3-793c-4d00-8749-12e43431ab55/", "api_url": "https://sharemaestro.com/factors/api/tickers/66cc72b3-793c-4d00-8749-12e43431ab55/" }, "ticker_metadata": { "id": 3659, "uuid": "66cc72b3-793c-4d00-8749-12e43431ab55", "symbol": "SMC", "name": "Summit Midstream Corporation", "asset_type": "equity", "market_cap": 368151000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Summit Midstream Corporation (SMC) is a leading midstream energy firm that specializes in the gathering, processing, and transportation of natural gas across the United States. With a strategic focus on high-growth markets, SMC has developed an extensive and efficient infrastructure designed to enhance the connectivity and reliability of essential natural gas supply chains. The company prioritizes sustainability and long-term value creation, leveraging disciplined capital investment and operational excellence to navigate the evolving landscape of energy production and distribution. Through its commitment to strategic growth initiatives, SMC positions itself as a vital player within the competitive midstream sector.", "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": "66cc72b3-793c-4d00-8749-12e43431ab55", "symbol": "SMC", "name": "Summit Midstream Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/66cc72b3-793c-4d00-8749-12e43431ab55/", "api_url": "https://sharemaestro.com/factors/api/tickers/66cc72b3-793c-4d00-8749-12e43431ab55/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.9, "quality": 0.27, "momentum": 0.68, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 29.18, "market_cap": 359760220, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1238, "shareholder_yield": 0.1698, "roe": -0.0131, "piotroski_f_score": 5, "momentum_12_1": 0.1888, "volatility_252d": 0.4042 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": "2026-06-07T06:54:43.408327+00:00", "batch_id": "" }, "size": { "price_close": 29.18, "market_cap": 359760220, "market_cap_usd": 359760220, "enterprise_value": 1576002220, "shares_outstanding": 12329000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6038, "ptbv_ratio": 0.8086, "ps_ratio": 0.6328, "pcf_ratio": 2.8911, "pfcf_ratio": 1.3804, "ev_ebitda": 8.0769, "ev_ebit": 19.2583, "ev_sales": 2.772, "ev_fcf": 6.0472, "earnings_yield": null, "fcf_yield": 0.1654, "price_to_sales": 0.6328, "price_to_book": 0.6038, "price_to_cashflow": 2.8911, "ebitda_to_ev": 0.1238, "sales_yield": 0.3607 }, "yield": { "dividend_yield": 0.1698, "buyback_yield": 0, "shareholder_yield": 0.1698, "debt_paydown_yield": null, "total_yield": 0.1698 }, "quality": { "gross_margin": 0.3779, "operating_margin": 0.1439, "net_margin": -0.0137, "ebitda_margin": 0.3432, "fcf_margin": 0.4584, "roe": -0.0131, "roa": -0.0032, "roic": 0.0339, "roc_greenblatt": null, "asset_turnover": 0.2363, "cash_conversion": -33.4942, "accruals_ratio": -0.0549, "sbc_to_revenue": 0.0256, "piotroski_f_score": 5, "altman_z_score": 0.3829, "earnings_stability_5y": 2.2025, "revenue_stability_5y": 0.1478, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0893, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5031, "net_debt_to_ebitda": 6.2332, "debt_to_assets": 0.526, "interest_coverage": 0.8418, "current_ratio": 1.2011, "quick_ratio": 1.2011, "net_debt": 1216242000, "local_beta": -0.0008, "volatility_252d": 0.4042, "volatility_60d": 0.8722, "max_drawdown_12m": -0.2381, "risk_adjusted_momentum": 0.4671 }, "growth": { "revenue_growth_1y": 0.2821, "revenue_growth_3y_cagr": 0.15, "revenue_growth_5y_cagr": 0.0795, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.8327, "book_value_growth_1y": 0.2839, "revenue_growth": 0.2821, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0201, "price_return_3m": -0.0772, "price_return_6m": 0.1074, "price_return_9m": 0.2665, "price_return_12m": 0.1649, "price_return_12m_ex1m": 0.1888, "momentum_6m": 0.1074, "momentum_12m": 0.1649, "momentum_12_1": 0.1888, "distance_from_52w_high": -0.0938, "distance_from_52w_low": 0.4568, "relative_strength": 0.0649 }, "raw_ttm": { "revenue_ttm": 568536000, "gross_profit_ttm": 214847000, "ebit_ttm": 81835000, "ebitda_ttm": 195124000, "net_income_ttm": -7781000, "eps_diluted_ttm": -0.6311, "operating_cash_flow_ttm": 124435000, "capital_expenditure_ttm": 136183000, "fcf_ttm": 260618000, "dividends_paid_ttm": 61078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97213000, "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_current_liabilities": 108203000, "net_ppe": null, "total_assets": 2406393000, "total_debt": 1265764000, "total_equity": 595816000, "net_working_capital": -26907001, "book_value_per_share": 48.3264, "retained_earnings": -208197000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 444924000, "tangible_book_per_share": 36.0876 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 11, "rank_ps": 18, "rank_pcf": 9, "rank_ev_ebitda": 27, "rank_ev_ebit": 67, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 73, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 60, "rank_fcf_margin": 17, "rank_piotroski": 63, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 47 }, "composites": { "value_composite": 10, "quality_composite": 73, "momentum_composite": 32, "growth_composite": 18, "yield_composite": 3, "svqf_composite": 33, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 33, "overall_composite": 15, "quality_value_composite": 0.493, "os_score": 0.85, "value_percentile": 0.9, "quality_percentile": 0.27, "momentum_percentile": 0.68, "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": 31, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 33, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5014, "ticker_id": 3659, "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": "2026-06-07T06:54:43.408327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.18, "market_cap": 359760220, "market_cap_usd": 359760220, "enterprise_value": 1576002220, "shares_outstanding": 12329000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.60381094, "ptbv_ratio": 0.80858803, "ps_ratio": 0.63278354, "pcf_ratio": 2.89114976, "pfcf_ratio": 1.38041202, "ev_ebitda": 8.07692657, "ev_ebit": 19.25829071, "ev_sales": 2.77203593, "ev_fcf": 6.04717333, "earnings_yield": null, "fcf_yield": 0.16536652, "dividend_yield": 0.16977419, "buyback_yield": 0, "shareholder_yield": 0.16977419, "debt_paydown_yield": null, "total_yield": 0.16977419, "gross_margin": 0.37789516, "operating_margin": 0.14393987, "net_margin": -0.01368603, "ebitda_margin": 0.3432043, "fcf_margin": 0.45840193, "roe": -0.0130594, "roa": -0.00323347, "roic": 0.03387102, "roc_greenblatt": null, "asset_turnover": 0.23626066, "cash_conversion": -33.49415242, "accruals_ratio": -0.05494364, "sbc_to_revenue": 0.02563426, "debt_to_equity": 2.50312345, "net_debt_to_ebitda": 6.2331748, "debt_to_assets": 0.52600053, "interest_coverage": 0.84181128, "current_ratio": 1.20114968, "quick_ratio": 1.20114968, "net_debt": 1216242000, "revenue_growth_1y": 0.2820891, "revenue_growth_3y_cagr": 0.14998958, "revenue_growth_5y_cagr": 0.07947942, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.83268119, "book_value_growth_1y": 0.28393317, "piotroski_f_score": 5, "altman_z_score": 0.38294663, "earnings_stability_5y": 2.202532, "revenue_stability_5y": 0.147837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02014775, "price_return_3m": -0.07716635, "price_return_6m": 0.10740038, "price_return_9m": 0.26649306, "price_return_12m": 0.16487026, "price_return_12m_ex1m": 0.18882236, "distance_from_52w_high": -0.09378882, "distance_from_52w_low": 0.45681478, "relative_strength": 0.06490668, "local_beta": -0.0008, "volatility_252d": 0.404225, "volatility_60d": 0.872238, "max_drawdown_12m": -0.23811335, "revenue_ttm": 568536000, "gross_profit_ttm": 214847000, "ebit_ttm": 81835000, "ebitda_ttm": 195124000, "net_income_ttm": -7781000, "eps_diluted_ttm": -0.63111363, "operating_cash_flow_ttm": 124435000, "capital_expenditure_ttm": 136183000, "fcf_ttm": 260618000, "dividends_paid_ttm": 61078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97213000, "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_current_liabilities": 108203000, "net_ppe": null, "total_assets": 2406393000, "total_debt": 1265764000, "total_equity": 595816000, "net_working_capital": -26907001, "book_value_per_share": 48.32638495, "retained_earnings": -208197000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 444924000, "tangible_book_per_share": 36.08759835, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 11, "rank_ps": 18, "rank_pcf": 9, "rank_ev_ebitda": 27, "rank_ev_ebit": 67, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 73, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 60, "rank_fcf_margin": 17, "rank_piotroski": 63, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 47, "value_composite": 10, "quality_composite": 73, "momentum_composite": 32, "growth_composite": 18, "yield_composite": 3, "svqf_composite": 33, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 33, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.18, "os": 0.85, "value": 0.9, "quality": 0.27, "momentum": 0.68, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1698, "roe": -0.0131, "momentum_12_1": 0.1888, "complete_fields": { "id": 5014, "ticker_id": 3659, "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": "2026-06-07T06:54:43.408327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.18, "market_cap": 359760220, "market_cap_usd": 359760220, "enterprise_value": 1576002220, "shares_outstanding": 12329000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.60381094, "ptbv_ratio": 0.80858803, "ps_ratio": 0.63278354, "pcf_ratio": 2.89114976, "pfcf_ratio": 1.38041202, "ev_ebitda": 8.07692657, "ev_ebit": 19.25829071, "ev_sales": 2.77203593, "ev_fcf": 6.04717333, "earnings_yield": null, "fcf_yield": 0.16536652, "dividend_yield": 0.16977419, "buyback_yield": 0, "shareholder_yield": 0.16977419, "debt_paydown_yield": null, "total_yield": 0.16977419, "gross_margin": 0.37789516, "operating_margin": 0.14393987, "net_margin": -0.01368603, "ebitda_margin": 0.3432043, "fcf_margin": 0.45840193, "roe": -0.0130594, "roa": -0.00323347, "roic": 0.03387102, "roc_greenblatt": null, "asset_turnover": 0.23626066, "cash_conversion": -33.49415242, "accruals_ratio": -0.05494364, "sbc_to_revenue": 0.02563426, "debt_to_equity": 2.50312345, "net_debt_to_ebitda": 6.2331748, "debt_to_assets": 0.52600053, "interest_coverage": 0.84181128, "current_ratio": 1.20114968, "quick_ratio": 1.20114968, "net_debt": 1216242000, "revenue_growth_1y": 0.2820891, "revenue_growth_3y_cagr": 0.14998958, "revenue_growth_5y_cagr": 0.07947942, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.83268119, "book_value_growth_1y": 0.28393317, "piotroski_f_score": 5, "altman_z_score": 0.38294663, "earnings_stability_5y": 2.202532, "revenue_stability_5y": 0.147837, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02014775, "price_return_3m": -0.07716635, "price_return_6m": 0.10740038, "price_return_9m": 0.26649306, "price_return_12m": 0.16487026, "price_return_12m_ex1m": 0.18882236, "distance_from_52w_high": -0.09378882, "distance_from_52w_low": 0.45681478, "relative_strength": 0.06490668, "local_beta": -0.0008, "volatility_252d": 0.404225, "volatility_60d": 0.872238, "max_drawdown_12m": -0.23811335, "revenue_ttm": 568536000, "gross_profit_ttm": 214847000, "ebit_ttm": 81835000, "ebitda_ttm": 195124000, "net_income_ttm": -7781000, "eps_diluted_ttm": -0.63111363, "operating_cash_flow_ttm": 124435000, "capital_expenditure_ttm": 136183000, "fcf_ttm": 260618000, "dividends_paid_ttm": 61078000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 97213000, "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_current_liabilities": 108203000, "net_ppe": null, "total_assets": 2406393000, "total_debt": 1265764000, "total_equity": 595816000, "net_working_capital": -26907001, "book_value_per_share": 48.32638495, "retained_earnings": -208197000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 444924000, "tangible_book_per_share": 36.08759835, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 11, "rank_ps": 18, "rank_pcf": 9, "rank_ev_ebitda": 27, "rank_ev_ebit": 67, "rank_earnings_yield": 50, "rank_fcf_yield": 21, "rank_dividend_yield": 4, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 73, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 60, "rank_fcf_margin": 17, "rank_piotroski": 63, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 47, "value_composite": 10, "quality_composite": 73, "momentum_composite": 32, "growth_composite": 18, "yield_composite": 3, "svqf_composite": 33, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 33, "overall_composite": 15, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "ebit": 88636000, "ebitda": 203733000, "pretax_income": -2407000, "tax_provision": -501000, "net_income": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1048516000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 133595000, "capital_expenditure": 89042000, "free_cash_flow": 222637000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330735, "ticker_id": 3659, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88636000", "ebitda": "203733000", "netIncome": "-1906000", "grossProfit": "149654000", "depreciation": "None", "totalRevenue": "562091000", "costOfRevenue": "412437000", "interestIncome": "95774000", "incomeBeforeTax": "-2407000", "interestExpense": "94737000", "operatingIncome": "88636000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-501000", "reportedCurrency": "USD", "netInterestIncome": "-94737000", "nonInterestIncome": "None", "operatingExpenses": "61018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115097000", "sellingGeneralAndAdministrative": "61018000", "netIncomeFromContinuingOperations": "-1906000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2387609000", "longTermDebt": "1024347000", "shortTermDebt": "24169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153564000", "reportedCurrency": "USD", "retainedEarnings": "-202902000", "totalLiabilities": "1299757000", "otherCurrentAssets": "17895000", "totalCurrentAssets": "96921000", "currentLongTermDebt": "21223000", "longTermInvestments": "265583000", "shortTermInvestments": "None", "currentNetReceivables": "69752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2290688000", "currentAccountsPayable": "31652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1844146000", "shortLongTermDebtTotal": "1053520000", "totalShareholderEquity": "687476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100660000", "totalCurrentLiabilities": "176793000", "otherNonCurrentLiabilities": "6532000", "totalNonCurrentLiabilities": "1122964000", "cashAndShortTermInvestments": "9274000", "commonStockSharesOutstanding": "12133000", "intangibleAssetsExcludingGoodwill": "153564000", "cashAndCashEquivalentsAtCarryingValue": "9274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1906000", "profitLoss": "None", "dividendPayout": "13393000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133595000", "capitalExpenditures": "89042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24035000", "cashflowFromInvestment": "-163150000", "stockBasedCompensation": "7798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562091000, "cost_of_revenue": 412437000, "gross_profit": 149654000, "research_and_development": null, "selling_general_admin": 61018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88636000, "depreciation_amortisation": 115097000, "ebitda": 203733000, "interest_expense": 94737000, "interest_income": null, "other_non_operating": null, "pretax_income": -2407000, "tax_provision": -501000, "effective_tax_rate": null, "net_income": -1906000, "net_income_continuing_ops": -1906000, "net_income_to_common": -1906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9274000, "short_term_investments": null, "net_receivables": 69752000, "inventory": null, "other_current_assets": null, "total_current_assets": 96921000, "net_ppe": null, "goodwill": null, "intangible_assets": 153564000, "goodwill_and_intangibles": 153564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2290688000, "total_assets": 2387609000, "short_term_debt": 24169000, "accounts_payable": 31652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176793000, "long_term_debt": 1024347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1122964000, "total_liabilities": 1299757000, "total_debt": 1048516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202902000, "total_equity": 687476000, "shares_outstanding": 12133000, "operating_cash_flow": 133595000, "stock_based_compensation": 7798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163150000, "dividends_paid": 13393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24035000, "free_cash_flow": 222637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88636000", "ebitda": "203733000", "netIncome": "-1906000", "grossProfit": "149654000", "depreciation": "None", "totalRevenue": "562091000", "costOfRevenue": "412437000", "interestIncome": "95774000", "incomeBeforeTax": "-2407000", "interestExpense": "94737000", "operatingIncome": "88636000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-501000", "reportedCurrency": "USD", "netInterestIncome": "-94737000", "nonInterestIncome": "None", "operatingExpenses": "61018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115097000", "sellingGeneralAndAdministrative": "61018000", "netIncomeFromContinuingOperations": "-1906000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2387609000", "longTermDebt": "1024347000", "shortTermDebt": "24169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153564000", "reportedCurrency": "USD", "retainedEarnings": "-202902000", "totalLiabilities": "1299757000", "otherCurrentAssets": "17895000", "totalCurrentAssets": "96921000", "currentLongTermDebt": "21223000", "longTermInvestments": "265583000", "shortTermInvestments": "None", "currentNetReceivables": "69752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2290688000", "currentAccountsPayable": "31652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1844146000", "shortLongTermDebtTotal": "1053520000", "totalShareholderEquity": "687476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100660000", "totalCurrentLiabilities": "176793000", "otherNonCurrentLiabilities": "6532000", "totalNonCurrentLiabilities": "1122964000", "cashAndShortTermInvestments": "9274000", "commonStockSharesOutstanding": "12133000", "intangibleAssetsExcludingGoodwill": "153564000", "cashAndCashEquivalentsAtCarryingValue": "9274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1906000", "profitLoss": "None", "dividendPayout": "13393000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133595000", "capitalExpenditures": "89042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24035000", "cashflowFromInvestment": "-163150000", "stockBasedCompensation": "7798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115097000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 429619000, "cost_of_revenue": 316611000, "gross_profit": 113008000, "ebit": 148949000, "ebitda": 250535000, "pretax_income": 33503000, "tax_provision": 146678000, "net_income": -113175000, "net_income_to_common": -113175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22822000, "total_current_assets": 118271000, "total_assets": 2359484000, "short_term_debt": 16580000, "long_term_debt": 976995000, "total_debt": 993575000, "total_liabilities": 1394359000, "total_equity": 467792000, "shares_outstanding": 10600000, "goodwill_and_intangibles": 154279000 }, "cash_flow": { "operating_cash_flow": 61771000, "capital_expenditure": 53611000, "free_cash_flow": 115382000, "dividends_paid": 6513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330740, "ticker_id": 3659, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148949000", "ebitda": "250535000", "netIncome": "-113175000", "grossProfit": "113008000", "depreciation": "None", "totalRevenue": "429619000", "costOfRevenue": "316611000", "interestIncome": "14942000", "incomeBeforeTax": "33503000", "interestExpense": "115446000", "operatingIncome": "57446000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "146678000", "reportedCurrency": "USD", "netInterestIncome": "-115446000", "nonInterestIncome": "None", "operatingExpenses": "55562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101586000", "sellingGeneralAndAdministrative": "55562000", "netIncomeFromContinuingOperations": "-113175000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "2359484000", "longTermDebt": "976995000", "shortTermDebt": "16580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "154279000", "reportedCurrency": "USD", "retainedEarnings": "-183333000", "totalLiabilities": "1394359000", "otherCurrentAssets": "18391000", "totalCurrentAssets": "118271000", "currentLongTermDebt": "16580000", "longTermInvestments": "269561000", "shortTermInvestments": "-11000000", "currentNetReceivables": "77058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2241213000", "currentAccountsPayable": "25162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1785029000", "shortLongTermDebtTotal": "993575000", "totalShareholderEquity": "467792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113920000", "totalCurrentLiabilities": "174801000", "otherNonCurrentLiabilities": "20150000", "totalNonCurrentLiabilities": "1219558000", "cashAndShortTermInvestments": "22822000", "commonStockSharesOutstanding": "10600000", "intangibleAssetsExcludingGoodwill": "154279000", "cashAndCashEquivalentsAtCarryingValue": "22822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113175000", "profitLoss": "None", "dividendPayout": "6513000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61771000", "capitalExpenditures": "53611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-540276000", "cashflowFromInvestment": "487059000", "stockBasedCompensation": "8561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 429619000, "cost_of_revenue": 316611000, "gross_profit": 113008000, "research_and_development": null, "selling_general_admin": 55562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148949000, "depreciation_amortisation": 101586000, "ebitda": 250535000, "interest_expense": 115446000, "interest_income": null, "other_non_operating": null, "pretax_income": 33503000, "tax_provision": 146678000, "effective_tax_rate": null, "net_income": -113175000, "net_income_continuing_ops": -113175000, "net_income_to_common": -113175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22822000, "short_term_investments": -11000000, "net_receivables": 77058000, "inventory": null, "other_current_assets": null, "total_current_assets": 118271000, "net_ppe": null, "goodwill": null, "intangible_assets": 154279000, "goodwill_and_intangibles": 154279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2241213000, "total_assets": 2359484000, "short_term_debt": 16580000, "accounts_payable": 25162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174801000, "long_term_debt": 976995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1219558000, "total_liabilities": 1394359000, "total_debt": 993575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183333000, "total_equity": 467792000, "shares_outstanding": 10600000, "operating_cash_flow": 61771000, "stock_based_compensation": 8561000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 487059000, "dividends_paid": 6513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -540276000, "free_cash_flow": 115382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148949000", "ebitda": "250535000", "netIncome": "-113175000", "grossProfit": "113008000", "depreciation": "None", "totalRevenue": "429619000", "costOfRevenue": "316611000", "interestIncome": "14942000", "incomeBeforeTax": "33503000", "interestExpense": "115446000", "operatingIncome": "57446000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "146678000", "reportedCurrency": "USD", "netInterestIncome": "-115446000", "nonInterestIncome": "None", "operatingExpenses": "55562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101586000", "sellingGeneralAndAdministrative": "55562000", "netIncomeFromContinuingOperations": "-113175000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "2359484000", "longTermDebt": "976995000", "shortTermDebt": "16580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "154279000", "reportedCurrency": "USD", "retainedEarnings": "-183333000", "totalLiabilities": "1394359000", "otherCurrentAssets": "18391000", "totalCurrentAssets": "118271000", "currentLongTermDebt": "16580000", "longTermInvestments": "269561000", "shortTermInvestments": "-11000000", "currentNetReceivables": "77058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2241213000", "currentAccountsPayable": "25162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1785029000", "shortLongTermDebtTotal": "993575000", "totalShareholderEquity": "467792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113920000", "totalCurrentLiabilities": "174801000", "otherNonCurrentLiabilities": "20150000", "totalNonCurrentLiabilities": "1219558000", "cashAndShortTermInvestments": "22822000", "commonStockSharesOutstanding": "10600000", "intangibleAssetsExcludingGoodwill": "154279000", "cashAndCashEquivalentsAtCarryingValue": "22822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113175000", "profitLoss": "None", "dividendPayout": "6513000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61771000", "capitalExpenditures": "53611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-540276000", "cashflowFromInvestment": "487059000", "stockBasedCompensation": "8561000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101586000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 458903000, "cost_of_revenue": 335967000, "gross_profit": 122936000, "ebit": 102159000, "ebitda": 225861000, "pretax_income": -38625000, "tax_provision": 322000, "net_income": -38947000, "net_income_to_common": -38947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14044000, "total_current_assets": 98422000, "total_assets": 2494198000, "short_term_debt": 19735000, "long_term_debt": 1455166000, "total_debt": 1474901000, "total_liabilities": 1650983000, "total_equity": 718563000, "shares_outstanding": 10334000, "goodwill_and_intangibles": 175592000 }, "cash_flow": { "operating_cash_flow": 126906000, "capital_expenditure": 68905000, "free_cash_flow": 195811000, "dividends_paid": 6512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330745, "ticker_id": 3659, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102159000", "ebitda": "225861000", "netIncome": "-38947000", "grossProfit": "122936000", "depreciation": "None", "totalRevenue": "458903000", "costOfRevenue": "335967000", "interestIncome": "138954000", "incomeBeforeTax": "-38625000", "interestExpense": "140784000", "operatingIncome": "80801000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "322000", "reportedCurrency": "USD", "netInterestIncome": "-140784000", "nonInterestIncome": "None", "operatingExpenses": "42135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123702000", "sellingGeneralAndAdministrative": "42135000", "netIncomeFromContinuingOperations": "-38947000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "621670000", "currentDebt": "None", "investments": "None", "totalAssets": "2494198000", "longTermDebt": "1455166000", "shortTermDebt": "19735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "175592000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1650983000", "otherCurrentAssets": "8103000", "totalCurrentAssets": "98422000", "currentLongTermDebt": "15524000", "longTermInvestments": "486434000", "shortTermInvestments": "None", "currentNetReceivables": "76275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395776000", "currentAccountsPayable": "22714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1698585000", "shortLongTermDebtTotal": "1483458000", "totalShareholderEquity": "718563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91563000", "totalCurrentLiabilities": "134012000", "otherNonCurrentLiabilities": "30266000", "totalNonCurrentLiabilities": "1516971000", "cashAndShortTermInvestments": "14044000", "commonStockSharesOutstanding": "10334000", "intangibleAssetsExcludingGoodwill": "175592000", "cashAndCashEquivalentsAtCarryingValue": "14044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38947000", "profitLoss": "None", "dividendPayout": "6512000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126906000", "capitalExpenditures": "68905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49036000", "cashflowFromInvestment": "-74756000", "stockBasedCompensation": "6566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 458903000, "cost_of_revenue": 335967000, "gross_profit": 122936000, "research_and_development": null, "selling_general_admin": 42135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102159000, "depreciation_amortisation": 123702000, "ebitda": 225861000, "interest_expense": 140784000, "interest_income": null, "other_non_operating": null, "pretax_income": -38625000, "tax_provision": 322000, "effective_tax_rate": null, "net_income": -38947000, "net_income_continuing_ops": -38947000, "net_income_to_common": -38947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14044000, "short_term_investments": null, "net_receivables": 76275000, "inventory": 1, "other_current_assets": null, "total_current_assets": 98422000, "net_ppe": null, "goodwill": null, "intangible_assets": 175592000, "goodwill_and_intangibles": 175592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2395776000, "total_assets": 2494198000, "short_term_debt": 19735000, "accounts_payable": 22714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134012000, "long_term_debt": 1455166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1516971000, "total_liabilities": 1650983000, "total_debt": 1474901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 718563000, "shares_outstanding": 10334000, "operating_cash_flow": 126906000, "stock_based_compensation": 6566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74756000, "dividends_paid": 6512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49036000, "free_cash_flow": 195811000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102159000", "ebitda": "225861000", "netIncome": "-38947000", "grossProfit": "122936000", "depreciation": "None", "totalRevenue": "458903000", "costOfRevenue": "335967000", "interestIncome": "138954000", "incomeBeforeTax": "-38625000", "interestExpense": "140784000", "operatingIncome": "80801000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "322000", "reportedCurrency": "USD", "netInterestIncome": "-140784000", "nonInterestIncome": "None", "operatingExpenses": "42135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123702000", "sellingGeneralAndAdministrative": "42135000", "netIncomeFromContinuingOperations": "-38947000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "621670000", "currentDebt": "None", "investments": "None", "totalAssets": "2494198000", "longTermDebt": "1455166000", "shortTermDebt": "19735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "175592000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1650983000", "otherCurrentAssets": "8103000", "totalCurrentAssets": "98422000", "currentLongTermDebt": "15524000", "longTermInvestments": "486434000", "shortTermInvestments": "None", "currentNetReceivables": "76275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395776000", "currentAccountsPayable": "22714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1698585000", "shortLongTermDebtTotal": "1483458000", "totalShareholderEquity": "718563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91563000", "totalCurrentLiabilities": "134012000", "otherNonCurrentLiabilities": "30266000", "totalNonCurrentLiabilities": "1516971000", "cashAndShortTermInvestments": "14044000", "commonStockSharesOutstanding": "10334000", "intangibleAssetsExcludingGoodwill": "175592000", "cashAndCashEquivalentsAtCarryingValue": "14044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38947000", "profitLoss": "None", "dividendPayout": "6512000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126906000", "capitalExpenditures": "68905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49036000", "cashflowFromInvestment": "-74756000", "stockBasedCompensation": "6566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123702000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 369594000, "cost_of_revenue": 280033000, "gross_profit": 89561000, "ebit": -38818000, "ebitda": 81175000, "pretax_income": -141277000, "tax_provision": 325000, "net_income": -123461000, "net_income_to_common": -123461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11808000, "total_current_assets": 97542000, "total_assets": 2559964000, "short_term_debt": 13512000, "long_term_debt": 1479855000, "total_debt": 1493367000, "total_liabilities": 1676562000, "total_equity": 764818000, "shares_outstanding": 10048000, "goodwill_and_intangibles": 198718000 }, "cash_flow": { "operating_cash_flow": 98744000, "capital_expenditure": 30472000, "free_cash_flow": 129216000, "dividends_paid": 3257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330750, "ticker_id": 3659, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38818000", "ebitda": "81175000", "netIncome": "-123461000", "grossProfit": "89561000", "depreciation": "None", "totalRevenue": "369594000", "costOfRevenue": "280033000", "interestIncome": "86045000", "incomeBeforeTax": "-141277000", "interestExpense": "102459000", "operatingIncome": "44618000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "325000", "reportedCurrency": "USD", "netInterestIncome": "-102459000", "nonInterestIncome": "None", "operatingExpenses": "44943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119993000", "sellingGeneralAndAdministrative": "44943000", "netIncomeFromContinuingOperations": "-123461000" }, "balance": { "goodwill": "None", "inventory": "1723000", "commonStock": "679491000", "currentDebt": "None", "investments": "None", "totalAssets": "2559964000", "longTermDebt": "1479855000", "shortTermDebt": "13512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "198718000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1676562000", "otherCurrentAssets": "10447000", "totalCurrentAssets": "97542000", "currentLongTermDebt": "10507000", "longTermInvestments": "506677000", "shortTermInvestments": "None", "currentNetReceivables": "75287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2462422000", "currentAccountsPayable": "14052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1718754000", "shortLongTermDebtTotal": "1503718000", "totalShareholderEquity": "764818000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90325000", "totalCurrentLiabilities": "117889000", "otherNonCurrentLiabilities": "38784000", "totalNonCurrentLiabilities": "1558673000", "cashAndShortTermInvestments": "11808000", "commonStockSharesOutstanding": "10048000", "intangibleAssetsExcludingGoodwill": "198718000", "cashAndCashEquivalentsAtCarryingValue": "11808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123461000", "profitLoss": "None", "dividendPayout": "3257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98744000", "capitalExpenditures": "30472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121773000", "cashflowFromInvestment": "-226558000", "stockBasedCompensation": "3778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369594000, "cost_of_revenue": 280033000, "gross_profit": 89561000, "research_and_development": null, "selling_general_admin": 44943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38818000, "depreciation_amortisation": 119993000, "ebitda": 81175000, "interest_expense": 102459000, "interest_income": null, "other_non_operating": null, "pretax_income": -141277000, "tax_provision": 325000, "effective_tax_rate": null, "net_income": -123461000, "net_income_continuing_ops": -123461000, "net_income_to_common": -123461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11808000, "short_term_investments": null, "net_receivables": 75287000, "inventory": 1723000, "other_current_assets": null, "total_current_assets": 97542000, "net_ppe": null, "goodwill": null, "intangible_assets": 198718000, "goodwill_and_intangibles": 198718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2462422000, "total_assets": 2559964000, "short_term_debt": 13512000, "accounts_payable": 14052000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117889000, "long_term_debt": 1479855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1558673000, "total_liabilities": 1676562000, "total_debt": 1493367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 764818000, "shares_outstanding": 10048000, "operating_cash_flow": 98744000, "stock_based_compensation": 3778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226558000, "dividends_paid": 3257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121773000, "free_cash_flow": 129216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38818000", "ebitda": "81175000", "netIncome": "-123461000", "grossProfit": "89561000", "depreciation": "None", "totalRevenue": "369594000", "costOfRevenue": "280033000", "interestIncome": "86045000", "incomeBeforeTax": "-141277000", "interestExpense": "102459000", "operatingIncome": "44618000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "325000", "reportedCurrency": "USD", "netInterestIncome": "-102459000", "nonInterestIncome": "None", "operatingExpenses": "44943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119993000", "sellingGeneralAndAdministrative": "44943000", "netIncomeFromContinuingOperations": "-123461000" }, "balance": { "goodwill": "None", "inventory": "1723000", "commonStock": "679491000", "currentDebt": "None", "investments": "None", "totalAssets": "2559964000", "longTermDebt": "1479855000", "shortTermDebt": "13512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "198718000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1676562000", "otherCurrentAssets": "10447000", "totalCurrentAssets": "97542000", "currentLongTermDebt": "10507000", "longTermInvestments": "506677000", "shortTermInvestments": "None", "currentNetReceivables": "75287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2462422000", "currentAccountsPayable": "14052000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1718754000", "shortLongTermDebtTotal": "1503718000", "totalShareholderEquity": "764818000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90325000", "totalCurrentLiabilities": "117889000", "otherNonCurrentLiabilities": "38784000", "totalNonCurrentLiabilities": "1558673000", "cashAndShortTermInvestments": "11808000", "commonStockSharesOutstanding": "10048000", "intangibleAssetsExcludingGoodwill": "198718000", "cashAndCashEquivalentsAtCarryingValue": "11808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-123461000", "profitLoss": "None", "dividendPayout": "3257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98744000", "capitalExpenditures": "30472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121773000", "cashflowFromInvestment": "-226558000", "stockBasedCompensation": "3778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119993000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 401556000, "cost_of_revenue": 156147000, "gross_profit": 245409000, "ebit": 67229000, "ebitda": 187224000, "pretax_income": -19622001, "tax_provision": 326999, "net_income": -19949000, "net_income_to_common": -19949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7349000, "total_current_assets": 87369000, "total_assets": 2522462000, "short_term_debt": 1380000, "long_term_debt": 1355072000, "total_debt": 1356452000, "total_liabilities": 1511774000, "total_equity": 904363000, "shares_outstanding": 6741000, "goodwill_and_intangibles": 172927000 }, "cash_flow": { "operating_cash_flow": 165099000, "capital_expenditure": 25030000, "free_cash_flow": 190129000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330752, "ticker_id": 3659, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67229000", "ebitda": "187224000", "netIncome": "-19949000", "grossProfit": "245409000", "depreciation": "None", "totalRevenue": "401556000", "costOfRevenue": "156147000", "interestIncome": "None", "incomeBeforeTax": "-19622001", "interestExpense": "66156000", "operatingIncome": "186243000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "326999", "reportedCurrency": "USD", "netInterestIncome": "-66156000", "nonInterestIncome": "None", "operatingExpenses": "59166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119995000", "sellingGeneralAndAdministrative": "56687000", "netIncomeFromContinuingOperations": "-19949000" }, "balance": { "goodwill": "None", "inventory": "12223000", "commonStock": "734594000", "currentDebt": "None", "investments": "None", "totalAssets": "2522462000", "longTermDebt": "1355072000", "shortTermDebt": "1380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "172927000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1511774000", "otherCurrentAssets": "17899000", "totalCurrentAssets": "87369000", "currentLongTermDebt": "None", "longTermInvestments": "523196000", "shortTermInvestments": "None", "currentNetReceivables": "62121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2435093000", "currentAccountsPayable": "10498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1358846000", "totalShareholderEquity": "904363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "67359000", "totalCurrentLiabilities": "79237000", "otherNonCurrentLiabilities": "32357000", "totalNonCurrentLiabilities": "1432537000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "6741000", "intangibleAssetsExcludingGoodwill": "172927000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19949000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "165099000", "capitalExpenditures": "25030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4658000", "cashflowFromInvestment": "-165729000", "stockBasedCompensation": "4744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401556000, "cost_of_revenue": 156147000, "gross_profit": 245409000, "research_and_development": null, "selling_general_admin": 56687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67229000, "depreciation_amortisation": 119995000, "ebitda": 187224000, "interest_expense": 66156000, "interest_income": null, "other_non_operating": null, "pretax_income": -19622001, "tax_provision": 326999, "effective_tax_rate": null, "net_income": -19949000, "net_income_continuing_ops": -19949000, "net_income_to_common": -19949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7349000, "short_term_investments": null, "net_receivables": 62121000, "inventory": 12223000, "other_current_assets": null, "total_current_assets": 87369000, "net_ppe": null, "goodwill": null, "intangible_assets": 172927000, "goodwill_and_intangibles": 172927000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2435093000, "total_assets": 2522462000, "short_term_debt": 1380000, "accounts_payable": 10498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79237000, "long_term_debt": 1355072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432537000, "total_liabilities": 1511774000, "total_debt": 1356452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 904363000, "shares_outstanding": 6741000, "operating_cash_flow": 165099000, "stock_based_compensation": 4744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165729000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4658000, "free_cash_flow": 190129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67229000", "ebitda": "187224000", "netIncome": "-19949000", "grossProfit": "245409000", "depreciation": "None", "totalRevenue": "401556000", "costOfRevenue": "156147000", "interestIncome": "None", "incomeBeforeTax": "-19622001", "interestExpense": "66156000", "operatingIncome": "186243000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "326999", "reportedCurrency": "USD", "netInterestIncome": "-66156000", "nonInterestIncome": "None", "operatingExpenses": "59166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119995000", "sellingGeneralAndAdministrative": "56687000", "netIncomeFromContinuingOperations": "-19949000" }, "balance": { "goodwill": "None", "inventory": "12223000", "commonStock": "734594000", "currentDebt": "None", "investments": "None", "totalAssets": "2522462000", "longTermDebt": "1355072000", "shortTermDebt": "1380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "172927000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1511774000", "otherCurrentAssets": "17899000", "totalCurrentAssets": "87369000", "currentLongTermDebt": "None", "longTermInvestments": "523196000", "shortTermInvestments": "None", "currentNetReceivables": "62121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2435093000", "currentAccountsPayable": "10498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1358846000", "totalShareholderEquity": "904363000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "67359000", "totalCurrentLiabilities": "79237000", "otherNonCurrentLiabilities": "32357000", "totalNonCurrentLiabilities": "1432537000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "6741000", "intangibleAssetsExcludingGoodwill": "172927000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19949000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "165099000", "capitalExpenditures": "25030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4658000", "cashflowFromInvestment": "-165729000", "stockBasedCompensation": "4744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119995000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 383473000, "cost_of_revenue": 240815000, "gross_profit": 142658000, "ebit": 256555000, "ebitda": 375625000, "pretax_income": 188932000, "tax_provision": -146000, "net_income": 192352000, "net_income_to_common": 192352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15544000, "total_current_assets": 82099000, "total_assets": 2499817000, "short_term_debt": 2916000, "long_term_debt": 1347326000, "total_debt": 1350242000, "total_liabilities": 1487268000, "total_equity": 1012549000, "shares_outstanding": 4710000, "goodwill_and_intangibles": 199566000 }, "cash_flow": { "operating_cash_flow": 198589000, "capital_expenditure": 43128000, "free_cash_flow": 241717000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330753, "ticker_id": 3659, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256555000", "ebitda": "375625000", "netIncome": "192352000", "grossProfit": "142658000", "depreciation": "None", "totalRevenue": "383473000", "costOfRevenue": "240815000", "interestIncome": "None", "incomeBeforeTax": "188932000", "interestExpense": "78894000", "operatingIncome": "69220000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-146000", "reportedCurrency": "USD", "netInterestIncome": "-78894000", "nonInterestIncome": "None", "operatingExpenses": "73438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119070000", "sellingGeneralAndAdministrative": "73438000", "netIncomeFromContinuingOperations": "189078000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "748466000", "currentDebt": "None", "investments": "None", "totalAssets": "2499817000", "longTermDebt": "1347326000", "shortTermDebt": "2916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "199566000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1487268000", "otherCurrentAssets": "4623000", "totalCurrentAssets": "82099000", "currentLongTermDebt": "None", "longTermInvestments": "392740000", "shortTermInvestments": "None", "currentNetReceivables": "61932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2417718000", "currentAccountsPayable": "11878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1353578000", "totalShareholderEquity": "1012549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43626000", "totalCurrentLiabilities": "68408000", "otherNonCurrentLiabilities": "21747000", "totalNonCurrentLiabilities": "1418860000", "cashAndShortTermInvestments": "15544000", "commonStockSharesOutstanding": "4710000", "intangibleAssetsExcludingGoodwill": "199566000", "cashAndCashEquivalentsAtCarryingValue": "15544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189078000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198589000", "capitalExpenditures": "43128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79398000", "cashflowFromInvestment": "-140569000", "stockBasedCompensation": "8111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383473000, "cost_of_revenue": 240815000, "gross_profit": 142658000, "research_and_development": null, "selling_general_admin": 73438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256555000, "depreciation_amortisation": 119070000, "ebitda": 375625000, "interest_expense": 78894000, "interest_income": null, "other_non_operating": null, "pretax_income": 188932000, "tax_provision": -146000, "effective_tax_rate": null, "net_income": 192352000, "net_income_continuing_ops": 189078000, "net_income_to_common": 192352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15544000, "short_term_investments": null, "net_receivables": 61932000, "inventory": null, "other_current_assets": null, "total_current_assets": 82099000, "net_ppe": null, "goodwill": null, "intangible_assets": 199566000, "goodwill_and_intangibles": 199566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2417718000, "total_assets": 2499817000, "short_term_debt": 2916000, "accounts_payable": 11878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68408000, "long_term_debt": 1347326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1418860000, "total_liabilities": 1487268000, "total_debt": 1350242000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1012549000, "shares_outstanding": 4710000, "operating_cash_flow": 198589000, "stock_based_compensation": 8111000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140569000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79398000, "free_cash_flow": 241717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256555000", "ebitda": "375625000", "netIncome": "192352000", "grossProfit": "142658000", "depreciation": "None", "totalRevenue": "383473000", "costOfRevenue": "240815000", "interestIncome": "None", "incomeBeforeTax": "188932000", "interestExpense": "78894000", "operatingIncome": "69220000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-146000", "reportedCurrency": "USD", "netInterestIncome": "-78894000", "nonInterestIncome": "None", "operatingExpenses": "73438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119070000", "sellingGeneralAndAdministrative": "73438000", "netIncomeFromContinuingOperations": "189078000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "748466000", "currentDebt": "None", "investments": "None", "totalAssets": "2499817000", "longTermDebt": "1347326000", "shortTermDebt": "2916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "199566000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1487268000", "otherCurrentAssets": "4623000", "totalCurrentAssets": "82099000", "currentLongTermDebt": "None", "longTermInvestments": "392740000", "shortTermInvestments": "None", "currentNetReceivables": "61932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2417718000", "currentAccountsPayable": "11878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1353578000", "totalShareholderEquity": "1012549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43626000", "totalCurrentLiabilities": "68408000", "otherNonCurrentLiabilities": "21747000", "totalNonCurrentLiabilities": "1418860000", "cashAndShortTermInvestments": "15544000", "commonStockSharesOutstanding": "4710000", "intangibleAssetsExcludingGoodwill": "199566000", "cashAndCashEquivalentsAtCarryingValue": "15544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189078000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198589000", "capitalExpenditures": "43128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79398000", "cashflowFromInvestment": "-140569000", "stockBasedCompensation": "8111000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119070000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 444748000, "cost_of_revenue": 162157000, "gross_profit": 282591000, "ebit": 120024000, "ebitda": 231598000, "pretax_income": -392495000, "tax_provision": 1231000, "net_income": -213009000, "net_income_to_common": -213009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9530000, "total_current_assets": 139861000, "total_assets": 2574098000, "short_term_debt": 5546000, "long_term_debt": null, "total_debt": 5546000, "total_liabilities": 5546000, "total_equity": 599166000, "shares_outstanding": 5491027, "goodwill_and_intangibles": 232278000 }, "cash_flow": { "operating_cash_flow": 161741000, "capital_expenditure": 182291000, "free_cash_flow": 344032000, "dividends_paid": 149230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330754, "ticker_id": 3659, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120024000", "ebitda": "231598000", "netIncome": "-213009000", "grossProfit": "282591000", "depreciation": "None", "totalRevenue": "444748000", "costOfRevenue": "162157000", "interestIncome": "None", "incomeBeforeTax": "-392495000", "interestExpense": "91966000", "operatingIncome": "120024000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1231000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "583120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111574000", "sellingGeneralAndAdministrative": "46955000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "305550000", "currentDebt": "None", "investments": "None", "totalAssets": "2574098000", "longTermDebt": "None", "shortTermDebt": "5546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "232278000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5546000", "otherCurrentAssets": "32913000", "totalCurrentAssets": "139861000", "currentLongTermDebt": "5546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434237000", "currentAccountsPayable": "24415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631014000", "totalShareholderEquity": "599166000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46093000", "totalCurrentLiabilities": "5546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1671865000", "cashAndShortTermInvestments": "9530000", "commonStockSharesOutstanding": "5491027", "intangibleAssetsExcludingGoodwill": "232278000", "cashAndCashEquivalentsAtCarryingValue": "9530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-393726000", "profitLoss": "None", "dividendPayout": "149230000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161741000", "capitalExpenditures": "182291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50122000", "cashflowFromInvestment": "-90870000", "stockBasedCompensation": "8171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444748000, "cost_of_revenue": 162157000, "gross_profit": 282591000, "research_and_development": null, "selling_general_admin": 46955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120024000, "depreciation_amortisation": 111574000, "ebitda": 231598000, "interest_expense": 91966000, "interest_income": null, "other_non_operating": null, "pretax_income": -392495000, "tax_provision": 1231000, "effective_tax_rate": null, "net_income": -213009000, "net_income_continuing_ops": null, "net_income_to_common": -213009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9530000, "short_term_investments": null, "net_receivables": 97418000, "inventory": 1, "other_current_assets": null, "total_current_assets": 139861000, "net_ppe": null, "goodwill": 0, "intangible_assets": 232278000, "goodwill_and_intangibles": 232278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2434237000, "total_assets": 2574098000, "short_term_debt": 5546000, "accounts_payable": 24415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5546000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1671865000, "total_liabilities": 5546000, "total_debt": 5546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 599166000, "shares_outstanding": 5491027, "operating_cash_flow": 161741000, "stock_based_compensation": 8171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90870000, "dividends_paid": 149230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50122000, "free_cash_flow": 344032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120024000", "ebitda": "231598000", "netIncome": "-213009000", "grossProfit": "282591000", "depreciation": "None", "totalRevenue": "444748000", "costOfRevenue": "162157000", "interestIncome": "None", "incomeBeforeTax": "-392495000", "interestExpense": "91966000", "operatingIncome": "120024000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1231000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "583120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111574000", "sellingGeneralAndAdministrative": "46955000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "1", "commonStock": "305550000", "currentDebt": "None", "investments": "None", "totalAssets": "2574098000", "longTermDebt": "None", "shortTermDebt": "5546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "232278000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5546000", "otherCurrentAssets": "32913000", "totalCurrentAssets": "139861000", "currentLongTermDebt": "5546000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434237000", "currentAccountsPayable": "24415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631014000", "totalShareholderEquity": "599166000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46093000", "totalCurrentLiabilities": "5546000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1671865000", "cashAndShortTermInvestments": "9530000", "commonStockSharesOutstanding": "5491027", "intangibleAssetsExcludingGoodwill": "232278000", "cashAndCashEquivalentsAtCarryingValue": "9530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-393726000", "profitLoss": "None", "dividendPayout": "149230000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161741000", "capitalExpenditures": "182291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50122000", "cashflowFromInvestment": "-90870000", "stockBasedCompensation": "8171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111574000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "ebit": 16972000, "ebitda": 43915000, "pretax_income": -4168000, "tax_provision": -1002000, "net_income": -252000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49522000, "total_current_assets": 129967999, "total_assets": 2406393000, "short_term_debt": 850000, "long_term_debt": 1264914000, "total_debt": 1265764000, "total_liabilities": 1491401000, "total_equity": 595816000, "shares_outstanding": 12329000, "goodwill_and_intangibles": 150892000 }, "cash_flow": { "operating_cash_flow": 6870000, "capital_expenditure": 19277000, "free_cash_flow": 26147000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330733, "ticker_id": 3659, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16972000", "ebitda": "43915000", "netIncome": "-252000", "grossProfit": "34845000", "depreciation": "None", "totalRevenue": "139142000", "costOfRevenue": "104297000", "interestIncome": "None", "incomeBeforeTax": "-4168000", "interestExpense": "25013000", "operatingIncome": "16972000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1002000", "reportedCurrency": "USD", "netInterestIncome": "-25013000", "nonInterestIncome": "None", "operatingExpenses": "17873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26943000", "sellingGeneralAndAdministrative": "17873000", "netIncomeFromContinuingOperations": "-3166000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "201000", "currentDebt": "None", "investments": "None", "totalAssets": "2406393000", "longTermDebt": "1264914000", "shortTermDebt": "850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "150892000", "reportedCurrency": "USD", "retainedEarnings": "-208197000", "totalLiabilities": "1491401000", "otherCurrentAssets": "6256999", "totalCurrentAssets": "129967999", "currentLongTermDebt": "850000", "longTermInvestments": "263226000", "shortTermInvestments": "None", "currentNetReceivables": "74189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2276425000", "currentAccountsPayable": "27585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1265764000", "totalShareholderEquity": "595816000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65658000", "totalCurrentLiabilities": "108203000", "otherNonCurrentLiabilities": "9266000", "totalNonCurrentLiabilities": "1383198000", "cashAndShortTermInvestments": "49522000", "commonStockSharesOutstanding": "12329000", "intangibleAssetsExcludingGoodwill": "150892000", "cashAndCashEquivalentsAtCarryingValue": "49522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-252000", "profitLoss": "None", "dividendPayout": "49416000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6870000", "capitalExpenditures": "19277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42336000", "cashflowFromInvestment": "-19363000", "stockBasedCompensation": "3036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139142000, "cost_of_revenue": 104297000, "gross_profit": 34845000, "research_and_development": null, "selling_general_admin": 17873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16972000, "depreciation_amortisation": 26943000, "ebitda": 43915000, "interest_expense": 25013000, "interest_income": null, "other_non_operating": null, "pretax_income": -4168000, "tax_provision": -1002000, "effective_tax_rate": null, "net_income": -252000, "net_income_continuing_ops": -3166000, "net_income_to_common": -252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49522000, "short_term_investments": null, "net_receivables": 74189000, "inventory": null, "other_current_assets": null, "total_current_assets": 129967999, "net_ppe": null, "goodwill": null, "intangible_assets": 150892000, "goodwill_and_intangibles": 150892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2276425000, "total_assets": 2406393000, "short_term_debt": 850000, "accounts_payable": 27585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108203000, "long_term_debt": 1264914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383198000, "total_liabilities": 1491401000, "total_debt": 1265764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208197000, "total_equity": 595816000, "shares_outstanding": 12329000, "operating_cash_flow": 6870000, "stock_based_compensation": 3036000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19363000, "dividends_paid": 49416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42336000, "free_cash_flow": 26147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16972000", "ebitda": "43915000", "netIncome": "-252000", "grossProfit": "34845000", "depreciation": "None", "totalRevenue": "139142000", "costOfRevenue": "104297000", "interestIncome": "None", "incomeBeforeTax": "-4168000", "interestExpense": "25013000", "operatingIncome": "16972000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1002000", "reportedCurrency": "USD", "netInterestIncome": "-25013000", "nonInterestIncome": "None", "operatingExpenses": "17873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26943000", "sellingGeneralAndAdministrative": "17873000", "netIncomeFromContinuingOperations": "-3166000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "201000", "currentDebt": "None", "investments": "None", "totalAssets": "2406393000", "longTermDebt": "1264914000", "shortTermDebt": "850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "150892000", "reportedCurrency": "USD", "retainedEarnings": "-208197000", "totalLiabilities": "1491401000", "otherCurrentAssets": "6256999", "totalCurrentAssets": "129967999", "currentLongTermDebt": "850000", "longTermInvestments": "263226000", "shortTermInvestments": "None", "currentNetReceivables": "74189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2276425000", "currentAccountsPayable": "27585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1265764000", "totalShareholderEquity": "595816000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65658000", "totalCurrentLiabilities": "108203000", "otherNonCurrentLiabilities": "9266000", "totalNonCurrentLiabilities": "1383198000", "cashAndShortTermInvestments": "49522000", "commonStockSharesOutstanding": "12329000", "intangibleAssetsExcludingGoodwill": "150892000", "cashAndCashEquivalentsAtCarryingValue": "49522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-252000", "profitLoss": "None", "dividendPayout": "49416000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6870000", "capitalExpenditures": "19277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42336000", "cashflowFromInvestment": "-19363000", "stockBasedCompensation": "3036000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26943000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "ebit": 16251000, "ebitda": 43218000, "pretax_income": -7894000, "tax_provision": -582000, "net_income": -11837000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9274000, "total_current_assets": 96921000, "total_assets": 2387609000, "short_term_debt": 24169000, "long_term_debt": 1024347000, "total_debt": 1048516000, "total_liabilities": 1299757000, "total_equity": 687476000, "shares_outstanding": 12133000, "goodwill_and_intangibles": 153564000 }, "cash_flow": { "operating_cash_flow": 53675000, "capital_expenditure": 67602000, "free_cash_flow": 121277000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330734, "ticker_id": 3659, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16251000", "ebitda": "43218000", "netIncome": "-11837000", "grossProfit": "37899000", "depreciation": "None", "totalRevenue": "142294000", "costOfRevenue": "104395000", "interestIncome": "23847000", "incomeBeforeTax": "-7894000", "interestExpense": "24145000", "operatingIncome": "22156000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-582000", "reportedCurrency": "USD", "netInterestIncome": "-24145000", "nonInterestIncome": "None", "operatingExpenses": "15743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26967000", "sellingGeneralAndAdministrative": "15743000", "netIncomeFromContinuingOperations": "-7312000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2387609000", "longTermDebt": "1024347000", "shortTermDebt": "24169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153564000", "reportedCurrency": "USD", "retainedEarnings": "-202902000", "totalLiabilities": "1299757000", "otherCurrentAssets": "17895000", "totalCurrentAssets": "96921000", "currentLongTermDebt": "21223000", "longTermInvestments": "265583000", "shortTermInvestments": "None", "currentNetReceivables": "69752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2290688000", "currentAccountsPayable": "31652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1844146000", "shortLongTermDebtTotal": "1053520000", "totalShareholderEquity": "687476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100660000", "totalCurrentLiabilities": "176793000", "otherNonCurrentLiabilities": "6532000", "totalNonCurrentLiabilities": "1122964000", "cashAndShortTermInvestments": "9274000", "commonStockSharesOutstanding": "12133000", "intangibleAssetsExcludingGoodwill": "153564000", "cashAndCashEquivalentsAtCarryingValue": "9274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5040000", "profitLoss": "None", "dividendPayout": "3267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53675000", "capitalExpenditures": "67602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43015000", "cashflowFromInvestment": "-19427000", "stockBasedCompensation": "7112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142294000, "cost_of_revenue": 104395000, "gross_profit": 37899000, "research_and_development": null, "selling_general_admin": 15743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16251000, "depreciation_amortisation": 26967000, "ebitda": 43218000, "interest_expense": 24145000, "interest_income": null, "other_non_operating": null, "pretax_income": -7894000, "tax_provision": -582000, "effective_tax_rate": null, "net_income": -11837000, "net_income_continuing_ops": -7312000, "net_income_to_common": -11837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9274000, "short_term_investments": null, "net_receivables": 69752000, "inventory": null, "other_current_assets": null, "total_current_assets": 96921000, "net_ppe": null, "goodwill": null, "intangible_assets": 153564000, "goodwill_and_intangibles": 153564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2290688000, "total_assets": 2387609000, "short_term_debt": 24169000, "accounts_payable": 31652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176793000, "long_term_debt": 1024347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1122964000, "total_liabilities": 1299757000, "total_debt": 1048516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202902000, "total_equity": 687476000, "shares_outstanding": 12133000, "operating_cash_flow": 53675000, "stock_based_compensation": 7112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19427000, "dividends_paid": 3267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43015000, "free_cash_flow": 121277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16251000", "ebitda": "43218000", "netIncome": "-11837000", "grossProfit": "37899000", "depreciation": "None", "totalRevenue": "142294000", "costOfRevenue": "104395000", "interestIncome": "23847000", "incomeBeforeTax": "-7894000", "interestExpense": "24145000", "operatingIncome": "22156000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-582000", "reportedCurrency": "USD", "netInterestIncome": "-24145000", "nonInterestIncome": "None", "operatingExpenses": "15743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26967000", "sellingGeneralAndAdministrative": "15743000", "netIncomeFromContinuingOperations": "-7312000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2387609000", "longTermDebt": "1024347000", "shortTermDebt": "24169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "153564000", "reportedCurrency": "USD", "retainedEarnings": "-202902000", "totalLiabilities": "1299757000", "otherCurrentAssets": "17895000", "totalCurrentAssets": "96921000", "currentLongTermDebt": "21223000", "longTermInvestments": "265583000", "shortTermInvestments": "None", "currentNetReceivables": "69752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2290688000", "currentAccountsPayable": "31652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1844146000", "shortLongTermDebtTotal": "1053520000", "totalShareholderEquity": "687476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100660000", "totalCurrentLiabilities": "176793000", "otherNonCurrentLiabilities": "6532000", "totalNonCurrentLiabilities": "1122964000", "cashAndShortTermInvestments": "9274000", "commonStockSharesOutstanding": "12133000", "intangibleAssetsExcludingGoodwill": "153564000", "cashAndCashEquivalentsAtCarryingValue": "9274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5040000", "profitLoss": "None", "dividendPayout": "3267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53675000", "capitalExpenditures": "67602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43015000", "cashflowFromInvestment": "-19427000", "stockBasedCompensation": "7112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44919000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 146883000, "cost_of_revenue": 39787000, "gross_profit": 107096000, "ebit": 29728000, "ebitda": 58818000, "pretax_income": 5537000, "tax_provision": 537000, "net_income": 5556000, "net_income_to_common": 5556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28446000, "total_current_assets": 112153000, "total_assets": 2413514000, "short_term_debt": 16865000, "long_term_debt": 1065048000, "total_debt": 1081913000, "total_liabilities": 1316468000, "total_equity": 690967000, "shares_outstanding": 12255000, "goodwill_and_intangibles": 156892000 }, "cash_flow": { "operating_cash_flow": 26677000, "capital_expenditure": 22914000, "free_cash_flow": 49591000, "dividends_paid": 3385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330736, "ticker_id": 3659, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29728000", "ebitda": "58818000", "netIncome": "5556000", "grossProfit": "107096000", "depreciation": "None", "totalRevenue": "146883000", "costOfRevenue": "39787000", "interestIncome": "24060000", "incomeBeforeTax": "5537000", "interestExpense": "24191000", "operatingIncome": "25163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "537000", "reportedCurrency": "USD", "netInterestIncome": "-24191000", "nonInterestIncome": "None", "operatingExpenses": "81933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29090000", "sellingGeneralAndAdministrative": "13159000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2413514000", "longTermDebt": "1065048000", "shortTermDebt": "16865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "156892000", "reportedCurrency": "USD", "retainedEarnings": "-194826000", "totalLiabilities": "1316468000", "otherCurrentAssets": "3609000", "totalCurrentAssets": "112153000", "currentLongTermDebt": "16865000", "longTermInvestments": "267456000", "shortTermInvestments": "None", "currentNetReceivables": "80098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301361000", "currentAccountsPayable": "36255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1850448000", "shortLongTermDebtTotal": "1081913000", "totalShareholderEquity": "690967000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85465000", "totalCurrentLiabilities": "147447000", "otherNonCurrentLiabilities": "7917000", "totalNonCurrentLiabilities": "1169021000", "cashAndShortTermInvestments": "28446000", "commonStockSharesOutstanding": "12255000", "intangibleAssetsExcludingGoodwill": "156892000", "cashAndCashEquivalentsAtCarryingValue": "28446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5556000", "profitLoss": "None", "dividendPayout": "3385000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26677000", "capitalExpenditures": "22914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68000", "cashflowFromInvestment": "-23667000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146883000, "cost_of_revenue": 39787000, "gross_profit": 107096000, "research_and_development": null, "selling_general_admin": 13159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29728000, "depreciation_amortisation": 29090000, "ebitda": 58818000, "interest_expense": 24191000, "interest_income": null, "other_non_operating": null, "pretax_income": 5537000, "tax_provision": 537000, "effective_tax_rate": null, "net_income": 5556000, "net_income_continuing_ops": 5000000, "net_income_to_common": 5556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28446000, "short_term_investments": null, "net_receivables": 80098000, "inventory": null, "other_current_assets": null, "total_current_assets": 112153000, "net_ppe": null, "goodwill": null, "intangible_assets": 156892000, "goodwill_and_intangibles": 156892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2301361000, "total_assets": 2413514000, "short_term_debt": 16865000, "accounts_payable": 36255000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147447000, "long_term_debt": 1065048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1169021000, "total_liabilities": 1316468000, "total_debt": 1081913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -194826000, "total_equity": 690967000, "shares_outstanding": 12255000, "operating_cash_flow": 26677000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23667000, "dividends_paid": 3385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68000, "free_cash_flow": 49591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29728000", "ebitda": "58818000", "netIncome": "5556000", "grossProfit": "107096000", "depreciation": "None", "totalRevenue": "146883000", "costOfRevenue": "39787000", "interestIncome": "24060000", "incomeBeforeTax": "5537000", "interestExpense": "24191000", "operatingIncome": "25163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "537000", "reportedCurrency": "USD", "netInterestIncome": "-24191000", "nonInterestIncome": "None", "operatingExpenses": "81933000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29090000", "sellingGeneralAndAdministrative": "13159000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2413514000", "longTermDebt": "1065048000", "shortTermDebt": "16865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "156892000", "reportedCurrency": "USD", "retainedEarnings": "-194826000", "totalLiabilities": "1316468000", "otherCurrentAssets": "3609000", "totalCurrentAssets": "112153000", "currentLongTermDebt": "16865000", "longTermInvestments": "267456000", "shortTermInvestments": "None", "currentNetReceivables": "80098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301361000", "currentAccountsPayable": "36255000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1850448000", "shortLongTermDebtTotal": "1081913000", "totalShareholderEquity": "690967000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85465000", "totalCurrentLiabilities": "147447000", "otherNonCurrentLiabilities": "7917000", "totalNonCurrentLiabilities": "1169021000", "cashAndShortTermInvestments": "28446000", "commonStockSharesOutstanding": "12255000", "intangibleAssetsExcludingGoodwill": "156892000", "cashAndCashEquivalentsAtCarryingValue": "28446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5556000", "profitLoss": "None", "dividendPayout": "3385000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26677000", "capitalExpenditures": "22914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68000", "cashflowFromInvestment": "-23667000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29090000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 140217000, "cost_of_revenue": 105210000, "gross_profit": 35007000, "ebit": 18884000, "ebitda": 49173000, "pretax_income": -4980000, "tax_provision": -752000, "net_income": -1248000, "net_income_to_common": -1248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20901000, "total_current_assets": 116071000, "total_assets": 2423043000, "short_term_debt": 16766000, "long_term_debt": 1058663000, "total_debt": 1075429000, "total_liabilities": 1464017000, "total_equity": 551955000, "shares_outstanding": 12241000, "goodwill_and_intangibles": 160049000 }, "cash_flow": { "operating_cash_flow": 37213000, "capital_expenditure": 26390000, "free_cash_flow": 63603000, "dividends_paid": 5010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330737, "ticker_id": 3659, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18884000", "ebitda": "49173000", "netIncome": "-1248000", "grossProfit": "35007000", "depreciation": "None", "totalRevenue": "140217000", "costOfRevenue": "105210000", "interestIncome": "24364000", "incomeBeforeTax": "-4980000", "interestExpense": "23864000", "operatingIncome": "19491000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-752000", "reportedCurrency": "USD", "netInterestIncome": "-23864000", "nonInterestIncome": "None", "operatingExpenses": "15516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30289000", "sellingGeneralAndAdministrative": "15516000", "netIncomeFromContinuingOperations": "-4228000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2423043000", "longTermDebt": "1058663000", "shortTermDebt": "16766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "160049000", "reportedCurrency": "USD", "retainedEarnings": "-193248000", "totalLiabilities": "1464017000", "otherCurrentAssets": "10590000", "totalCurrentAssets": "116071000", "currentLongTermDebt": "16766000", "longTermInvestments": "268311000", "shortTermInvestments": "None", "currentNetReceivables": "84580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2306972000", "currentAccountsPayable": "30881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1853154000", "shortLongTermDebtTotal": "1075429000", "totalShareholderEquity": "551955000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90927000", "totalCurrentLiabilities": "157386000", "otherNonCurrentLiabilities": "13371000", "totalNonCurrentLiabilities": "1306631000", "cashAndShortTermInvestments": "20901000", "commonStockSharesOutstanding": "12241000", "intangibleAssetsExcludingGoodwill": "160049000", "cashAndCashEquivalentsAtCarryingValue": "20901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4228000", "profitLoss": "None", "dividendPayout": "5010000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37213000", "capitalExpenditures": "26390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14348000", "cashflowFromInvestment": "-26965000", "stockBasedCompensation": "2362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140217000, "cost_of_revenue": 105210000, "gross_profit": 35007000, "research_and_development": null, "selling_general_admin": 15516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18884000, "depreciation_amortisation": 30289000, "ebitda": 49173000, "interest_expense": 23864000, "interest_income": null, "other_non_operating": null, "pretax_income": -4980000, "tax_provision": -752000, "effective_tax_rate": null, "net_income": -1248000, "net_income_continuing_ops": -4228000, "net_income_to_common": -1248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20901000, "short_term_investments": null, "net_receivables": 84580000, "inventory": null, "other_current_assets": null, "total_current_assets": 116071000, "net_ppe": null, "goodwill": null, "intangible_assets": 160049000, "goodwill_and_intangibles": 160049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2306972000, "total_assets": 2423043000, "short_term_debt": 16766000, "accounts_payable": 30881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157386000, "long_term_debt": 1058663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1306631000, "total_liabilities": 1464017000, "total_debt": 1075429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193248000, "total_equity": 551955000, "shares_outstanding": 12241000, "operating_cash_flow": 37213000, "stock_based_compensation": 2362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26965000, "dividends_paid": 5010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14348000, "free_cash_flow": 63603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18884000", "ebitda": "49173000", "netIncome": "-1248000", "grossProfit": "35007000", "depreciation": "None", "totalRevenue": "140217000", "costOfRevenue": "105210000", "interestIncome": "24364000", "incomeBeforeTax": "-4980000", "interestExpense": "23864000", "operatingIncome": "19491000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-752000", "reportedCurrency": "USD", "netInterestIncome": "-23864000", "nonInterestIncome": "None", "operatingExpenses": "15516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30289000", "sellingGeneralAndAdministrative": "15516000", "netIncomeFromContinuingOperations": "-4228000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2423043000", "longTermDebt": "1058663000", "shortTermDebt": "16766000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "160049000", "reportedCurrency": "USD", "retainedEarnings": "-193248000", "totalLiabilities": "1464017000", "otherCurrentAssets": "10590000", "totalCurrentAssets": "116071000", "currentLongTermDebt": "16766000", "longTermInvestments": "268311000", "shortTermInvestments": "None", "currentNetReceivables": "84580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2306972000", "currentAccountsPayable": "30881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1853154000", "shortLongTermDebtTotal": "1075429000", "totalShareholderEquity": "551955000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90927000", "totalCurrentLiabilities": "157386000", "otherNonCurrentLiabilities": "13371000", "totalNonCurrentLiabilities": "1306631000", "cashAndShortTermInvestments": "20901000", "commonStockSharesOutstanding": "12241000", "intangibleAssetsExcludingGoodwill": "160049000", "cashAndCashEquivalentsAtCarryingValue": "20901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4228000", "profitLoss": "None", "dividendPayout": "5010000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37213000", "capitalExpenditures": "26390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14348000", "cashflowFromInvestment": "-26965000", "stockBasedCompensation": "2362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30289000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 132697000, "cost_of_revenue": 97481000, "gross_profit": 35216000, "ebit": 27467000, "ebitda": 56219000, "pretax_income": 4930000, "tax_provision": 296000, "net_income": 5623000, "net_income_to_common": 5623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29604000, "total_current_assets": 119763000, "total_assets": 2434175000, "short_term_debt": 16671000, "long_term_debt": 1067172000, "total_debt": 1083843000, "total_liabilities": 1331305000, "total_equity": 693052000, "shares_outstanding": 11767000, "goodwill_and_intangibles": 163182000 }, "cash_flow": { "operating_cash_flow": 16030000, "capital_expenditure": 20606000, "free_cash_flow": 36636000, "dividends_paid": 4987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330738, "ticker_id": 3659, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27467000", "ebitda": "56219000", "netIncome": "5623000", "grossProfit": "35216000", "depreciation": "None", "totalRevenue": "132697000", "costOfRevenue": "97481000", "interestIncome": "23503000", "incomeBeforeTax": "4930000", "interestExpense": "22537000", "operatingIncome": "18616000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "296000", "reportedCurrency": "USD", "netInterestIncome": "-22537000", "nonInterestIncome": "None", "operatingExpenses": "16600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28752000", "sellingGeneralAndAdministrative": "16600000", "netIncomeFromContinuingOperations": "4634000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2434175000", "longTermDebt": "1067172000", "shortTermDebt": "16671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "163182000", "reportedCurrency": "USD", "retainedEarnings": "-185220000", "totalLiabilities": "1331305000", "otherCurrentAssets": "6241000", "totalCurrentAssets": "119763000", "currentLongTermDebt": "16671000", "longTermInvestments": "270196000", "shortTermInvestments": "None", "currentNetReceivables": "83918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2314412000", "currentAccountsPayable": "31932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1852458000", "shortLongTermDebtTotal": "1083843000", "totalShareholderEquity": "693052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92188000", "totalCurrentLiabilities": "150607000", "otherNonCurrentLiabilities": "13836000", "totalNonCurrentLiabilities": "1180698000", "cashAndShortTermInvestments": "29604000", "commonStockSharesOutstanding": "11767000", "intangibleAssetsExcludingGoodwill": "163182000", "cashAndCashEquivalentsAtCarryingValue": "29604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4634000", "profitLoss": "None", "dividendPayout": "4987000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16030000", "capitalExpenditures": "20606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81466000", "cashflowFromInvestment": "-93091000", "stockBasedCompensation": "2375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132697000, "cost_of_revenue": 97481000, "gross_profit": 35216000, "research_and_development": null, "selling_general_admin": 16600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27467000, "depreciation_amortisation": 28752000, "ebitda": 56219000, "interest_expense": 22537000, "interest_income": null, "other_non_operating": null, "pretax_income": 4930000, "tax_provision": 296000, "effective_tax_rate": null, "net_income": 5623000, "net_income_continuing_ops": 4634000, "net_income_to_common": 5623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29604000, "short_term_investments": null, "net_receivables": 83918000, "inventory": null, "other_current_assets": null, "total_current_assets": 119763000, "net_ppe": null, "goodwill": null, "intangible_assets": 163182000, "goodwill_and_intangibles": 163182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2314412000, "total_assets": 2434175000, "short_term_debt": 16671000, "accounts_payable": 31932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150607000, "long_term_debt": 1067172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1180698000, "total_liabilities": 1331305000, "total_debt": 1083843000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185220000, "total_equity": 693052000, "shares_outstanding": 11767000, "operating_cash_flow": 16030000, "stock_based_compensation": 2375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93091000, "dividends_paid": 4987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81466000, "free_cash_flow": 36636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27467000", "ebitda": "56219000", "netIncome": "5623000", "grossProfit": "35216000", "depreciation": "None", "totalRevenue": "132697000", "costOfRevenue": "97481000", "interestIncome": "23503000", "incomeBeforeTax": "4930000", "interestExpense": "22537000", "operatingIncome": "18616000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "296000", "reportedCurrency": "USD", "netInterestIncome": "-22537000", "nonInterestIncome": "None", "operatingExpenses": "16600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28752000", "sellingGeneralAndAdministrative": "16600000", "netIncomeFromContinuingOperations": "4634000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "187000", "currentDebt": "None", "investments": "None", "totalAssets": "2434175000", "longTermDebt": "1067172000", "shortTermDebt": "16671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "163182000", "reportedCurrency": "USD", "retainedEarnings": "-185220000", "totalLiabilities": "1331305000", "otherCurrentAssets": "6241000", "totalCurrentAssets": "119763000", "currentLongTermDebt": "16671000", "longTermInvestments": "270196000", "shortTermInvestments": "None", "currentNetReceivables": "83918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2314412000", "currentAccountsPayable": "31932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1852458000", "shortLongTermDebtTotal": "1083843000", "totalShareholderEquity": "693052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92188000", "totalCurrentLiabilities": "150607000", "otherNonCurrentLiabilities": "13836000", "totalNonCurrentLiabilities": "1180698000", "cashAndShortTermInvestments": "29604000", "commonStockSharesOutstanding": "11767000", "intangibleAssetsExcludingGoodwill": "163182000", "cashAndCashEquivalentsAtCarryingValue": "29604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4634000", "profitLoss": "None", "dividendPayout": "4987000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16030000", "capitalExpenditures": "20606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81466000", "cashflowFromInvestment": "-93091000", "stockBasedCompensation": "2375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28752000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 107018000, "cost_of_revenue": 80315000, "gross_profit": 26703000, "ebit": 197000, "ebitda": 25755000, "pretax_income": -20234000, "tax_provision": 4549000, "net_income": -24783000, "net_income_to_common": -24783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22822000, "total_current_assets": 118271000, "total_assets": 2359484000, "short_term_debt": 16580000, "long_term_debt": 976995000, "total_debt": 993575000, "total_liabilities": 1394359000, "total_equity": 467792000, "shares_outstanding": 10652000, "goodwill_and_intangibles": 154279000 }, "cash_flow": { "operating_cash_flow": 21647000, "capital_expenditure": 15750000, "free_cash_flow": 37397000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330739, "ticker_id": 3659, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197000", "ebitda": "25755000", "netIncome": "-24783000", "grossProfit": "26703000", "depreciation": "None", "totalRevenue": "107018000", "costOfRevenue": "80315000", "interestIncome": "17240000", "incomeBeforeTax": "-20234000", "interestExpense": "20431000", "operatingIncome": "12509000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4549000", "reportedCurrency": "USD", "netInterestIncome": "-20431000", "nonInterestIncome": "None", "operatingExpenses": "14194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25558000", "sellingGeneralAndAdministrative": "14194000", "netIncomeFromContinuingOperations": "-24783000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "2359484000", "longTermDebt": "976995000", "shortTermDebt": "16580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "154279000", "reportedCurrency": "USD", "retainedEarnings": "-183333000", "totalLiabilities": "1394359000", "otherCurrentAssets": "18391000", "totalCurrentAssets": "118271000", "currentLongTermDebt": "16580000", "longTermInvestments": "269561000", "shortTermInvestments": "-11000000", "currentNetReceivables": "77058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2241213000", "currentAccountsPayable": "25162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1785029000", "shortLongTermDebtTotal": "993575000", "totalShareholderEquity": "467792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113920000", "totalCurrentLiabilities": "174801000", "otherNonCurrentLiabilities": "20150000", "totalNonCurrentLiabilities": "1219558000", "cashAndShortTermInvestments": "22822000", "commonStockSharesOutstanding": "10652000", "intangibleAssetsExcludingGoodwill": "154279000", "cashAndCashEquivalentsAtCarryingValue": "22822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24783000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21647000", "capitalExpenditures": "15750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31539000", "cashflowFromInvestment": "-172353000", "stockBasedCompensation": "1863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107018000, "cost_of_revenue": 80315000, "gross_profit": 26703000, "research_and_development": null, "selling_general_admin": 14194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197000, "depreciation_amortisation": 25558000, "ebitda": 25755000, "interest_expense": 20431000, "interest_income": null, "other_non_operating": null, "pretax_income": -20234000, "tax_provision": 4549000, "effective_tax_rate": null, "net_income": -24783000, "net_income_continuing_ops": -24783000, "net_income_to_common": -24783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22822000, "short_term_investments": -11000000, "net_receivables": 77058000, "inventory": null, "other_current_assets": null, "total_current_assets": 118271000, "net_ppe": null, "goodwill": null, "intangible_assets": 154279000, "goodwill_and_intangibles": 154279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2241213000, "total_assets": 2359484000, "short_term_debt": 16580000, "accounts_payable": 25162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174801000, "long_term_debt": 976995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1219558000, "total_liabilities": 1394359000, "total_debt": 993575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -183333000, "total_equity": 467792000, "shares_outstanding": 10652000, "operating_cash_flow": 21647000, "stock_based_compensation": 1863000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172353000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31539000, "free_cash_flow": 37397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197000", "ebitda": "25755000", "netIncome": "-24783000", "grossProfit": "26703000", "depreciation": "None", "totalRevenue": "107018000", "costOfRevenue": "80315000", "interestIncome": "17240000", "incomeBeforeTax": "-20234000", "interestExpense": "20431000", "operatingIncome": "12509000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4549000", "reportedCurrency": "USD", "netInterestIncome": "-20431000", "nonInterestIncome": "None", "operatingExpenses": "14194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25558000", "sellingGeneralAndAdministrative": "14194000", "netIncomeFromContinuingOperations": "-24783000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "2359484000", "longTermDebt": "976995000", "shortTermDebt": "16580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "154279000", "reportedCurrency": "USD", "retainedEarnings": "-183333000", "totalLiabilities": "1394359000", "otherCurrentAssets": "18391000", "totalCurrentAssets": "118271000", "currentLongTermDebt": "16580000", "longTermInvestments": "269561000", "shortTermInvestments": "-11000000", "currentNetReceivables": "77058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2241213000", "currentAccountsPayable": "25162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1785029000", "shortLongTermDebtTotal": "993575000", "totalShareholderEquity": "467792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "113920000", "totalCurrentLiabilities": "174801000", "otherNonCurrentLiabilities": "20150000", "totalNonCurrentLiabilities": "1219558000", "cashAndShortTermInvestments": "22822000", "commonStockSharesOutstanding": "10652000", "intangibleAssetsExcludingGoodwill": "154279000", "cashAndCashEquivalentsAtCarryingValue": "22822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24783000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21647000", "capitalExpenditures": "15750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31539000", "cashflowFromInvestment": "-172353000", "stockBasedCompensation": "1863000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25558000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 102415000, "cost_of_revenue": 76259000, "gross_profit": 26156000, "ebit": -29256000, "ebitda": -5482000, "pretax_income": -54968000, "tax_provision": 142573000, "net_income": -197541000, "net_income_to_common": -197541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17842000, "total_current_assets": 214013000, "total_assets": 1999166000, "short_term_debt": 130512000, "long_term_debt": 826453000, "total_debt": 956965000, "total_liabilities": 1216272000, "total_equity": 651484000, "shares_outstanding": 10649000, "goodwill_and_intangibles": 140009000 }, "cash_flow": { "operating_cash_flow": 9151000, "capital_expenditure": 10941000, "free_cash_flow": 20092000, "dividends_paid": 1629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330741, "ticker_id": 3659, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29256000", "ebitda": "-5482000", "netIncome": "-197541000", "grossProfit": "26156000", "depreciation": "None", "totalRevenue": "102415000", "costOfRevenue": "76259000", "interestIncome": "28286000", "incomeBeforeTax": "-54968000", "interestExpense": "25712000", "operatingIncome": "13737000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "142573000", "reportedCurrency": "USD", "netInterestIncome": "-25712000", "nonInterestIncome": "None", "operatingExpenses": "12419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23774000", "sellingGeneralAndAdministrative": "12419000", "netIncomeFromContinuingOperations": "-197541000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "1999166000", "longTermDebt": "826453000", "shortTermDebt": "130512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "140009000", "reportedCurrency": "USD", "retainedEarnings": "-157798000", "totalLiabilities": "1216272000", "otherCurrentAssets": "135604000", "totalCurrentAssets": "214013000", "currentLongTermDebt": "130512000", "longTermInvestments": "269939000", "shortTermInvestments": "None", "currentNetReceivables": "60567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1785153000", "currentAccountsPayable": "12932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1350758000", "shortLongTermDebtTotal": "956965000", "totalShareholderEquity": "651484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87522000", "totalCurrentLiabilities": "230966000", "otherNonCurrentLiabilities": "16136000", "totalNonCurrentLiabilities": "985306000", "cashAndShortTermInvestments": "17842000", "commonStockSharesOutstanding": "10649000", "intangibleAssetsExcludingGoodwill": "140009000", "cashAndCashEquivalentsAtCarryingValue": "17842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197541000", "profitLoss": "None", "dividendPayout": "1629000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9151000", "capitalExpenditures": "10941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12375000", "cashflowFromInvestment": "-12626000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102415000, "cost_of_revenue": 76259000, "gross_profit": 26156000, "research_and_development": null, "selling_general_admin": 12419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29256000, "depreciation_amortisation": 23774000, "ebitda": -5482000, "interest_expense": 25712000, "interest_income": null, "other_non_operating": null, "pretax_income": -54968000, "tax_provision": 142573000, "effective_tax_rate": null, "net_income": -197541000, "net_income_continuing_ops": -197541000, "net_income_to_common": -197541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17842000, "short_term_investments": null, "net_receivables": 60567000, "inventory": null, "other_current_assets": null, "total_current_assets": 214013000, "net_ppe": null, "goodwill": null, "intangible_assets": 140009000, "goodwill_and_intangibles": 140009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1785153000, "total_assets": 1999166000, "short_term_debt": 130512000, "accounts_payable": 12932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230966000, "long_term_debt": 826453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 985306000, "total_liabilities": 1216272000, "total_debt": 956965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -157798000, "total_equity": 651484000, "shares_outstanding": 10649000, "operating_cash_flow": 9151000, "stock_based_compensation": 1840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12626000, "dividends_paid": 1629000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12375000, "free_cash_flow": 20092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29256000", "ebitda": "-5482000", "netIncome": "-197541000", "grossProfit": "26156000", "depreciation": "None", "totalRevenue": "102415000", "costOfRevenue": "76259000", "interestIncome": "28286000", "incomeBeforeTax": "-54968000", "interestExpense": "25712000", "operatingIncome": "13737000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "142573000", "reportedCurrency": "USD", "netInterestIncome": "-25712000", "nonInterestIncome": "None", "operatingExpenses": "12419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23774000", "sellingGeneralAndAdministrative": "12419000", "netIncomeFromContinuingOperations": "-197541000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "1999166000", "longTermDebt": "826453000", "shortTermDebt": "130512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "140009000", "reportedCurrency": "USD", "retainedEarnings": "-157798000", "totalLiabilities": "1216272000", "otherCurrentAssets": "135604000", "totalCurrentAssets": "214013000", "currentLongTermDebt": "130512000", "longTermInvestments": "269939000", "shortTermInvestments": "None", "currentNetReceivables": "60567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1785153000", "currentAccountsPayable": "12932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1350758000", "shortLongTermDebtTotal": "956965000", "totalShareholderEquity": "651484000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87522000", "totalCurrentLiabilities": "230966000", "otherNonCurrentLiabilities": "16136000", "totalNonCurrentLiabilities": "985306000", "cashAndShortTermInvestments": "17842000", "commonStockSharesOutstanding": "10649000", "intangibleAssetsExcludingGoodwill": "140009000", "cashAndCashEquivalentsAtCarryingValue": "17842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197541000", "profitLoss": "None", "dividendPayout": "1629000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9151000", "capitalExpenditures": "10941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12375000", "cashflowFromInvestment": "-12626000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1629000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23774000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 101315000, "cost_of_revenue": 76976000, "gross_profit": 24339000, "ebit": 7025000, "ebitda": 31177000, "pretax_income": -24432000, "tax_provision": -654000, "net_income": -23778000, "net_income_to_common": -23778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156008000, "total_current_assets": 221434000, "total_assets": 2032938000, "short_term_debt": 65708000, "long_term_debt": null, "total_debt": 65708000, "total_liabilities": 1080854000, "total_equity": 823052000, "shares_outstanding": 10649000, "goodwill_and_intangibles": 143735000 }, "cash_flow": { "operating_cash_flow": -12643000, "capital_expenditure": 10522000, "free_cash_flow": -2121000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330742, "ticker_id": 3659, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7025000", "ebitda": "31177000", "netIncome": "-23778000", "grossProfit": "24339000", "depreciation": "None", "totalRevenue": "101315000", "costOfRevenue": "76976000", "interestIncome": "None", "incomeBeforeTax": "-24432000", "interestExpense": "31457000", "operatingIncome": "10175000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-654000", "reportedCurrency": "USD", "netInterestIncome": "-31457000", "nonInterestIncome": "None", "operatingExpenses": "14164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24152000", "sellingGeneralAndAdministrative": "14164000", "netIncomeFromContinuingOperations": "-23778000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "719626000", "currentDebt": "None", "investments": "None", "totalAssets": "2032938000", "longTermDebt": "None", "shortTermDebt": "65708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "143735000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1080854000", "otherCurrentAssets": "9435000", "totalCurrentAssets": "221434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811504000", "currentAccountsPayable": "19090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927384000", "totalShareholderEquity": "823052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68723000", "totalCurrentLiabilities": "166645000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "914209000", "cashAndShortTermInvestments": "156008000", "commonStockSharesOutstanding": "10649000", "intangibleAssetsExcludingGoodwill": "143735000", "cashAndCashEquivalentsAtCarryingValue": "156008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23778000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12643000", "capitalExpenditures": "10522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238594000", "cashflowFromInvestment": "63409000", "stockBasedCompensation": "2086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101315000, "cost_of_revenue": 76976000, "gross_profit": 24339000, "research_and_development": null, "selling_general_admin": 14164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7025000, "depreciation_amortisation": 24152000, "ebitda": 31177000, "interest_expense": 31457000, "interest_income": null, "other_non_operating": null, "pretax_income": -24432000, "tax_provision": -654000, "effective_tax_rate": null, "net_income": -23778000, "net_income_continuing_ops": -23778000, "net_income_to_common": -23778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156008000, "short_term_investments": null, "net_receivables": 55991000, "inventory": 1, "other_current_assets": null, "total_current_assets": 221434000, "net_ppe": null, "goodwill": null, "intangible_assets": 143735000, "goodwill_and_intangibles": 143735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1811504000, "total_assets": 2032938000, "short_term_debt": 65708000, "accounts_payable": 19090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166645000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 914209000, "total_liabilities": 1080854000, "total_debt": 65708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 823052000, "shares_outstanding": 10649000, "operating_cash_flow": -12643000, "stock_based_compensation": 2086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63409000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238594000, "free_cash_flow": -2121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7025000", "ebitda": "31177000", "netIncome": "-23778000", "grossProfit": "24339000", "depreciation": "None", "totalRevenue": "101315000", "costOfRevenue": "76976000", "interestIncome": "None", "incomeBeforeTax": "-24432000", "interestExpense": "31457000", "operatingIncome": "10175000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-654000", "reportedCurrency": "USD", "netInterestIncome": "-31457000", "nonInterestIncome": "None", "operatingExpenses": "14164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24152000", "sellingGeneralAndAdministrative": "14164000", "netIncomeFromContinuingOperations": "-23778000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "719626000", "currentDebt": "None", "investments": "None", "totalAssets": "2032938000", "longTermDebt": "None", "shortTermDebt": "65708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "143735000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1080854000", "otherCurrentAssets": "9435000", "totalCurrentAssets": "221434000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811504000", "currentAccountsPayable": "19090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927384000", "totalShareholderEquity": "823052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68723000", "totalCurrentLiabilities": "166645000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "914209000", "cashAndShortTermInvestments": "156008000", "commonStockSharesOutstanding": "10649000", "intangibleAssetsExcludingGoodwill": "143735000", "cashAndCashEquivalentsAtCarryingValue": "156008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23778000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12643000", "capitalExpenditures": "10522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238594000", "cashflowFromInvestment": "63409000", "stockBasedCompensation": "2086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24152000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 118871000, "cost_of_revenue": 83061000, "gross_profit": 35810000, "ebit": 170983000, "ebitda": 199085000, "pretax_income": 133137000, "tax_provision": 210000, "net_income": 132927000, "net_income_to_common": 132927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344590000, "total_current_assets": 420566000, "total_assets": 2320575000, "short_term_debt": 29098000, "long_term_debt": 1127287000, "total_debt": 1156385000, "total_liabilities": 1345167000, "total_equity": 848614000, "shares_outstanding": 10980000, "goodwill_and_intangibles": 147304000 }, "cash_flow": { "operating_cash_flow": 43616000, "capital_expenditure": 16398000, "free_cash_flow": 60014000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330743, "ticker_id": 3659, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170983000", "ebitda": "199085000", "netIncome": "132927000", "grossProfit": "35810000", "depreciation": "None", "totalRevenue": "118871000", "costOfRevenue": "83061000", "interestIncome": "None", "incomeBeforeTax": "133137000", "interestExpense": "37846000", "operatingIncome": "21025000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-37846000", "nonInterestIncome": "None", "operatingExpenses": "14785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28102000", "sellingGeneralAndAdministrative": "14785000", "netIncomeFromContinuingOperations": "132927000" }, "balance": { "goodwill": "None", "inventory": "3454000", "commonStock": "748501000", "currentDebt": "None", "investments": "None", "totalAssets": "2320575000", "longTermDebt": "1127287000", "shortTermDebt": "29098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "147304000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1345167000", "otherCurrentAssets": "9389000", "totalCurrentAssets": "420566000", "currentLongTermDebt": "29098000", "longTermInvestments": "273476000", "shortTermInvestments": "None", "currentNetReceivables": "66587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900009000", "currentAccountsPayable": "18063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1156385000", "totalShareholderEquity": "848614000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112382000", "totalCurrentLiabilities": "159543000", "otherNonCurrentLiabilities": "28298000", "totalNonCurrentLiabilities": "1185624000", "cashAndShortTermInvestments": "344590000", "commonStockSharesOutstanding": "10980000", "intangibleAssetsExcludingGoodwill": "147304000", "cashAndCashEquivalentsAtCarryingValue": "344590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132927000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43616000", "capitalExpenditures": "16398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320846000", "cashflowFromInvestment": "608629000", "stockBasedCompensation": "2772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118871000, "cost_of_revenue": 83061000, "gross_profit": 35810000, "research_and_development": null, "selling_general_admin": 14785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170983000, "depreciation_amortisation": 28102000, "ebitda": 199085000, "interest_expense": 37846000, "interest_income": null, "other_non_operating": null, "pretax_income": 133137000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": 132927000, "net_income_continuing_ops": 132927000, "net_income_to_common": 132927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344590000, "short_term_investments": null, "net_receivables": 66587000, "inventory": 3454000, "other_current_assets": null, "total_current_assets": 420566000, "net_ppe": null, "goodwill": null, "intangible_assets": 147304000, "goodwill_and_intangibles": 147304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1900009000, "total_assets": 2320575000, "short_term_debt": 29098000, "accounts_payable": 18063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159543000, "long_term_debt": 1127287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1185624000, "total_liabilities": 1345167000, "total_debt": 1156385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 848614000, "shares_outstanding": 10980000, "operating_cash_flow": 43616000, "stock_based_compensation": 2772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16398000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 608629000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -320846000, "free_cash_flow": 60014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170983000", "ebitda": "199085000", "netIncome": "132927000", "grossProfit": "35810000", "depreciation": "None", "totalRevenue": "118871000", "costOfRevenue": "83061000", "interestIncome": "None", "incomeBeforeTax": "133137000", "interestExpense": "37846000", "operatingIncome": "21025000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-37846000", "nonInterestIncome": "None", "operatingExpenses": "14785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28102000", "sellingGeneralAndAdministrative": "14785000", "netIncomeFromContinuingOperations": "132927000" }, "balance": { "goodwill": "None", "inventory": "3454000", "commonStock": "748501000", "currentDebt": "None", "investments": "None", "totalAssets": "2320575000", "longTermDebt": "1127287000", "shortTermDebt": "29098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "147304000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1345167000", "otherCurrentAssets": "9389000", "totalCurrentAssets": "420566000", "currentLongTermDebt": "29098000", "longTermInvestments": "273476000", "shortTermInvestments": "None", "currentNetReceivables": "66587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900009000", "currentAccountsPayable": "18063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1156385000", "totalShareholderEquity": "848614000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "112382000", "totalCurrentLiabilities": "159543000", "otherNonCurrentLiabilities": "28298000", "totalNonCurrentLiabilities": "1185624000", "cashAndShortTermInvestments": "344590000", "commonStockSharesOutstanding": "10980000", "intangibleAssetsExcludingGoodwill": "147304000", "cashAndCashEquivalentsAtCarryingValue": "344590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132927000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43616000", "capitalExpenditures": "16398000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-320846000", "cashflowFromInvestment": "608629000", "stockBasedCompensation": "2772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28102000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 127318000, "cost_of_revenue": 91975000, "gross_profit": 35343000, "ebit": 10675000, "ebitda": 42939000, "pretax_income": -26143000, "tax_provision": 502000, "net_income": -15118000, "net_income_to_common": -15118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14044000, "total_current_assets": 98422000, "total_assets": 2494198000, "short_term_debt": 19735000, "long_term_debt": 1455166000, "total_debt": 1474901000, "total_liabilities": 1650983000, "total_equity": 718563000, "shares_outstanding": 10376000, "goodwill_and_intangibles": 175592000 }, "cash_flow": { "operating_cash_flow": 16147000, "capital_expenditure": 19042000, "free_cash_flow": 35189000, "dividends_paid": 4884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330744, "ticker_id": 3659, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10675000", "ebitda": "42939000", "netIncome": "-15118000", "grossProfit": "35343000", "depreciation": "None", "totalRevenue": "127318000", "costOfRevenue": "91975000", "interestIncome": "None", "incomeBeforeTax": "-26143000", "interestExpense": "36818000", "operatingIncome": "25105000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "502000", "reportedCurrency": "USD", "netInterestIncome": "-36818000", "nonInterestIncome": "None", "operatingExpenses": "10238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32264000", "sellingGeneralAndAdministrative": "10238000", "netIncomeFromContinuingOperations": "-15118000" }, "balance": { "goodwill": "None", "inventory": "2601000", "commonStock": "621670000", "currentDebt": "None", "investments": "None", "totalAssets": "2494198000", "longTermDebt": "1455166000", "shortTermDebt": "19735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "175592000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1650983000", "otherCurrentAssets": "8103000", "totalCurrentAssets": "98422000", "currentLongTermDebt": "15524000", "longTermInvestments": "486434000", "shortTermInvestments": "None", "currentNetReceivables": "76275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395776000", "currentAccountsPayable": "22714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1483458000", "totalShareholderEquity": "718563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91563000", "totalCurrentLiabilities": "134012000", "otherNonCurrentLiabilities": "30266000", "totalNonCurrentLiabilities": "1516971000", "cashAndShortTermInvestments": "14044000", "commonStockSharesOutstanding": "10376000", "intangibleAssetsExcludingGoodwill": "175592000", "cashAndCashEquivalentsAtCarryingValue": "14044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15118000", "profitLoss": "None", "dividendPayout": "4884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16147000", "capitalExpenditures": "19042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "513000", "cashflowFromInvestment": "-18910000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127318000, "cost_of_revenue": 91975000, "gross_profit": 35343000, "research_and_development": null, "selling_general_admin": 10238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10675000, "depreciation_amortisation": 32264000, "ebitda": 42939000, "interest_expense": 36818000, "interest_income": null, "other_non_operating": null, "pretax_income": -26143000, "tax_provision": 502000, "effective_tax_rate": null, "net_income": -15118000, "net_income_continuing_ops": -15118000, "net_income_to_common": -15118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14044000, "short_term_investments": null, "net_receivables": 76275000, "inventory": 2601000, "other_current_assets": null, "total_current_assets": 98422000, "net_ppe": null, "goodwill": null, "intangible_assets": 175592000, "goodwill_and_intangibles": 175592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2395776000, "total_assets": 2494198000, "short_term_debt": 19735000, "accounts_payable": 22714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134012000, "long_term_debt": 1455166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1516971000, "total_liabilities": 1650983000, "total_debt": 1474901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 718563000, "shares_outstanding": 10376000, "operating_cash_flow": 16147000, "stock_based_compensation": 1408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18910000, "dividends_paid": 4884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 513000, "free_cash_flow": 35189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10675000", "ebitda": "42939000", "netIncome": "-15118000", "grossProfit": "35343000", "depreciation": "None", "totalRevenue": "127318000", "costOfRevenue": "91975000", "interestIncome": "None", "incomeBeforeTax": "-26143000", "interestExpense": "36818000", "operatingIncome": "25105000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "502000", "reportedCurrency": "USD", "netInterestIncome": "-36818000", "nonInterestIncome": "None", "operatingExpenses": "10238000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32264000", "sellingGeneralAndAdministrative": "10238000", "netIncomeFromContinuingOperations": "-15118000" }, "balance": { "goodwill": "None", "inventory": "2601000", "commonStock": "621670000", "currentDebt": "None", "investments": "None", "totalAssets": "2494198000", "longTermDebt": "1455166000", "shortTermDebt": "19735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "175592000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1650983000", "otherCurrentAssets": "8103000", "totalCurrentAssets": "98422000", "currentLongTermDebt": "15524000", "longTermInvestments": "486434000", "shortTermInvestments": "None", "currentNetReceivables": "76275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2395776000", "currentAccountsPayable": "22714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1483458000", "totalShareholderEquity": "718563000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91563000", "totalCurrentLiabilities": "134012000", "otherNonCurrentLiabilities": "30266000", "totalNonCurrentLiabilities": "1516971000", "cashAndShortTermInvestments": "14044000", "commonStockSharesOutstanding": "10376000", "intangibleAssetsExcludingGoodwill": "175592000", "cashAndCashEquivalentsAtCarryingValue": "14044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15118000", "profitLoss": "None", "dividendPayout": "4884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16147000", "capitalExpenditures": "19042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "513000", "cashflowFromInvestment": "-18910000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32264000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 121193000, "cost_of_revenue": 84049000, "gross_profit": 37144000, "ebit": 28303000, "ebitda": 59316000, "pretax_income": 3946000, "tax_provision": 72000, "net_income": 3874000, "net_income_to_common": 3874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18895000, "total_current_assets": 100969000, "total_assets": 2509514000, "short_term_debt": 14258000, "long_term_debt": 1440832000, "total_debt": 1455090000, "total_liabilities": 1650960000, "total_equity": 858554000, "shares_outstanding": 10376000, "goodwill_and_intangibles": 182195000 }, "cash_flow": { "operating_cash_flow": 59119000, "capital_expenditure": 17685000, "free_cash_flow": 76804000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330746, "ticker_id": 3659, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28303000", "ebitda": "59316000", "netIncome": "3874000", "grossProfit": "37144000", "depreciation": "None", "totalRevenue": "121193000", "costOfRevenue": "84049000", "interestIncome": "None", "incomeBeforeTax": "3946000", "interestExpense": "34568000", "operatingIncome": "26046000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-34568000", "nonInterestIncome": "None", "operatingExpenses": "11098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31013000", "sellingGeneralAndAdministrative": "11098000", "netIncomeFromContinuingOperations": "3874000" }, "balance": { "goodwill": "None", "inventory": "1798000", "commonStock": "642221000", "currentDebt": "None", "investments": "None", "totalAssets": "2509514000", "longTermDebt": "1440832000", "shortTermDebt": "14258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "182195000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1650960000", "otherCurrentAssets": "3159000", "totalCurrentAssets": "100969000", "currentLongTermDebt": "14258000", "longTermInvestments": "491747000", "shortTermInvestments": "None", "currentNetReceivables": "78915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408545000", "currentAccountsPayable": "15496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1455090000", "totalShareholderEquity": "858554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "101585000", "totalCurrentLiabilities": "142601000", "otherNonCurrentLiabilities": "34546000", "totalNonCurrentLiabilities": "1508359000", "cashAndShortTermInvestments": "18895000", "commonStockSharesOutstanding": "10376000", "intangibleAssetsExcludingGoodwill": "182195000", "cashAndCashEquivalentsAtCarryingValue": "18895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3874000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59119000", "capitalExpenditures": "17685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37472000", "cashflowFromInvestment": "-17629000", "stockBasedCompensation": "1396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121193000, "cost_of_revenue": 84049000, "gross_profit": 37144000, "research_and_development": null, "selling_general_admin": 11098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28303000, "depreciation_amortisation": 31013000, "ebitda": 59316000, "interest_expense": 34568000, "interest_income": null, "other_non_operating": null, "pretax_income": 3946000, "tax_provision": 72000, "effective_tax_rate": null, "net_income": 3874000, "net_income_continuing_ops": 3874000, "net_income_to_common": 3874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18895000, "short_term_investments": null, "net_receivables": 78915000, "inventory": 1798000, "other_current_assets": null, "total_current_assets": 100969000, "net_ppe": null, "goodwill": null, "intangible_assets": 182195000, "goodwill_and_intangibles": 182195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2408545000, "total_assets": 2509514000, "short_term_debt": 14258000, "accounts_payable": 15496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142601000, "long_term_debt": 1440832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1508359000, "total_liabilities": 1650960000, "total_debt": 1455090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 858554000, "shares_outstanding": 10376000, "operating_cash_flow": 59119000, "stock_based_compensation": 1396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17629000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37472000, "free_cash_flow": 76804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28303000", "ebitda": "59316000", "netIncome": "3874000", "grossProfit": "37144000", "depreciation": "None", "totalRevenue": "121193000", "costOfRevenue": "84049000", "interestIncome": "None", "incomeBeforeTax": "3946000", "interestExpense": "34568000", "operatingIncome": "26046000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-34568000", "nonInterestIncome": "None", "operatingExpenses": "11098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31013000", "sellingGeneralAndAdministrative": "11098000", "netIncomeFromContinuingOperations": "3874000" }, "balance": { "goodwill": "None", "inventory": "1798000", "commonStock": "642221000", "currentDebt": "None", "investments": "None", "totalAssets": "2509514000", "longTermDebt": "1440832000", "shortTermDebt": "14258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "182195000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1650960000", "otherCurrentAssets": "3159000", "totalCurrentAssets": "100969000", "currentLongTermDebt": "14258000", "longTermInvestments": "491747000", "shortTermInvestments": "None", "currentNetReceivables": "78915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408545000", "currentAccountsPayable": "15496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1455090000", "totalShareholderEquity": "858554000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "101585000", "totalCurrentLiabilities": "142601000", "otherNonCurrentLiabilities": "34546000", "totalNonCurrentLiabilities": "1508359000", "cashAndShortTermInvestments": "18895000", "commonStockSharesOutstanding": "10376000", "intangibleAssetsExcludingGoodwill": "182195000", "cashAndCashEquivalentsAtCarryingValue": "18895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3874000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59119000", "capitalExpenditures": "17685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37472000", "cashflowFromInvestment": "-17629000", "stockBasedCompensation": "1396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30778000", "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": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "income_statement": { "revenue": 97893000, "cost_of_revenue": 75265000, "gross_profit": 22628000, "ebit": 14453000, "ebitda": 44819000, "pretax_income": -13540000, "tax_provision": 28999000, "net_income": -13540000, "net_income_to_common": -13540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13613000, "total_current_assets": 82792000, "total_assets": 2512932000, "short_term_debt": 13008000, "long_term_debt": 1475248000, "total_debt": 1488256000, "total_liabilities": 1658011000, "total_equity": 734351000, "shares_outstanding": 10369000, "goodwill_and_intangibles": 188357000 }, "cash_flow": { "operating_cash_flow": 1945000, "capital_expenditure": 15740000, "free_cash_flow": 17685000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330747, "ticker_id": 3659, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:25:06.793385+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14453000", "ebitda": "44819000", "netIncome": "-13540000", "grossProfit": "22628000", "depreciation": "None", "totalRevenue": "97893000", "costOfRevenue": "75265000", "interestIncome": "None", "incomeBeforeTax": "-13540000", "interestExpense": "35175000", "operatingIncome": "11816000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28999000", "reportedCurrency": "USD", "netInterestIncome": "-35175000", "nonInterestIncome": "None", "operatingExpenses": "10812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30366000", "sellingGeneralAndAdministrative": "10812000", "netIncomeFromContinuingOperations": "-13540000" }, "balance": { "goodwill": "None", "inventory": "1264000", "commonStock": "643586000", "currentDebt": "None", "investments": "None", "totalAssets": "2512932000", "longTermDebt": "1475248000", "shortTermDebt": "13008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "188357000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1658011000", "otherCurrentAssets": "8753000", "totalCurrentAssets": "82792000", "currentLongTermDebt": "13008000", "longTermInvestments": "498364000", "shortTermInvestments": "None", "currentNetReceivables": "60426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2430140000", "currentAccountsPayable": "14964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1488256000", "totalShareholderEquity": "734351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82071000", "totalCurrentLiabilities": "110043000", "otherNonCurrentLiabilities": "38693000", "totalNonCurrentLiabilities": "1547968000", "cashAndShortTermInvestments": "13613000", "commonStockSharesOutstanding": "10369000", "intangibleAssetsExcludingGoodwill": "188357000", "cashAndCashEquivalentsAtCarryingValue": "13613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13540000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1945000", "capitalExpenditures": "15740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5317000", "cashflowFromInvestment": "-15668000", "stockBasedCompensation": "1833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97893000, "cost_of_revenue": 75265000, "gross_profit": 22628000, "research_and_development": null, "selling_general_admin": 10812000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14453000, "depreciation_amortisation": 30366000, "ebitda": 44819000, "interest_expense": 35175000, "interest_income": null, "other_non_operating": null, "pretax_income": -13540000, "tax_provision": 28999000, "effective_tax_rate": null, "net_income": -13540000, "net_income_continuing_ops": -13540000, "net_income_to_common": -13540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13613000, "short_term_investments": null, "net_receivables": 60426000, "inventory": 1264000, "other_current_assets": null, "total_current_assets": 82792000, "net_ppe": null, "goodwill": null, "intangible_assets": 188357000, "goodwill_and_intangibles": 188357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2430140000, "total_assets": 2512932000, "short_term_debt": 13008000, "accounts_payable": 14964000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110043000, "long_term_debt": 1475248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1547968000, "total_liabilities": 1658011000, "total_debt": 1488256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 734351000, "shares_outstanding": 10369000, "operating_cash_flow": 1945000, "stock_based_compensation": 1833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15668000, "dividends_paid": 1628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5317000, "free_cash_flow": 17685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14453000", "ebitda": "44819000", "netIncome": "-13540000", "grossProfit": "22628000", "depreciation": "None", "totalRevenue": "97893000", "costOfRevenue": "75265000", "interestIncome": "None", "incomeBeforeTax": "-13540000", "interestExpense": "35175000", "operatingIncome": "11816000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "28999000", "reportedCurrency": "USD", "netInterestIncome": "-35175000", "nonInterestIncome": "None", "operatingExpenses": "10812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30366000", "sellingGeneralAndAdministrative": "10812000", "netIncomeFromContinuingOperations": "-13540000" }, "balance": { "goodwill": "None", "inventory": "1264000", "commonStock": "643586000", "currentDebt": "None", "investments": "None", "totalAssets": "2512932000", "longTermDebt": "1475248000", "shortTermDebt": "13008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "188357000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1658011000", "otherCurrentAssets": "8753000", "totalCurrentAssets": "82792000", "currentLongTermDebt": "13008000", "longTermInvestments": "498364000", "shortTermInvestments": "None", "currentNetReceivables": "60426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2430140000", "currentAccountsPayable": "14964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1488256000", "totalShareholderEquity": "734351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82071000", "totalCurrentLiabilities": "110043000", "otherNonCurrentLiabilities": "38693000", "totalNonCurrentLiabilities": "1547968000", "cashAndShortTermInvestments": "13613000", "commonStockSharesOutstanding": "10369000", "intangibleAssetsExcludingGoodwill": "188357000", "cashAndCashEquivalentsAtCarryingValue": "13613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13540000", "profitLoss": "None", "dividendPayout": "1628000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1945000", "capitalExpenditures": "15740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5317000", "cashflowFromInvestment": "-15668000", "stockBasedCompensation": "1833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30366000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }