{ "ticker": { "uuid": "6909d703-c4fe-486e-81be-e76fa26d6a5c", "symbol": "OPRT", "name": "Oportun Financial Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/6909d703-c4fe-486e-81be-e76fa26d6a5c/", "api_url": "https://sharemaestro.com/factors/api/tickers/6909d703-c4fe-486e-81be-e76fa26d6a5c/" }, "ticker_metadata": { "id": 7526, "uuid": "6909d703-c4fe-486e-81be-e76fa26d6a5c", "symbol": "OPRT", "name": "Oportun Financial Corp", "asset_type": "equity", "market_cap": 247903000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "Oportun Financial Corporation offers financial services in the United States. The company is headquartered in San Carlos, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6909d703-c4fe-486e-81be-e76fa26d6a5c", "symbol": "OPRT", "name": "Oportun Financial Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/6909d703-c4fe-486e-81be-e76fa26d6a5c/", "api_url": "https://sharemaestro.com/factors/api/tickers/6909d703-c4fe-486e-81be-e76fa26d6a5c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.87, "quality": 0.9, "momentum": 0.1, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 4.75, "market_cap": 230369124.25, "pe_ratio": 12.8849, "earnings_yield": 0.0776, "ebitda_to_ev": 0.027, "shareholder_yield": 0, "roe": 0.0451, "piotroski_f_score": 8, "momentum_12_1": -0.1828, "volatility_252d": 0.526 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:40.019288+00:00", "batch_id": "" }, "size": { "price_close": 4.75, "market_cap": 230369124.25, "market_cap_usd": 230369124.25, "enterprise_value": 2731170124.25, "shares_outstanding": 48498763, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.8849, "pb_ratio": 0.5813, "ptbv_ratio": 0.7047, "ps_ratio": 0.3734, "pcf_ratio": 0.5535, "pfcf_ratio": 0.5229, "ev_ebitda": 36.9772, "ev_ebit": 79.1254, "ev_sales": 4.4272, "ev_fcf": 6.1991, "earnings_yield": 0.0776, "fcf_yield": 0.1613, "price_to_sales": 0.3734, "price_to_book": 0.5813, "price_to_cashflow": 0.5535, "ebitda_to_ev": 0.027, "sales_yield": 0.2259 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.64, "operating_margin": 0.056, "net_margin": 0.029, "ebitda_margin": 0.1197, "fcf_margin": 0.7142, "roe": 0.0451, "roa": 0.0056, "roic": 0.0062, "roc_greenblatt": null, "asset_turnover": 0.1948, "cash_conversion": 24.6421, "accruals_ratio": -0.1257, "sbc_to_revenue": 0.0194, "piotroski_f_score": 8, "altman_z_score": 0.259, "earnings_stability_5y": 5.5628, "revenue_stability_5y": 0.2069, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1246, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.9929, "net_debt_to_ebitda": 33.8582, "debt_to_assets": 0.8558, "interest_coverage": 0.1554, "current_ratio": 47.2854, "quick_ratio": 47.2854, "net_debt": 2500801000, "local_beta": 0, "volatility_252d": 0.526, "volatility_60d": 1.2454, "max_drawdown_12m": -0.4212, "risk_adjusted_momentum": -0.3475 }, "growth": { "revenue_growth_1y": 0.0958, "revenue_growth_3y_cagr": -0.0458, "revenue_growth_5y_cagr": 0.1013, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0239, "book_value_growth_1y": -0.0703, "revenue_growth": 0.0958, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1732, "price_return_3m": -0.0777, "price_return_6m": -0.1088, "price_return_9m": -0.277, "price_return_12m": -0.3243, "price_return_12m_ex1m": -0.1828, "momentum_6m": -0.1088, "momentum_12m": -0.3243, "momentum_12_1": -0.1828, "distance_from_52w_high": -0.3546, "distance_from_52w_low": 0.115, "relative_strength": -0.4823 }, "raw_ttm": { "revenue_ttm": 616913000, "gross_profit_ttm": 394813000, "ebit_ttm": 34517000, "ebitda_ttm": 73861000, "net_income_ttm": 17879000, "eps_diluted_ttm": 0.3686, "operating_cash_flow_ttm": 416169000, "capital_expenditure_ttm": 24407000, "fcf_ttm": 440576000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 222100000, "cash_and_equivalents": 209900000, "total_current_assets": 209900000, "total_current_liabilities": 4439000, "net_ppe": null, "total_assets": 3167500000, "total_debt": 2710701000, "total_equity": 396300000, "net_working_capital": 0, "book_value_per_share": 8.1713, "retained_earnings": -224900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 326900000, "tangible_book_per_share": 6.7404 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 32, "rank_pb": 8, "rank_ptbv": 9, "rank_ps": 10, "rank_pcf": 2, "rank_ev_ebitda": 90, "rank_ev_ebit": 95, "rank_earnings_yield": 32, "rank_fcf_yield": 22, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 62, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 29, "rank_fcf_margin": 9, "rank_piotroski": 4, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 88 }, "composites": { "value_composite": 13, "quality_composite": 10, "momentum_composite": 90, "growth_composite": 30, "yield_composite": 83, "svqf_composite": 16, "vc1_composite": 10, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.8849, "os_score": 0.84, "value_percentile": 0.87, "quality_percentile": 0.9, "momentum_percentile": 0.1, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 56, "all_cap_buyback_rank": 79, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2230, "ticker_id": 7526, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:40.019288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.75, "market_cap": 230369124.25, "market_cap_usd": 230369124.25, "enterprise_value": 2731170124.25, "shares_outstanding": 48498763, "fx_rate_to_usd": null, "pe_ratio": 12.88489984, "pb_ratio": 0.58129983, "ptbv_ratio": 0.70470824, "ps_ratio": 0.37342239, "pcf_ratio": 0.55354705, "pfcf_ratio": 0.52288169, "ev_ebitda": 36.97716148, "ev_ebit": 79.12536212, "ev_sales": 4.42715606, "ev_fcf": 6.19908966, "earnings_yield": 0.07761023, "fcf_yield": 0.16131401, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63998165, "operating_margin": 0.05595116, "net_margin": 0.0289814, "ebitda_margin": 0.11972677, "fcf_margin": 0.71416229, "roe": 0.04511481, "roa": 0.00564451, "roic": 0.00617134, "roc_greenblatt": null, "asset_turnover": 0.19476338, "cash_conversion": 24.64209408, "accruals_ratio": -0.1257427, "sbc_to_revenue": 0.01944845, "debt_to_equity": 6.99293465, "net_debt_to_ebitda": 33.85820663, "debt_to_assets": 0.85578564, "interest_coverage": 0.15541198, "current_ratio": 47.28542465, "quick_ratio": 47.28542465, "net_debt": 2500801000, "revenue_growth_1y": 0.09583418, "revenue_growth_3y_cagr": -0.04584933, "revenue_growth_5y_cagr": 0.1012887, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02391671, "book_value_growth_1y": -0.07027355, "piotroski_f_score": 8, "altman_z_score": 0.25903541, "earnings_stability_5y": 5.562771, "revenue_stability_5y": 0.206891, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17319408, "price_return_3m": -0.0776699, "price_return_6m": -0.10881801, "price_return_9m": -0.27701674, "price_return_12m": -0.32432432, "price_return_12m_ex1m": -0.18278805, "distance_from_52w_high": -0.35461957, "distance_from_52w_low": 0.11502347, "relative_strength": -0.48226537, "local_beta": 0, "volatility_252d": 0.526045, "volatility_60d": 1.245391, "max_drawdown_12m": -0.42119565, "revenue_ttm": 616913000, "gross_profit_ttm": 394813000, "ebit_ttm": 34517000, "ebitda_ttm": 73861000, "net_income_ttm": 17879000, "eps_diluted_ttm": 0.36864858, "operating_cash_flow_ttm": 416169000, "capital_expenditure_ttm": 24407000, "fcf_ttm": 440576000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 222100000, "cash_and_equivalents": 209900000, "total_current_assets": 209900000, "total_current_liabilities": 4439000, "net_ppe": null, "total_assets": 3167500000, "total_debt": 2710701000, "total_equity": 396300000, "net_working_capital": 0, "book_value_per_share": 8.17134243, "retained_earnings": -224900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 326900000, "tangible_book_per_share": 6.7403781, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 32, "rank_pb": 8, "rank_ptbv": 9, "rank_ps": 10, "rank_pcf": 2, "rank_ev_ebitda": 90, "rank_ev_ebit": 95, "rank_earnings_yield": 32, "rank_fcf_yield": 22, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 62, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 29, "rank_fcf_margin": 9, "rank_piotroski": 4, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 88, "value_composite": 13, "quality_composite": 10, "momentum_composite": 90, "growth_composite": 30, "yield_composite": 83, "svqf_composite": 16, "vc1_composite": 10, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 56, "all_cap_buyback_rank": 79, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.75, "os": 0.84, "value": 0.87, "quality": 0.9, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.8849, "earnings_yield": 0.0776, "shareholder_yield": 0, "roe": 0.0451, "momentum_12_1": -0.1828, "complete_fields": { "id": 2230, "ticker_id": 7526, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:40.019288+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.75, "market_cap": 230369124.25, "market_cap_usd": 230369124.25, "enterprise_value": 2731170124.25, "shares_outstanding": 48498763, "fx_rate_to_usd": null, "pe_ratio": 12.88489984, "pb_ratio": 0.58129983, "ptbv_ratio": 0.70470824, "ps_ratio": 0.37342239, "pcf_ratio": 0.55354705, "pfcf_ratio": 0.52288169, "ev_ebitda": 36.97716148, "ev_ebit": 79.12536212, "ev_sales": 4.42715606, "ev_fcf": 6.19908966, "earnings_yield": 0.07761023, "fcf_yield": 0.16131401, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63998165, "operating_margin": 0.05595116, "net_margin": 0.0289814, "ebitda_margin": 0.11972677, "fcf_margin": 0.71416229, "roe": 0.04511481, "roa": 0.00564451, "roic": 0.00617134, "roc_greenblatt": null, "asset_turnover": 0.19476338, "cash_conversion": 24.64209408, "accruals_ratio": -0.1257427, "sbc_to_revenue": 0.01944845, "debt_to_equity": 6.99293465, "net_debt_to_ebitda": 33.85820663, "debt_to_assets": 0.85578564, "interest_coverage": 0.15541198, "current_ratio": 47.28542465, "quick_ratio": 47.28542465, "net_debt": 2500801000, "revenue_growth_1y": 0.09583418, "revenue_growth_3y_cagr": -0.04584933, "revenue_growth_5y_cagr": 0.1012887, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.02391671, "book_value_growth_1y": -0.07027355, "piotroski_f_score": 8, "altman_z_score": 0.25903541, "earnings_stability_5y": 5.562771, "revenue_stability_5y": 0.206891, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17319408, "price_return_3m": -0.0776699, "price_return_6m": -0.10881801, "price_return_9m": -0.27701674, "price_return_12m": -0.32432432, "price_return_12m_ex1m": -0.18278805, "distance_from_52w_high": -0.35461957, "distance_from_52w_low": 0.11502347, "relative_strength": -0.48226537, "local_beta": 0, "volatility_252d": 0.526045, "volatility_60d": 1.245391, "max_drawdown_12m": -0.42119565, "revenue_ttm": 616913000, "gross_profit_ttm": 394813000, "ebit_ttm": 34517000, "ebitda_ttm": 73861000, "net_income_ttm": 17879000, "eps_diluted_ttm": 0.36864858, "operating_cash_flow_ttm": 416169000, "capital_expenditure_ttm": 24407000, "fcf_ttm": 440576000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 222100000, "cash_and_equivalents": 209900000, "total_current_assets": 209900000, "total_current_liabilities": 4439000, "net_ppe": null, "total_assets": 3167500000, "total_debt": 2710701000, "total_equity": 396300000, "net_working_capital": 0, "book_value_per_share": 8.17134243, "retained_earnings": -224900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 326900000, "tangible_book_per_share": 6.7403781, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 32, "rank_pb": 8, "rank_ptbv": 9, "rank_ps": 10, "rank_pcf": 2, "rank_ev_ebitda": 90, "rank_ev_ebit": 95, "rank_earnings_yield": 32, "rank_fcf_yield": 22, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 62, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 29, "rank_fcf_margin": 9, "rank_piotroski": 4, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 88, "value_composite": 13, "quality_composite": 10, "momentum_composite": 90, "growth_composite": 30, "yield_composite": 83, "svqf_composite": 16, "vc1_composite": 10, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 56, "all_cap_buyback_rank": 79, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 637340000, "cost_of_revenue": 231503000, "gross_profit": 405837000, "ebit": 44076000, "ebitda": 85488000, "pretax_income": 44076000, "tax_provision": 18830000, "net_income": 25246000, "net_income_to_common": 25246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105500000, "total_current_assets": 105500000, "total_assets": 3257900000, "short_term_debt": 6683000, "long_term_debt": 2799495000, "total_debt": 2806178000, "total_liabilities": 2867800000, "total_equity": 390100000, "shares_outstanding": 47858631, "goodwill_and_intangibles": 71700000 }, "cash_flow": { "operating_cash_flow": 413400000, "capital_expenditure": 24330000, "free_cash_flow": 437730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140174, "ticker_id": 7526, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44076000", "ebitda": "85488000", "netIncome": "25246000", "grossProfit": "405837000", "depreciation": "None", "totalRevenue": "637340000", "costOfRevenue": "231503000", "interestIncome": "910636000", "incomeBeforeTax": "44076000", "interestExpense": "231503000", "operatingIncome": "44076000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18830000", "reportedCurrency": "USD", "netInterestIncome": "679133000", "nonInterestIncome": "None", "operatingExpenses": "361761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41412000", "sellingGeneralAndAdministrative": "113929000", "netIncomeFromContinuingOperations": "25246000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3257900000", "longTermDebt": "2799495000", "shortTermDebt": "6683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71700000", "reportedCurrency": "USD", "retainedEarnings": "-227300000", "totalLiabilities": "2867800000", "otherCurrentAssets": "None", "totalCurrentAssets": "105500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81100000", "currentAccountsPayable": "17437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2810963000", "totalShareholderEquity": "390100000", "capitalLeaseObligations": "11468000", "otherCurrentLiabilities": "-12620000", "totalCurrentLiabilities": "11500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2856300000", "cashAndShortTermInvestments": "105500000", "commonStockSharesOutstanding": "47858631", "intangibleAssetsExcludingGoodwill": "71700000", "cashAndCashEquivalentsAtCarryingValue": "105500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "413400000", "capitalExpenditures": "24330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59400000", "cashflowFromInvestment": "-369700000", "stockBasedCompensation": "10686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 637340000, "cost_of_revenue": 231503000, "gross_profit": 405837000, "research_and_development": null, "selling_general_admin": 113929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44076000, "depreciation_amortisation": 41412000, "ebitda": 85488000, "interest_expense": 231503000, "interest_income": null, "other_non_operating": null, "pretax_income": 44076000, "tax_provision": 18830000, "effective_tax_rate": null, "net_income": 25246000, "net_income_continuing_ops": 25246000, "net_income_to_common": 25246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 105500000, "net_ppe": null, "goodwill": null, "intangible_assets": 71700000, "goodwill_and_intangibles": 71700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81100000, "total_assets": 3257900000, "short_term_debt": 6683000, "accounts_payable": 17437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11500000, "long_term_debt": 2799495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2856300000, "total_liabilities": 2867800000, "total_debt": 2806178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227300000, "total_equity": 390100000, "shares_outstanding": 47858631, "operating_cash_flow": 413400000, "stock_based_compensation": 10686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59400000, "free_cash_flow": 437730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44076000", "ebitda": "85488000", "netIncome": "25246000", "grossProfit": "405837000", "depreciation": "None", "totalRevenue": "637340000", "costOfRevenue": "231503000", "interestIncome": "910636000", "incomeBeforeTax": "44076000", "interestExpense": "231503000", "operatingIncome": "44076000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18830000", "reportedCurrency": "USD", "netInterestIncome": "679133000", "nonInterestIncome": "None", "operatingExpenses": "361761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41412000", "sellingGeneralAndAdministrative": "113929000", "netIncomeFromContinuingOperations": "25246000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3257900000", "longTermDebt": "2799495000", "shortTermDebt": "6683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71700000", "reportedCurrency": "USD", "retainedEarnings": "-227300000", "totalLiabilities": "2867800000", "otherCurrentAssets": "None", "totalCurrentAssets": "105500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81100000", "currentAccountsPayable": "17437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2810963000", "totalShareholderEquity": "390100000", "capitalLeaseObligations": "11468000", "otherCurrentLiabilities": "-12620000", "totalCurrentLiabilities": "11500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2856300000", "cashAndShortTermInvestments": "105500000", "commonStockSharesOutstanding": "47858631", "intangibleAssetsExcludingGoodwill": "71700000", "cashAndCashEquivalentsAtCarryingValue": "105500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "413400000", "capitalExpenditures": "24330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59400000", "cashflowFromInvestment": "-369700000", "stockBasedCompensation": "10686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41412000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 533362000, "cost_of_revenue": 238158000, "gross_profit": 295204000, "ebit": -115177000, "ebitda": -64020000, "pretax_income": -115177000, "tax_provision": -36495000, "net_income": -78682000, "net_income_to_common": -78682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59968000, "total_current_assets": 79983000, "total_assets": 3227103000, "short_term_debt": 18200000, "long_term_debt": 2804243000, "total_debt": 2822443000, "total_liabilities": 2873294000, "total_equity": 353809000, "shares_outstanding": 40356025, "goodwill_and_intangibles": 86588000 }, "cash_flow": { "operating_cash_flow": 393522000, "capital_expenditure": 19187000, "free_cash_flow": 412709000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140179, "ticker_id": 7526, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-115177000", "ebitda": "-64020000", "netIncome": "-78682000", "grossProfit": "295204000", "depreciation": "None", "totalRevenue": "533362000", "costOfRevenue": "238158000", "interestIncome": "949689000", "incomeBeforeTax": "-115177000", "interestExpense": "238158000", "operatingIncome": "-115177000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-36495000", "reportedCurrency": "USD", "netInterestIncome": "711531000", "nonInterestIncome": "None", "operatingExpenses": "410381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51157000", "sellingGeneralAndAdministrative": "140384000", "netIncomeFromContinuingOperations": "-78682000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3227103000", "longTermDebt": "2804243000", "shortTermDebt": "18200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86588000", "reportedCurrency": "USD", "retainedEarnings": "-252531000", "totalLiabilities": "2873294000", "otherCurrentAssets": "11623000", "totalCurrentAssets": "79983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3147120000", "currentAccountsPayable": "17616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2822443000", "totalShareholderEquity": "353809000", "capitalLeaseObligations": "18200000", "otherCurrentLiabilities": "9305000", "totalCurrentLiabilities": "30057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2843237000", "cashAndShortTermInvestments": "59968000", "commonStockSharesOutstanding": "40356025", "intangibleAssetsExcludingGoodwill": "86588000", "cashAndCashEquivalentsAtCarryingValue": "59968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "393522000", "capitalExpenditures": "19187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191224000", "cashflowFromInvestment": "-193689000", "stockBasedCompensation": "12989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533362000, "cost_of_revenue": 238158000, "gross_profit": 295204000, "research_and_development": null, "selling_general_admin": 140384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -115177000, "depreciation_amortisation": 51157000, "ebitda": -64020000, "interest_expense": 238158000, "interest_income": null, "other_non_operating": null, "pretax_income": -115177000, "tax_provision": -36495000, "effective_tax_rate": null, "net_income": -78682000, "net_income_continuing_ops": -78682000, "net_income_to_common": -78682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59968000, "short_term_investments": null, "net_receivables": 8392000, "inventory": null, "other_current_assets": null, "total_current_assets": 79983000, "net_ppe": null, "goodwill": null, "intangible_assets": 86588000, "goodwill_and_intangibles": 86588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3147120000, "total_assets": 3227103000, "short_term_debt": 18200000, "accounts_payable": 17616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30057000, "long_term_debt": 2804243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2843237000, "total_liabilities": 2873294000, "total_debt": 2822443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252531000, "total_equity": 353809000, "shares_outstanding": 40356025, "operating_cash_flow": 393522000, "stock_based_compensation": 12989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191224000, "free_cash_flow": 412709000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-115177000", "ebitda": "-64020000", "netIncome": "-78682000", "grossProfit": "295204000", "depreciation": "None", "totalRevenue": "533362000", "costOfRevenue": "238158000", "interestIncome": "949689000", "incomeBeforeTax": "-115177000", "interestExpense": "238158000", "operatingIncome": "-115177000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-36495000", "reportedCurrency": "USD", "netInterestIncome": "711531000", "nonInterestIncome": "None", "operatingExpenses": "410381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51157000", "sellingGeneralAndAdministrative": "140384000", "netIncomeFromContinuingOperations": "-78682000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3227103000", "longTermDebt": "2804243000", "shortTermDebt": "18200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86588000", "reportedCurrency": "USD", "retainedEarnings": "-252531000", "totalLiabilities": "2873294000", "otherCurrentAssets": "11623000", "totalCurrentAssets": "79983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3147120000", "currentAccountsPayable": "17616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2822443000", "totalShareholderEquity": "353809000", "capitalLeaseObligations": "18200000", "otherCurrentLiabilities": "9305000", "totalCurrentLiabilities": "30057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2843237000", "cashAndShortTermInvestments": "59968000", "commonStockSharesOutstanding": "40356025", "intangibleAssetsExcludingGoodwill": "86588000", "cashAndCashEquivalentsAtCarryingValue": "59968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "393522000", "capitalExpenditures": "19187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191224000", "cashflowFromInvestment": "-193689000", "stockBasedCompensation": "12989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51157000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 460080000, "cost_of_revenue": 179414000, "gross_profit": 280666000, "ebit": -253653000, "ebitda": -198768000, "pretax_income": -253653000, "tax_provision": -73702000, "net_income": -179951000, "net_income_to_common": -179951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91187000, "total_current_assets": 115726000, "total_assets": 3411888000, "short_term_debt": 289951000, "long_term_debt": 2620219000, "total_debt": 2910170000, "total_liabilities": 3007484000, "total_equity": 404404000, "shares_outstanding": 36875950, "goodwill_and_intangibles": 114735000 }, "cash_flow": { "operating_cash_flow": 392765000, "capital_expenditure": 31261000, "free_cash_flow": 424026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140184, "ticker_id": 7526, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-253653000", "ebitda": "-198768000", "netIncome": "-179951000", "grossProfit": "280666000", "depreciation": "None", "totalRevenue": "460080000", "costOfRevenue": "179414000", "interestIncome": "965447000", "incomeBeforeTax": "-253653000", "interestExpense": "179414000", "operatingIncome": "-253653000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-73702000", "reportedCurrency": "USD", "netInterestIncome": "802443000", "nonInterestIncome": "None", "operatingExpenses": "534319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54885000", "sellingGeneralAndAdministrative": "194228000", "netIncomeFromContinuingOperations": "-146550000" }, "balance": { "goodwill": "None", "inventory": "-99981000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3411888000", "longTermDebt": "2620219000", "shortTermDebt": "289951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114735000", "reportedCurrency": "USD", "retainedEarnings": "-173849000", "totalLiabilities": "3007484000", "otherCurrentAssets": "15758000", "totalCurrentAssets": "115726000", "currentLongTermDebt": "289951000", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "8781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3296162000", "currentAccountsPayable": "13703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3228497000", "totalShareholderEquity": "404404000", "capitalLeaseObligations": "28376000", "otherCurrentLiabilities": "17652000", "totalCurrentLiabilities": "328445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2679039000", "cashAndShortTermInvestments": "91187000", "commonStockSharesOutstanding": "36875950", "intangibleAssetsExcludingGoodwill": "114735000", "cashAndCashEquivalentsAtCarryingValue": "91187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-179951000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "392765000", "capitalExpenditures": "31261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104385000", "cashflowFromInvestment": "-286181000", "stockBasedCompensation": "18593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460080000, "cost_of_revenue": 179414000, "gross_profit": 280666000, "research_and_development": 42300000, "selling_general_admin": 194228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -253653000, "depreciation_amortisation": 54885000, "ebitda": -198768000, "interest_expense": 179414000, "interest_income": null, "other_non_operating": null, "pretax_income": -253653000, "tax_provision": -73702000, "effective_tax_rate": null, "net_income": -179951000, "net_income_continuing_ops": -146550000, "net_income_to_common": -179951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91187000, "short_term_investments": 13000, "net_receivables": 8781000, "inventory": -99981000, "other_current_assets": null, "total_current_assets": 115726000, "net_ppe": null, "goodwill": null, "intangible_assets": 114735000, "goodwill_and_intangibles": 114735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3296162000, "total_assets": 3411888000, "short_term_debt": 289951000, "accounts_payable": 13703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328445000, "long_term_debt": 2620219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2679039000, "total_liabilities": 3007484000, "total_debt": 2910170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173849000, "total_equity": 404404000, "shares_outstanding": 36875950, "operating_cash_flow": 392765000, "stock_based_compensation": 18593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104385000, "free_cash_flow": 424026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-253653000", "ebitda": "-198768000", "netIncome": "-179951000", "grossProfit": "280666000", "depreciation": "None", "totalRevenue": "460080000", "costOfRevenue": "179414000", "interestIncome": "965447000", "incomeBeforeTax": "-253653000", "interestExpense": "179414000", "operatingIncome": "-253653000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-73702000", "reportedCurrency": "USD", "netInterestIncome": "802443000", "nonInterestIncome": "None", "operatingExpenses": "534319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54885000", "sellingGeneralAndAdministrative": "194228000", "netIncomeFromContinuingOperations": "-146550000" }, "balance": { "goodwill": "None", "inventory": "-99981000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3411888000", "longTermDebt": "2620219000", "shortTermDebt": "289951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114735000", "reportedCurrency": "USD", "retainedEarnings": "-173849000", "totalLiabilities": "3007484000", "otherCurrentAssets": "15758000", "totalCurrentAssets": "115726000", "currentLongTermDebt": "289951000", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "8781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3296162000", "currentAccountsPayable": "13703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3228497000", "totalShareholderEquity": "404404000", "capitalLeaseObligations": "28376000", "otherCurrentLiabilities": "17652000", "totalCurrentLiabilities": "328445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2679039000", "cashAndShortTermInvestments": "91187000", "commonStockSharesOutstanding": "36875950", "intangibleAssetsExcludingGoodwill": "114735000", "cashAndCashEquivalentsAtCarryingValue": "91187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-179951000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "392765000", "capitalExpenditures": "31261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104385000", "cashflowFromInvestment": "-286181000", "stockBasedCompensation": "18593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54885000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 733703000, "cost_of_revenue": 93046000, "gross_profit": 640657000, "ebit": -75286000, "ebitda": -27753000, "pretax_income": -75286000, "tax_provision": 2458000, "net_income": -77744000, "net_income_to_common": -77744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98817000, "total_current_assets": 134107000, "total_assets": 3613695000, "short_term_debt": 317568000, "long_term_debt": 317568000, "total_debt": 635136000, "total_liabilities": 3066096000, "total_equity": 547599000, "shares_outstanding": 32825772, "goodwill_and_intangibles": 248273000 }, "cash_flow": { "operating_cash_flow": 247875000, "capital_expenditure": 48892000, "free_cash_flow": 296767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140189, "ticker_id": 7526, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75286000", "ebitda": "-27753000", "netIncome": "-77744000", "grossProfit": "640657000", "depreciation": "None", "totalRevenue": "733703000", "costOfRevenue": "93046000", "interestIncome": "876114000", "incomeBeforeTax": "-75286000", "interestExpense": "93000000", "operatingIncome": "-75286000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2458000", "reportedCurrency": "USD", "netInterestIncome": "783068000", "nonInterestIncome": "None", "operatingExpenses": "715943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47533000", "sellingGeneralAndAdministrative": "213688000", "netIncomeFromContinuingOperations": "-77744000" }, "balance": { "goodwill": "108472000", "inventory": "-177612000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3613695000", "longTermDebt": "317568000", "shortTermDebt": "317568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "139801000", "reportedCurrency": "USD", "retainedEarnings": "6102000", "totalLiabilities": "3066096000", "otherCurrentAssets": "24167000", "totalCurrentAssets": "134107000", "currentLongTermDebt": "317568000", "longTermInvestments": "None", "shortTermInvestments": "17000", "currentNetReceivables": "11123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3479588000", "currentAccountsPayable": "18115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40972000", "shortLongTermDebtTotal": "3283636000", "totalShareholderEquity": "547599000", "capitalLeaseObligations": "37947000", "otherCurrentLiabilities": "20281000", "totalCurrentLiabilities": "361876000", "otherNonCurrentLiabilities": "2748528000", "totalNonCurrentLiabilities": "2704220000", "cashAndShortTermInvestments": "98817000", "commonStockSharesOutstanding": "32825772", "intangibleAssetsExcludingGoodwill": "139801000", "cashAndCashEquivalentsAtCarryingValue": "98817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247875000", "capitalExpenditures": "48892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934530000", "cashflowFromInvestment": "-1171548000", "stockBasedCompensation": "27620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10857000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47533000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 733703000, "cost_of_revenue": 93046000, "gross_profit": 640657000, "research_and_development": 34200000, "selling_general_admin": 213688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75286000, "depreciation_amortisation": 47533000, "ebitda": -27753000, "interest_expense": 93000000, "interest_income": null, "other_non_operating": null, "pretax_income": -75286000, "tax_provision": 2458000, "effective_tax_rate": null, "net_income": -77744000, "net_income_continuing_ops": -77744000, "net_income_to_common": -77744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98817000, "short_term_investments": 17000, "net_receivables": 11123000, "inventory": -177612000, "other_current_assets": null, "total_current_assets": 134107000, "net_ppe": null, "goodwill": 108472000, "intangible_assets": 139801000, "goodwill_and_intangibles": 248273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3479588000, "total_assets": 3613695000, "short_term_debt": 317568000, "accounts_payable": 18115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 361876000, "long_term_debt": 317568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2704220000, "total_liabilities": 3066096000, "total_debt": 635136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6102000, "total_equity": 547599000, "shares_outstanding": 32825772, "operating_cash_flow": 247875000, "stock_based_compensation": 27620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1171548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 934530000, "free_cash_flow": 296767000, "net_change_in_cash": 10857000 }, "raw_data": { "income": { "ebit": "-75286000", "ebitda": "-27753000", "netIncome": "-77744000", "grossProfit": "640657000", "depreciation": "None", "totalRevenue": "733703000", "costOfRevenue": "93046000", "interestIncome": "876114000", "incomeBeforeTax": "-75286000", "interestExpense": "93000000", "operatingIncome": "-75286000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2458000", "reportedCurrency": "USD", "netInterestIncome": "783068000", "nonInterestIncome": "None", "operatingExpenses": "715943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47533000", "sellingGeneralAndAdministrative": "213688000", "netIncomeFromContinuingOperations": "-77744000" }, "balance": { "goodwill": "108472000", "inventory": "-177612000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3613695000", "longTermDebt": "317568000", "shortTermDebt": "317568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "139801000", "reportedCurrency": "USD", "retainedEarnings": "6102000", "totalLiabilities": "3066096000", "otherCurrentAssets": "24167000", "totalCurrentAssets": "134107000", "currentLongTermDebt": "317568000", "longTermInvestments": "None", "shortTermInvestments": "17000", "currentNetReceivables": "11123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3479588000", "currentAccountsPayable": "18115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40972000", "shortLongTermDebtTotal": "3283636000", "totalShareholderEquity": "547599000", "capitalLeaseObligations": "37947000", "otherCurrentLiabilities": "20281000", "totalCurrentLiabilities": "361876000", "otherNonCurrentLiabilities": "2748528000", "totalNonCurrentLiabilities": "2704220000", "cashAndShortTermInvestments": "98817000", "commonStockSharesOutstanding": "32825772", "intangibleAssetsExcludingGoodwill": "139801000", "cashAndCashEquivalentsAtCarryingValue": "98817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "247875000", "capitalExpenditures": "48892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "934530000", "cashflowFromInvestment": "-1171548000", "stockBasedCompensation": "27620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10857000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47533000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 578150000, "cost_of_revenue": 47669000, "gross_profit": 530481000, "ebit": 62791000, "ebitda": 89903000, "pretax_income": 62791000, "tax_provision": 15377000, "net_income": 47414000, "net_income_to_common": 47414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130959000, "total_current_assets": 190560000, "total_assets": 2946625000, "short_term_debt": 393889000, "long_term_debt": 1765800000, "total_debt": 2159689000, "total_liabilities": 2342744000, "total_equity": 603881000, "shares_outstanding": 30323194, "goodwill_and_intangibles": 235195000 }, "cash_flow": { "operating_cash_flow": 163447000, "capital_expenditure": 26477000, "free_cash_flow": 189924000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140194, "ticker_id": 7526, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62791000", "ebitda": "89903000", "netIncome": "47414000", "grossProfit": "530481000", "depreciation": "None", "totalRevenue": "578150000", "costOfRevenue": "47669000", "interestIncome": "575800000", "incomeBeforeTax": "62791000", "interestExpense": "47700000", "operatingIncome": "62791000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15377000", "reportedCurrency": "USD", "netInterestIncome": "528100000", "nonInterestIncome": "None", "operatingExpenses": "467690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27112000", "sellingGeneralAndAdministrative": "153313000", "netIncomeFromContinuingOperations": "47400000" }, "balance": { "goodwill": "104014000", "inventory": "-225885000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2946625000", "longTermDebt": "1765800000", "shortTermDebt": "393889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "131181000", "reportedCurrency": "USD", "retainedEarnings": "83846000", "totalLiabilities": "2342744000", "otherCurrentAssets": "25355000", "totalCurrentAssets": "190560000", "currentLongTermDebt": "393900000", "longTermInvestments": "None", "shortTermInvestments": "-41000", "currentNetReceivables": "34246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756065000", "currentAccountsPayable": "11619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38400000", "shortLongTermDebtTotal": "2601275000", "totalShareholderEquity": "603881000", "capitalLeaseObligations": "47700000", "otherCurrentLiabilities": "28092000", "totalCurrentLiabilities": "441972000", "otherNonCurrentLiabilities": "1948855000", "totalNonCurrentLiabilities": "1900772000", "cashAndShortTermInvestments": "130959000", "commonStockSharesOutstanding": "30323194", "intangibleAssetsExcludingGoodwill": "131181000", "cashAndCashEquivalentsAtCarryingValue": "130959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163447000", "capitalExpenditures": "26477000", "changeInReceivables": "-8231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "745709000", "cashflowFromInvestment": "-884786000", "stockBasedCompensation": "18857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24370000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578150000, "cost_of_revenue": 47669000, "gross_profit": 530481000, "research_and_development": 16900000, "selling_general_admin": 153313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62791000, "depreciation_amortisation": 27112000, "ebitda": 89903000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": 62791000, "tax_provision": 15377000, "effective_tax_rate": null, "net_income": 47414000, "net_income_continuing_ops": 47400000, "net_income_to_common": 47414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130959000, "short_term_investments": -41000, "net_receivables": 34246000, "inventory": -225885000, "other_current_assets": null, "total_current_assets": 190560000, "net_ppe": null, "goodwill": 104014000, "intangible_assets": 131181000, "goodwill_and_intangibles": 235195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2756065000, "total_assets": 2946625000, "short_term_debt": 393889000, "accounts_payable": 11619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441972000, "long_term_debt": 1765800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1900772000, "total_liabilities": 2342744000, "total_debt": 2159689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83846000, "total_equity": 603881000, "shares_outstanding": 30323194, "operating_cash_flow": 163447000, "stock_based_compensation": 18857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -884786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 745709000, "free_cash_flow": 189924000, "net_change_in_cash": 24370000 }, "raw_data": { "income": { "ebit": "62791000", "ebitda": "89903000", "netIncome": "47414000", "grossProfit": "530481000", "depreciation": "None", "totalRevenue": "578150000", "costOfRevenue": "47669000", "interestIncome": "575800000", "incomeBeforeTax": "62791000", "interestExpense": "47700000", "operatingIncome": "62791000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15377000", "reportedCurrency": "USD", "netInterestIncome": "528100000", "nonInterestIncome": "None", "operatingExpenses": "467690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27112000", "sellingGeneralAndAdministrative": "153313000", "netIncomeFromContinuingOperations": "47400000" }, "balance": { "goodwill": "104014000", "inventory": "-225885000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2946625000", "longTermDebt": "1765800000", "shortTermDebt": "393889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "131181000", "reportedCurrency": "USD", "retainedEarnings": "83846000", "totalLiabilities": "2342744000", "otherCurrentAssets": "25355000", "totalCurrentAssets": "190560000", "currentLongTermDebt": "393900000", "longTermInvestments": "None", "shortTermInvestments": "-41000", "currentNetReceivables": "34246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756065000", "currentAccountsPayable": "11619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38400000", "shortLongTermDebtTotal": "2601275000", "totalShareholderEquity": "603881000", "capitalLeaseObligations": "47700000", "otherCurrentLiabilities": "28092000", "totalCurrentLiabilities": "441972000", "otherNonCurrentLiabilities": "1948855000", "totalNonCurrentLiabilities": "1900772000", "cashAndShortTermInvestments": "130959000", "commonStockSharesOutstanding": "30323194", "intangibleAssetsExcludingGoodwill": "131181000", "cashAndCashEquivalentsAtCarryingValue": "130959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163447000", "capitalExpenditures": "26477000", "changeInReceivables": "-8231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "745709000", "cashflowFromInvestment": "-884786000", "stockBasedCompensation": "18857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24370000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27112000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 393428000, "cost_of_revenue": 58368000, "gross_profit": 335060000, "ebit": -58094000, "ebitda": -37874000, "pretax_income": -58094000, "tax_provision": -13012000, "net_income": -45082000, "net_income_to_common": -45082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136187000, "total_current_assets": 176311000, "total_assets": 2009051000, "short_term_debt": 246385000, "long_term_debt": 253166000, "total_debt": 499551000, "total_liabilities": 1542423000, "total_equity": 466628000, "shares_outstanding": 27333271, "goodwill_and_intangibles": 27483000 }, "cash_flow": { "operating_cash_flow": 152869000, "capital_expenditure": 21772000, "free_cash_flow": 174641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140199, "ticker_id": 7526, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58094000", "ebitda": "-37874000", "netIncome": "-45082000", "grossProfit": "335060000", "depreciation": "None", "totalRevenue": "393428000", "costOfRevenue": "58368000", "interestIncome": "545466000", "incomeBeforeTax": "-58094000", "interestExpense": "58400000", "operatingIncome": "-58094000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-13012000", "reportedCurrency": "USD", "netInterestIncome": "487098000", "nonInterestIncome": "None", "operatingExpenses": "393154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20220000", "sellingGeneralAndAdministrative": "126917000", "netIncomeFromContinuingOperations": "-45082000" }, "balance": { "goodwill": "0", "inventory": "-201257000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2009051000", "longTermDebt": "253166000", "shortTermDebt": "246385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "27483000", "reportedCurrency": "USD", "retainedEarnings": "36432000", "totalLiabilities": "1542423000", "otherCurrentAssets": "17241000", "totalCurrentAssets": "176311000", "currentLongTermDebt": "246385000", "longTermInvestments": "1158000", "shortTermInvestments": "None", "currentNetReceivables": "22883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832740000", "currentAccountsPayable": "5249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46800000", "shortLongTermDebtTotal": "1709763000", "totalShareholderEquity": "466628000", "capitalLeaseObligations": "49684000", "otherCurrentLiabilities": "11883000", "totalCurrentLiabilities": "269464000", "otherNonCurrentLiabilities": "1289518000", "totalNonCurrentLiabilities": "1272959000", "cashAndShortTermInvestments": "136187000", "commonStockSharesOutstanding": "27333271", "intangibleAssetsExcludingGoodwill": "27483000", "cashAndCashEquivalentsAtCarryingValue": "136187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45082000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152869000", "capitalExpenditures": "21772000", "changeInReceivables": "-4010000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136799000", "cashflowFromInvestment": "16379000", "stockBasedCompensation": "19488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32449000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393428000, "cost_of_revenue": 58368000, "gross_profit": 335060000, "research_and_development": 10800000, "selling_general_admin": 126917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58094000, "depreciation_amortisation": 20220000, "ebitda": -37874000, "interest_expense": 58400000, "interest_income": null, "other_non_operating": null, "pretax_income": -58094000, "tax_provision": -13012000, "effective_tax_rate": null, "net_income": -45082000, "net_income_continuing_ops": -45082000, "net_income_to_common": -45082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136187000, "short_term_investments": null, "net_receivables": 22883000, "inventory": -201257000, "other_current_assets": null, "total_current_assets": 176311000, "net_ppe": null, "goodwill": 0, "intangible_assets": 27483000, "goodwill_and_intangibles": 27483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1832740000, "total_assets": 2009051000, "short_term_debt": 246385000, "accounts_payable": 5249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269464000, "long_term_debt": 253166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1272959000, "total_liabilities": 1542423000, "total_debt": 499551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 36432000, "total_equity": 466628000, "shares_outstanding": 27333271, "operating_cash_flow": 152869000, "stock_based_compensation": 19488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136799000, "free_cash_flow": 174641000, "net_change_in_cash": 32449000 }, "raw_data": { "income": { "ebit": "-58094000", "ebitda": "-37874000", "netIncome": "-45082000", "grossProfit": "335060000", "depreciation": "None", "totalRevenue": "393428000", "costOfRevenue": "58368000", "interestIncome": "545466000", "incomeBeforeTax": "-58094000", "interestExpense": "58400000", "operatingIncome": "-58094000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-13012000", "reportedCurrency": "USD", "netInterestIncome": "487098000", "nonInterestIncome": "None", "operatingExpenses": "393154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20220000", "sellingGeneralAndAdministrative": "126917000", "netIncomeFromContinuingOperations": "-45082000" }, "balance": { "goodwill": "0", "inventory": "-201257000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2009051000", "longTermDebt": "253166000", "shortTermDebt": "246385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "27483000", "reportedCurrency": "USD", "retainedEarnings": "36432000", "totalLiabilities": "1542423000", "otherCurrentAssets": "17241000", "totalCurrentAssets": "176311000", "currentLongTermDebt": "246385000", "longTermInvestments": "1158000", "shortTermInvestments": "None", "currentNetReceivables": "22883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832740000", "currentAccountsPayable": "5249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46800000", "shortLongTermDebtTotal": "1709763000", "totalShareholderEquity": "466628000", "capitalLeaseObligations": "49684000", "otherCurrentLiabilities": "11883000", "totalCurrentLiabilities": "269464000", "otherNonCurrentLiabilities": "1289518000", "totalNonCurrentLiabilities": "1272959000", "cashAndShortTermInvestments": "136187000", "commonStockSharesOutstanding": "27333271", "intangibleAssetsExcludingGoodwill": "27483000", "cashAndCashEquivalentsAtCarryingValue": "136187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45082000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "152869000", "capitalExpenditures": "21772000", "changeInReceivables": "-4010000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136799000", "cashflowFromInvestment": "16379000", "stockBasedCompensation": "19488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32449000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20220000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 502911000, "cost_of_revenue": 56063000, "gross_profit": 446848000, "ebit": 84432000, "ebitda": 98533000, "pretax_income": 84432000, "tax_provision": 22834000, "net_income": 61598000, "net_income_to_common": 61598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72179000, "total_current_assets": 118263000, "total_assets": 2201874000, "short_term_debt": 60910000, "long_term_debt": 1488313000, "total_debt": 1549223000, "total_liabilities": 1713108000, "total_equity": 488766000, "shares_outstanding": 10761852, "goodwill_and_intangibles": 18339000 }, "cash_flow": { "operating_cash_flow": 218374000, "capital_expenditure": 26223000, "free_cash_flow": 244597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140204, "ticker_id": 7526, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84432000", "ebitda": "98533000", "netIncome": "61598000", "grossProfit": "446848000", "depreciation": "None", "totalRevenue": "502911000", "costOfRevenue": "56063000", "interestIncome": "544126000", "incomeBeforeTax": "84432000", "interestExpense": "60500000", "operatingIncome": "84432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22834000", "reportedCurrency": "USD", "netInterestIncome": "483580000", "nonInterestIncome": "None", "operatingExpenses": "362416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14101000", "sellingGeneralAndAdministrative": "106039000", "netIncomeFromContinuingOperations": "61598000" }, "balance": { "goodwill": "None", "inventory": "-185271000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2201874000", "longTermDebt": "1488313000", "shortTermDebt": "60910000", "treasuryStock": "-6119000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "18339000", "reportedCurrency": "USD", "retainedEarnings": "76679000", "totalLiabilities": "1713108000", "otherCurrentAssets": "12217000", "totalCurrentAssets": "118263000", "currentLongTermDebt": "60910000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2083611000", "currentAccountsPayable": "9761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73337000", "shortLongTermDebtTotal": "1663490000", "totalShareholderEquity": "488766000", "capitalLeaseObligations": "53357000", "otherCurrentLiabilities": "5611000", "totalCurrentLiabilities": "83636000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1629472000", "cashAndShortTermInvestments": "72179000", "commonStockSharesOutstanding": "10761852", "intangibleAssetsExcludingGoodwill": "18339000", "cashAndCashEquivalentsAtCarryingValue": "72179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218374000", "capitalExpenditures": "26223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286272000", "cashflowFromInvestment": "-497680000", "stockBasedCompensation": "19183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502911000, "cost_of_revenue": 56063000, "gross_profit": 446848000, "research_and_development": 4900000, "selling_general_admin": 106039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84432000, "depreciation_amortisation": 14101000, "ebitda": 98533000, "interest_expense": 60500000, "interest_income": null, "other_non_operating": null, "pretax_income": 84432000, "tax_provision": 22834000, "effective_tax_rate": null, "net_income": 61598000, "net_income_continuing_ops": 61598000, "net_income_to_common": 61598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72179000, "short_term_investments": null, "net_receivables": 33867000, "inventory": -185271000, "other_current_assets": null, "total_current_assets": 118263000, "net_ppe": null, "goodwill": null, "intangible_assets": 18339000, "goodwill_and_intangibles": 18339000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2083611000, "total_assets": 2201874000, "short_term_debt": 60910000, "accounts_payable": 9761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83636000, "long_term_debt": 1488313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1629472000, "total_liabilities": 1713108000, "total_debt": 1549223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76679000, "total_equity": 488766000, "shares_outstanding": 10761852, "operating_cash_flow": 218374000, "stock_based_compensation": 19183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286272000, "free_cash_flow": 244597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84432000", "ebitda": "98533000", "netIncome": "61598000", "grossProfit": "446848000", "depreciation": "None", "totalRevenue": "502911000", "costOfRevenue": "56063000", "interestIncome": "544126000", "incomeBeforeTax": "84432000", "interestExpense": "60500000", "operatingIncome": "84432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22834000", "reportedCurrency": "USD", "netInterestIncome": "483580000", "nonInterestIncome": "None", "operatingExpenses": "362416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14101000", "sellingGeneralAndAdministrative": "106039000", "netIncomeFromContinuingOperations": "61598000" }, "balance": { "goodwill": "None", "inventory": "-185271000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "2201874000", "longTermDebt": "1488313000", "shortTermDebt": "60910000", "treasuryStock": "-6119000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "18339000", "reportedCurrency": "USD", "retainedEarnings": "76679000", "totalLiabilities": "1713108000", "otherCurrentAssets": "12217000", "totalCurrentAssets": "118263000", "currentLongTermDebt": "60910000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2083611000", "currentAccountsPayable": "9761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73337000", "shortLongTermDebtTotal": "1663490000", "totalShareholderEquity": "488766000", "capitalLeaseObligations": "53357000", "otherCurrentLiabilities": "5611000", "totalCurrentLiabilities": "83636000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1629472000", "cashAndShortTermInvestments": "72179000", "commonStockSharesOutstanding": "10761852", "intangibleAssetsExcludingGoodwill": "18339000", "cashAndCashEquivalentsAtCarryingValue": "72179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "218374000", "capitalExpenditures": "26223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286272000", "cashflowFromInvestment": "-497680000", "stockBasedCompensation": "19183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 520478000, "cost_of_revenue": 63066000, "gross_profit": 457412000, "ebit": 170095000, "ebitda": 181918000, "pretax_income": 170095000, "tax_provision": 46701000, "net_income": 123394000, "net_income_to_common": 123394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70475000, "total_current_assets": 114018000, "total_assets": 1739939000, "short_term_debt": 85289000, "long_term_debt": 1224977000, "total_debt": 1310266000, "total_liabilities": 1393390000, "total_equity": 346549000, "shares_outstanding": 22062143, "goodwill_and_intangibles": 5492000 }, "cash_flow": { "operating_cash_flow": 138374000, "capital_expenditure": 17944000, "free_cash_flow": 156318000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140209, "ticker_id": 7526, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170095000", "ebitda": "181918000", "netIncome": "123394000", "grossProfit": "457412000", "depreciation": "None", "totalRevenue": "520478000", "costOfRevenue": "63066000", "interestIncome": "448777000", "incomeBeforeTax": "170095000", "interestExpense": "46919000", "operatingIncome": "170095000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46701000", "reportedCurrency": "USD", "netInterestIncome": "401858000", "nonInterestIncome": "None", "operatingExpenses": "287317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "63066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11823000", "sellingGeneralAndAdministrative": "74119000", "netIncomeFromContinuingOperations": "123394000" }, "balance": { "goodwill": "0", "inventory": "-181955000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1739939000", "longTermDebt": "1224977000", "shortTermDebt": "85289000", "treasuryStock": "-8428000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5492000", "reportedCurrency": "USD", "retainedEarnings": "52662000", "totalLiabilities": "1393390000", "otherCurrentAssets": "67937000", "totalCurrentAssets": "114018000", "currentLongTermDebt": "85289000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "43543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28687000", "currentAccountsPayable": "10645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23195000", "shortLongTermDebtTotal": "1310266000", "totalShareholderEquity": "346549000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-12255000", "totalCurrentLiabilities": "95934000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "1241110000", "cashAndShortTermInvestments": "70475000", "commonStockSharesOutstanding": "22062143", "intangibleAssetsExcludingGoodwill": "5492000", "cashAndCashEquivalentsAtCarryingValue": "70475000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "123394000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "138374000", "capitalExpenditures": "17944000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "368073000", "cashflowFromInvestment": "-471427000", "stockBasedCompensation": "6772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520478000, "cost_of_revenue": 63066000, "gross_profit": 457412000, "research_and_development": 3500000, "selling_general_admin": 74119000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170095000, "depreciation_amortisation": 11823000, "ebitda": 181918000, "interest_expense": 46919000, "interest_income": null, "other_non_operating": null, "pretax_income": 170095000, "tax_provision": 46701000, "effective_tax_rate": null, "net_income": 123394000, "net_income_continuing_ops": 123394000, "net_income_to_common": 123394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70475000, "short_term_investments": 0, "net_receivables": 43543000, "inventory": -181955000, "other_current_assets": null, "total_current_assets": 114018000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5492000, "goodwill_and_intangibles": 5492000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28687000, "total_assets": 1739939000, "short_term_debt": 85289000, "accounts_payable": 10645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95934000, "long_term_debt": 1224977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1241110000, "total_liabilities": 1393390000, "total_debt": 1310266000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 52662000, "total_equity": 346549000, "shares_outstanding": 22062143, "operating_cash_flow": 138374000, "stock_based_compensation": 6772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -471427000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 368073000, "free_cash_flow": 156318000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "170095000", "ebitda": "181918000", "netIncome": "123394000", "grossProfit": "457412000", "depreciation": "None", "totalRevenue": "520478000", "costOfRevenue": "63066000", "interestIncome": "448777000", "incomeBeforeTax": "170095000", "interestExpense": "46919000", "operatingIncome": "170095000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46701000", "reportedCurrency": "USD", "netInterestIncome": "401858000", "nonInterestIncome": "None", "operatingExpenses": "287317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "63066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11823000", "sellingGeneralAndAdministrative": "74119000", "netIncomeFromContinuingOperations": "123394000" }, "balance": { "goodwill": "0", "inventory": "-181955000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1739939000", "longTermDebt": "1224977000", "shortTermDebt": "85289000", "treasuryStock": "-8428000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5492000", "reportedCurrency": "USD", "retainedEarnings": "52662000", "totalLiabilities": "1393390000", "otherCurrentAssets": "67937000", "totalCurrentAssets": "114018000", "currentLongTermDebt": "85289000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "43543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28687000", "currentAccountsPayable": "10645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23195000", "shortLongTermDebtTotal": "1310266000", "totalShareholderEquity": "346549000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "-12255000", "totalCurrentLiabilities": "95934000", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "1241110000", "cashAndShortTermInvestments": "70475000", "commonStockSharesOutstanding": "22062143", "intangibleAssetsExcludingGoodwill": "5492000", "cashAndCashEquivalentsAtCarryingValue": "70475000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "123394000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "138374000", "capitalExpenditures": "17944000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "368073000", "cashflowFromInvestment": "-471427000", "stockBasedCompensation": "6772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11823000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 142806000, "cost_of_revenue": 48000000, "gross_profit": 94806000, "ebit": 3600000, "ebitda": 12600000, "pretax_income": 3600000, "tax_provision": 1200000, "net_income": 2400000, "net_income_to_common": 2400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209900000, "total_current_assets": 209900000, "total_assets": 3167500000, "short_term_debt": 4439000, "long_term_debt": 2706262000, "total_debt": 2710701000, "total_liabilities": 2771300000, "total_equity": 396300000, "shares_outstanding": 48498763, "goodwill_and_intangibles": 69400000 }, "cash_flow": { "operating_cash_flow": 103700000, "capital_expenditure": 6510000, "free_cash_flow": 110210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140172, "ticker_id": 7526, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3600000", "ebitda": "12600000", "netIncome": "2400000", "grossProfit": "94806000", "depreciation": "None", "totalRevenue": "142806000", "costOfRevenue": "48000000", "interestIncome": "219470000", "incomeBeforeTax": "3600000", "interestExpense": "48000000", "operatingIncome": "3600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "171491000", "nonInterestIncome": "None", "operatingExpenses": "91206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "25528000", "netIncomeFromContinuingOperations": "2345000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3167500000", "longTermDebt": "2706262000", "shortTermDebt": "4439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "69400000", "reportedCurrency": "USD", "retainedEarnings": "-224900000", "totalLiabilities": "2771300000", "otherCurrentAssets": "None", "totalCurrentAssets": "209900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2957600000", "currentAccountsPayable": "16257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2722139000", "totalShareholderEquity": "396300000", "capitalLeaseObligations": "11389000", "otherCurrentLiabilities": "-16257000", "totalCurrentLiabilities": "4439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2766861000", "cashAndShortTermInvestments": "209900000", "commonStockSharesOutstanding": "48498763", "intangibleAssetsExcludingGoodwill": "69400000", "cashAndCashEquivalentsAtCarryingValue": "209900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103700000", "capitalExpenditures": "6510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100800000", "cashflowFromInvestment": "8000000", "stockBasedCompensation": "4143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142806000, "cost_of_revenue": 48000000, "gross_profit": 94806000, "research_and_development": null, "selling_general_admin": 25528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3600000, "depreciation_amortisation": 9000000, "ebitda": 12600000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3600000, "tax_provision": 1200000, "effective_tax_rate": null, "net_income": 2400000, "net_income_continuing_ops": 2345000, "net_income_to_common": 2400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 209900000, "net_ppe": null, "goodwill": null, "intangible_assets": 69400000, "goodwill_and_intangibles": 69400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2957600000, "total_assets": 3167500000, "short_term_debt": 4439000, "accounts_payable": 16257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4439000, "long_term_debt": 2706262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2766861000, "total_liabilities": 2771300000, "total_debt": 2710701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -224900000, "total_equity": 396300000, "shares_outstanding": 48498763, "operating_cash_flow": 103700000, "stock_based_compensation": 4143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100800000, "free_cash_flow": 110210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3600000", "ebitda": "12600000", "netIncome": "2400000", "grossProfit": "94806000", "depreciation": "None", "totalRevenue": "142806000", "costOfRevenue": "48000000", "interestIncome": "219470000", "incomeBeforeTax": "3600000", "interestExpense": "48000000", "operatingIncome": "3600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1200000", "reportedCurrency": "USD", "netInterestIncome": "171491000", "nonInterestIncome": "None", "operatingExpenses": "91206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "25528000", "netIncomeFromContinuingOperations": "2345000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3167500000", "longTermDebt": "2706262000", "shortTermDebt": "4439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "69400000", "reportedCurrency": "USD", "retainedEarnings": "-224900000", "totalLiabilities": "2771300000", "otherCurrentAssets": "None", "totalCurrentAssets": "209900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2957600000", "currentAccountsPayable": "16257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2722139000", "totalShareholderEquity": "396300000", "capitalLeaseObligations": "11389000", "otherCurrentLiabilities": "-16257000", "totalCurrentLiabilities": "4439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2766861000", "cashAndShortTermInvestments": "209900000", "commonStockSharesOutstanding": "48498763", "intangibleAssetsExcludingGoodwill": "69400000", "cashAndCashEquivalentsAtCarryingValue": "209900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103700000", "capitalExpenditures": "6510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100800000", "cashflowFromInvestment": "8000000", "stockBasedCompensation": "4143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 148349000, "cost_of_revenue": 57942000, "gross_profit": 90407000, "ebit": 6565000, "ebitda": 16034000, "pretax_income": 6565000, "tax_provision": 3161000, "net_income": 3404000, "net_income_to_common": 3404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105500000, "total_current_assets": 105500000, "total_assets": 3257900000, "short_term_debt": 11500000, "long_term_debt": 2799495000, "total_debt": 2810995000, "total_liabilities": 2867800000, "total_equity": 390100000, "shares_outstanding": 48175054, "goodwill_and_intangibles": 71700000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 6202000, "free_cash_flow": 115102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140173, "ticker_id": 7526, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6565000", "ebitda": "16034000", "netIncome": "3404000", "grossProfit": "90407000", "depreciation": "None", "totalRevenue": "148349000", "costOfRevenue": "57942000", "interestIncome": "236411000", "incomeBeforeTax": "6565000", "interestExpense": "57942000", "operatingIncome": "6565000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3161000", "reportedCurrency": "USD", "netInterestIncome": "178469000", "nonInterestIncome": "None", "operatingExpenses": "83842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9469000", "sellingGeneralAndAdministrative": "26055000", "netIncomeFromContinuingOperations": "3404000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3257900000", "longTermDebt": "2799495000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71700000", "reportedCurrency": "USD", "retainedEarnings": "-227300000", "totalLiabilities": "2867800000", "otherCurrentAssets": "None", "totalCurrentAssets": "105500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81100000", "currentAccountsPayable": "17437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2810963000", "totalShareholderEquity": "390100000", "capitalLeaseObligations": "11468000", "otherCurrentLiabilities": "-17437000", "totalCurrentLiabilities": "11500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2856300000", "cashAndShortTermInvestments": "105500000", "commonStockSharesOutstanding": "48175054", "intangibleAssetsExcludingGoodwill": "71700000", "cashAndCashEquivalentsAtCarryingValue": "105500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108900000", "capitalExpenditures": "6202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55300000", "cashflowFromInvestment": "-189200000", "stockBasedCompensation": "2659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148349000, "cost_of_revenue": 57942000, "gross_profit": 90407000, "research_and_development": null, "selling_general_admin": 26055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6565000, "depreciation_amortisation": 9469000, "ebitda": 16034000, "interest_expense": 57942000, "interest_income": null, "other_non_operating": null, "pretax_income": 6565000, "tax_provision": 3161000, "effective_tax_rate": null, "net_income": 3404000, "net_income_continuing_ops": 3404000, "net_income_to_common": 3404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 105500000, "net_ppe": null, "goodwill": null, "intangible_assets": 71700000, "goodwill_and_intangibles": 71700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81100000, "total_assets": 3257900000, "short_term_debt": 11500000, "accounts_payable": 17437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11500000, "long_term_debt": 2799495000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2856300000, "total_liabilities": 2867800000, "total_debt": 2810995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227300000, "total_equity": 390100000, "shares_outstanding": 48175054, "operating_cash_flow": 108900000, "stock_based_compensation": 2659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55300000, "free_cash_flow": 115102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6565000", "ebitda": "16034000", "netIncome": "3404000", "grossProfit": "90407000", "depreciation": "None", "totalRevenue": "148349000", "costOfRevenue": "57942000", "interestIncome": "236411000", "incomeBeforeTax": "6565000", "interestExpense": "57942000", "operatingIncome": "6565000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3161000", "reportedCurrency": "USD", "netInterestIncome": "178469000", "nonInterestIncome": "None", "operatingExpenses": "83842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9469000", "sellingGeneralAndAdministrative": "26055000", "netIncomeFromContinuingOperations": "3404000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3257900000", "longTermDebt": "2799495000", "shortTermDebt": "11500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71700000", "reportedCurrency": "USD", "retainedEarnings": "-227300000", "totalLiabilities": "2867800000", "otherCurrentAssets": "None", "totalCurrentAssets": "105500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81100000", "currentAccountsPayable": "17437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2810963000", "totalShareholderEquity": "390100000", "capitalLeaseObligations": "11468000", "otherCurrentLiabilities": "-17437000", "totalCurrentLiabilities": "11500000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2856300000", "cashAndShortTermInvestments": "105500000", "commonStockSharesOutstanding": "48175054", "intangibleAssetsExcludingGoodwill": "71700000", "cashAndCashEquivalentsAtCarryingValue": "105500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108900000", "capitalExpenditures": "6202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55300000", "cashflowFromInvestment": "-189200000", "stockBasedCompensation": "2659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9469000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 161670000, "cost_of_revenue": 56620000, "gross_profit": 105050000, "ebit": 14244000, "ebitda": 24404000, "pretax_income": 14244000, "tax_provision": 9046000, "net_income": 5198000, "net_income_to_common": 5198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104611000, "total_current_assets": 123015000, "total_assets": 3186179000, "short_term_debt": 13285000, "long_term_debt": 2730517000, "total_debt": 2743802000, "total_liabilities": 2802325000, "total_equity": 383854000, "shares_outstanding": 48310110, "goodwill_and_intangibles": 74832000 }, "cash_flow": { "operating_cash_flow": 99041000, "capital_expenditure": 6117000, "free_cash_flow": 105158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140175, "ticker_id": 7526, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14244000", "ebitda": "24404000", "netIncome": "5198000", "grossProfit": "105050000", "depreciation": "None", "totalRevenue": "161670000", "costOfRevenue": "56620000", "interestIncome": "226735000", "incomeBeforeTax": "14244000", "interestExpense": "56620000", "operatingIncome": "14244000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9046000", "reportedCurrency": "USD", "netInterestIncome": "170115000", "nonInterestIncome": "None", "operatingExpenses": "90806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10160000", "sellingGeneralAndAdministrative": "29519000", "netIncomeFromContinuingOperations": "5198000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3186179000", "longTermDebt": "2730517000", "shortTermDebt": "13285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "74832000", "reportedCurrency": "USD", "retainedEarnings": "-230689000", "totalLiabilities": "2802325000", "otherCurrentAssets": "10011000", "totalCurrentAssets": "123015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063164000", "currentAccountsPayable": "18539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2743802000", "totalShareholderEquity": "383854000", "capitalLeaseObligations": "13285000", "otherCurrentLiabilities": "7538000", "totalCurrentLiabilities": "29659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2772666000", "cashAndShortTermInvestments": "104611000", "commonStockSharesOutstanding": "48310110", "intangibleAssetsExcludingGoodwill": "74832000", "cashAndCashEquivalentsAtCarryingValue": "104611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99041000", "capitalExpenditures": "6117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30677000", "cashflowFromInvestment": "-72630000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161670000, "cost_of_revenue": 56620000, "gross_profit": 105050000, "research_and_development": null, "selling_general_admin": 29519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14244000, "depreciation_amortisation": 10160000, "ebitda": 24404000, "interest_expense": 56620000, "interest_income": null, "other_non_operating": null, "pretax_income": 14244000, "tax_provision": 9046000, "effective_tax_rate": null, "net_income": 5198000, "net_income_continuing_ops": 5198000, "net_income_to_common": 5198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104611000, "short_term_investments": null, "net_receivables": 8393000, "inventory": null, "other_current_assets": null, "total_current_assets": 123015000, "net_ppe": null, "goodwill": null, "intangible_assets": 74832000, "goodwill_and_intangibles": 74832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3063164000, "total_assets": 3186179000, "short_term_debt": 13285000, "accounts_payable": 18539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29659000, "long_term_debt": 2730517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2772666000, "total_liabilities": 2802325000, "total_debt": 2743802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -230689000, "total_equity": 383854000, "shares_outstanding": 48310110, "operating_cash_flow": 99041000, "stock_based_compensation": 2488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30677000, "free_cash_flow": 105158000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14244000", "ebitda": "24404000", "netIncome": "5198000", "grossProfit": "105050000", "depreciation": "None", "totalRevenue": "161670000", "costOfRevenue": "56620000", "interestIncome": "226735000", "incomeBeforeTax": "14244000", "interestExpense": "56620000", "operatingIncome": "14244000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9046000", "reportedCurrency": "USD", "netInterestIncome": "170115000", "nonInterestIncome": "None", "operatingExpenses": "90806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10160000", "sellingGeneralAndAdministrative": "29519000", "netIncomeFromContinuingOperations": "5198000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3186179000", "longTermDebt": "2730517000", "shortTermDebt": "13285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "74832000", "reportedCurrency": "USD", "retainedEarnings": "-230689000", "totalLiabilities": "2802325000", "otherCurrentAssets": "10011000", "totalCurrentAssets": "123015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063164000", "currentAccountsPayable": "18539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2743802000", "totalShareholderEquity": "383854000", "capitalLeaseObligations": "13285000", "otherCurrentLiabilities": "7538000", "totalCurrentLiabilities": "29659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2772666000", "cashAndShortTermInvestments": "104611000", "commonStockSharesOutstanding": "48310110", "intangibleAssetsExcludingGoodwill": "74832000", "cashAndCashEquivalentsAtCarryingValue": "104611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5198000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99041000", "capitalExpenditures": "6117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30677000", "cashflowFromInvestment": "-72630000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10160000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 164088000, "cost_of_revenue": 59538000, "gross_profit": 104550000, "ebit": 10108000, "ebitda": 20823000, "pretax_income": 10108000, "tax_provision": 3231000, "net_income": 6877000, "net_income_to_common": 6877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96816000, "total_current_assets": 115710000, "total_assets": 3201086000, "short_term_debt": 5882000, "long_term_debt": 2748526000, "total_debt": 2754408000, "total_liabilities": 2825097000, "total_equity": 375989000, "shares_outstanding": 47893000, "goodwill_and_intangibles": 78279000 }, "cash_flow": { "operating_cash_flow": 104528000, "capital_expenditure": 5578000, "free_cash_flow": 110106000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140176, "ticker_id": 7526, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10108000", "ebitda": "20823000", "netIncome": "6877000", "grossProfit": "104550000", "depreciation": "None", "totalRevenue": "164088000", "costOfRevenue": "59538000", "interestIncome": "220382000", "incomeBeforeTax": "10108000", "interestExpense": "59538000", "operatingIncome": "10108000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3231000", "reportedCurrency": "USD", "netInterestIncome": "160844000", "nonInterestIncome": "None", "operatingExpenses": "94442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10715000", "sellingGeneralAndAdministrative": "30016000", "netIncomeFromContinuingOperations": "6877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3201086000", "longTermDebt": "2748526000", "shortTermDebt": "5882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78279000", "reportedCurrency": "USD", "retainedEarnings": "-235887000", "totalLiabilities": "2825097000", "otherCurrentAssets": "9935000", "totalCurrentAssets": "115710000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3085376000", "currentAccountsPayable": "17365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2763495000", "totalShareholderEquity": "375989000", "capitalLeaseObligations": "14969000", "otherCurrentLiabilities": "9741000", "totalCurrentLiabilities": "30578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2794519000", "cashAndShortTermInvestments": "96816000", "commonStockSharesOutstanding": "47893000", "intangibleAssetsExcludingGoodwill": "78279000", "cashAndCashEquivalentsAtCarryingValue": "96816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6877000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104528000", "capitalExpenditures": "5578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54937000", "cashflowFromInvestment": "-52342000", "stockBasedCompensation": "2708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164088000, "cost_of_revenue": 59538000, "gross_profit": 104550000, "research_and_development": 9000000, "selling_general_admin": 30016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10108000, "depreciation_amortisation": 10715000, "ebitda": 20823000, "interest_expense": 59538000, "interest_income": null, "other_non_operating": null, "pretax_income": 10108000, "tax_provision": 3231000, "effective_tax_rate": null, "net_income": 6877000, "net_income_continuing_ops": 6877000, "net_income_to_common": 6877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96816000, "short_term_investments": null, "net_receivables": 8959000, "inventory": null, "other_current_assets": null, "total_current_assets": 115710000, "net_ppe": null, "goodwill": null, "intangible_assets": 78279000, "goodwill_and_intangibles": 78279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3085376000, "total_assets": 3201086000, "short_term_debt": 5882000, "accounts_payable": 17365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30578000, "long_term_debt": 2748526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2794519000, "total_liabilities": 2825097000, "total_debt": 2754408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235887000, "total_equity": 375989000, "shares_outstanding": 47893000, "operating_cash_flow": 104528000, "stock_based_compensation": 2708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54937000, "free_cash_flow": 110106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10108000", "ebitda": "20823000", "netIncome": "6877000", "grossProfit": "104550000", "depreciation": "None", "totalRevenue": "164088000", "costOfRevenue": "59538000", "interestIncome": "220382000", "incomeBeforeTax": "10108000", "interestExpense": "59538000", "operatingIncome": "10108000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3231000", "reportedCurrency": "USD", "netInterestIncome": "160844000", "nonInterestIncome": "None", "operatingExpenses": "94442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10715000", "sellingGeneralAndAdministrative": "30016000", "netIncomeFromContinuingOperations": "6877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "3201086000", "longTermDebt": "2748526000", "shortTermDebt": "5882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78279000", "reportedCurrency": "USD", "retainedEarnings": "-235887000", "totalLiabilities": "2825097000", "otherCurrentAssets": "9935000", "totalCurrentAssets": "115710000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3085376000", "currentAccountsPayable": "17365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2763495000", "totalShareholderEquity": "375989000", "capitalLeaseObligations": "14969000", "otherCurrentLiabilities": "9741000", "totalCurrentLiabilities": "30578000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2794519000", "cashAndShortTermInvestments": "96816000", "commonStockSharesOutstanding": "47893000", "intangibleAssetsExcludingGoodwill": "78279000", "cashAndCashEquivalentsAtCarryingValue": "96816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6877000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104528000", "capitalExpenditures": "5578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54937000", "cashflowFromInvestment": "-52342000", "stockBasedCompensation": "2708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10715000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 163232000, "cost_of_revenue": 57403000, "gross_profit": 105829000, "ebit": 13159000, "ebitda": 24227000, "pretax_income": 13159000, "tax_provision": 3392000, "net_income": 9767000, "net_income_to_common": 9767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78542000, "total_current_assets": 98115000, "total_assets": 3226305000, "short_term_debt": 8199000, "long_term_debt": 2790297000, "total_debt": 2798496000, "total_liabilities": 2860206000, "total_equity": 366099000, "shares_outstanding": 47037799, "goodwill_and_intangibles": 81884000 }, "cash_flow": { "operating_cash_flow": 100977000, "capital_expenditure": 5578000, "free_cash_flow": 106555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140177, "ticker_id": 7526, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13159000", "ebitda": "24227000", "netIncome": "9767000", "grossProfit": "105829000", "depreciation": "None", "totalRevenue": "163232000", "costOfRevenue": "57403000", "interestIncome": "224643000", "incomeBeforeTax": "13159000", "interestExpense": "57403000", "operatingIncome": "13159000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3392000", "reportedCurrency": "USD", "netInterestIncome": "167240000", "nonInterestIncome": "None", "operatingExpenses": "92670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11068000", "sellingGeneralAndAdministrative": "28339000", "netIncomeFromContinuingOperations": "9767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3226305000", "longTermDebt": "2790297000", "shortTermDebt": "8199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "81884000", "reportedCurrency": "USD", "retainedEarnings": "-242764000", "totalLiabilities": "2860206000", "otherCurrentAssets": "12556000", "totalCurrentAssets": "98115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128190000", "currentAccountsPayable": "18489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2806421000", "totalShareholderEquity": "366099000", "capitalLeaseObligations": "16124000", "otherCurrentLiabilities": "8584000", "totalCurrentLiabilities": "30577000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2829629000", "cashAndShortTermInvestments": "78542000", "commonStockSharesOutstanding": "47037799", "intangibleAssetsExcludingGoodwill": "81884000", "cashAndCashEquivalentsAtCarryingValue": "78542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9767000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100977000", "capitalExpenditures": "5578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29109000", "cashflowFromInvestment": "-55520000", "stockBasedCompensation": "2831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163232000, "cost_of_revenue": 57403000, "gross_profit": 105829000, "research_and_development": 20300000, "selling_general_admin": 28339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13159000, "depreciation_amortisation": 11068000, "ebitda": 24227000, "interest_expense": 57403000, "interest_income": null, "other_non_operating": null, "pretax_income": 13159000, "tax_provision": 3392000, "effective_tax_rate": null, "net_income": 9767000, "net_income_continuing_ops": 9767000, "net_income_to_common": 9767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78542000, "short_term_investments": null, "net_receivables": 7017000, "inventory": null, "other_current_assets": null, "total_current_assets": 98115000, "net_ppe": null, "goodwill": null, "intangible_assets": 81884000, "goodwill_and_intangibles": 81884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3128190000, "total_assets": 3226305000, "short_term_debt": 8199000, "accounts_payable": 18489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30577000, "long_term_debt": 2790297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2829629000, "total_liabilities": 2860206000, "total_debt": 2798496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -242764000, "total_equity": 366099000, "shares_outstanding": 47037799, "operating_cash_flow": 100977000, "stock_based_compensation": 2831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29109000, "free_cash_flow": 106555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13159000", "ebitda": "24227000", "netIncome": "9767000", "grossProfit": "105829000", "depreciation": "None", "totalRevenue": "163232000", "costOfRevenue": "57403000", "interestIncome": "224643000", "incomeBeforeTax": "13159000", "interestExpense": "57403000", "operatingIncome": "13159000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3392000", "reportedCurrency": "USD", "netInterestIncome": "167240000", "nonInterestIncome": "None", "operatingExpenses": "92670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11068000", "sellingGeneralAndAdministrative": "28339000", "netIncomeFromContinuingOperations": "9767000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3226305000", "longTermDebt": "2790297000", "shortTermDebt": "8199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "81884000", "reportedCurrency": "USD", "retainedEarnings": "-242764000", "totalLiabilities": "2860206000", "otherCurrentAssets": "12556000", "totalCurrentAssets": "98115000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128190000", "currentAccountsPayable": "18489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2806421000", "totalShareholderEquity": "366099000", "capitalLeaseObligations": "16124000", "otherCurrentLiabilities": "8584000", "totalCurrentLiabilities": "30577000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2829629000", "cashAndShortTermInvestments": "78542000", "commonStockSharesOutstanding": "47037799", "intangibleAssetsExcludingGoodwill": "81884000", "cashAndCashEquivalentsAtCarryingValue": "78542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9767000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100977000", "capitalExpenditures": "5578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29109000", "cashflowFromInvestment": "-55520000", "stockBasedCompensation": "2831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11068000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 167087000, "cost_of_revenue": 73700000, "gross_profit": 93387000, "ebit": 3911000, "ebitda": 15391000, "pretax_income": 3911000, "tax_provision": -4827000, "net_income": 8738000, "net_income_to_common": 8738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59968000, "total_current_assets": 79983000, "total_assets": 3227103000, "short_term_debt": 18200000, "long_term_debt": 2804243000, "total_debt": 2822443000, "total_liabilities": 2873294000, "total_equity": 353809000, "shares_outstanding": 43550693, "goodwill_and_intangibles": 86588000 }, "cash_flow": { "operating_cash_flow": 91445000, "capital_expenditure": 6058000, "free_cash_flow": 97503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140178, "ticker_id": 7526, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3911000", "ebitda": "15391000", "netIncome": "8738000", "grossProfit": "93387000", "depreciation": "None", "totalRevenue": "167087000", "costOfRevenue": "73700000", "interestIncome": "238279000", "incomeBeforeTax": "3911000", "interestExpense": "73700000", "operatingIncome": "3911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4827000", "reportedCurrency": "USD", "netInterestIncome": "164579000", "nonInterestIncome": "None", "operatingExpenses": "89476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11480000", "sellingGeneralAndAdministrative": "26138000", "netIncomeFromContinuingOperations": "8738000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3227103000", "longTermDebt": "2804243000", "shortTermDebt": "18200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86588000", "reportedCurrency": "USD", "retainedEarnings": "-252531000", "totalLiabilities": "2873294000", "otherCurrentAssets": "11623000", "totalCurrentAssets": "79983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3147120000", "currentAccountsPayable": "17616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2822443000", "totalShareholderEquity": "353809000", "capitalLeaseObligations": "18200000", "otherCurrentLiabilities": "9305000", "totalCurrentLiabilities": "30057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2843237000", "cashAndShortTermInvestments": "59968000", "commonStockSharesOutstanding": "43550693", "intangibleAssetsExcludingGoodwill": "86588000", "cashAndCashEquivalentsAtCarryingValue": "59968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91445000", "capitalExpenditures": "6058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48930000", "cashflowFromInvestment": "-56427000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167087000, "cost_of_revenue": 73700000, "gross_profit": 93387000, "research_and_development": 20300000, "selling_general_admin": 26138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3911000, "depreciation_amortisation": 11480000, "ebitda": 15391000, "interest_expense": 73700000, "interest_income": null, "other_non_operating": null, "pretax_income": 3911000, "tax_provision": -4827000, "effective_tax_rate": null, "net_income": 8738000, "net_income_continuing_ops": 8738000, "net_income_to_common": 8738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59968000, "short_term_investments": null, "net_receivables": 8392000, "inventory": null, "other_current_assets": null, "total_current_assets": 79983000, "net_ppe": null, "goodwill": null, "intangible_assets": 86588000, "goodwill_and_intangibles": 86588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3147120000, "total_assets": 3227103000, "short_term_debt": 18200000, "accounts_payable": 17616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30057000, "long_term_debt": 2804243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2843237000, "total_liabilities": 2873294000, "total_debt": 2822443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -252531000, "total_equity": 353809000, "shares_outstanding": 43550693, "operating_cash_flow": 91445000, "stock_based_compensation": 2848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56427000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48930000, "free_cash_flow": 97503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3911000", "ebitda": "15391000", "netIncome": "8738000", "grossProfit": "93387000", "depreciation": "None", "totalRevenue": "167087000", "costOfRevenue": "73700000", "interestIncome": "238279000", "incomeBeforeTax": "3911000", "interestExpense": "73700000", "operatingIncome": "3911000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4827000", "reportedCurrency": "USD", "netInterestIncome": "164579000", "nonInterestIncome": "None", "operatingExpenses": "89476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11480000", "sellingGeneralAndAdministrative": "26138000", "netIncomeFromContinuingOperations": "8738000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3227103000", "longTermDebt": "2804243000", "shortTermDebt": "18200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "86588000", "reportedCurrency": "USD", "retainedEarnings": "-252531000", "totalLiabilities": "2873294000", "otherCurrentAssets": "11623000", "totalCurrentAssets": "79983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3147120000", "currentAccountsPayable": "17616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2822443000", "totalShareholderEquity": "353809000", "capitalLeaseObligations": "18200000", "otherCurrentLiabilities": "9305000", "totalCurrentLiabilities": "30057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2843237000", "cashAndShortTermInvestments": "59968000", "commonStockSharesOutstanding": "43550693", "intangibleAssetsExcludingGoodwill": "86588000", "cashAndCashEquivalentsAtCarryingValue": "59968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8738000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91445000", "capitalExpenditures": "6058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48930000", "cashflowFromInvestment": "-56427000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11480000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 118366000, "cost_of_revenue": 55749000, "gross_profit": 62617000, "ebit": -39464000, "ebitda": -25991000, "pretax_income": -39464000, "tax_provision": -9508000, "net_income": -29956000, "net_income_to_common": -29956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71838000, "total_current_assets": 92346000, "total_assets": 3251298000, "short_term_debt": 3117000, "long_term_debt": 2837155000, "total_debt": 2840272000, "total_liabilities": 2923742000, "total_equity": 327556000, "shares_outstanding": 39964322, "goodwill_and_intangibles": 92045000 }, "cash_flow": { "operating_cash_flow": 108468000, "capital_expenditure": 4778000, "free_cash_flow": 113246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140180, "ticker_id": 7526, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39464000", "ebitda": "-25991000", "netIncome": "-29956000", "grossProfit": "62617000", "depreciation": "None", "totalRevenue": "118366000", "costOfRevenue": "55749000", "interestIncome": "235751000", "incomeBeforeTax": "-39464000", "interestExpense": "55749000", "operatingIncome": "-39464000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9508000", "reportedCurrency": "USD", "netInterestIncome": "180002000", "nonInterestIncome": "None", "operatingExpenses": "102081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13473000", "sellingGeneralAndAdministrative": "34029000", "netIncomeFromContinuingOperations": "-29956000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3251298000", "longTermDebt": "2837155000", "shortTermDebt": "3117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92045000", "reportedCurrency": "USD", "retainedEarnings": "-261269000", "totalLiabilities": "2923742000", "otherCurrentAssets": "11967000", "totalCurrentAssets": "92346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3158952000", "currentAccountsPayable": "15143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2856883000", "totalShareholderEquity": "327556000", "capitalLeaseObligations": "19728000", "otherCurrentLiabilities": "16150000", "totalCurrentLiabilities": "39165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2884577000", "cashAndShortTermInvestments": "71838000", "commonStockSharesOutstanding": "39964322", "intangibleAssetsExcludingGoodwill": "92045000", "cashAndCashEquivalentsAtCarryingValue": "71838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108468000", "capitalExpenditures": "4778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6283000", "cashflowFromInvestment": "-110284000", "stockBasedCompensation": "3217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118366000, "cost_of_revenue": 55749000, "gross_profit": 62617000, "research_and_development": null, "selling_general_admin": 34029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39464000, "depreciation_amortisation": 13473000, "ebitda": -25991000, "interest_expense": 55749000, "interest_income": null, "other_non_operating": null, "pretax_income": -39464000, "tax_provision": -9508000, "effective_tax_rate": null, "net_income": -29956000, "net_income_continuing_ops": -29956000, "net_income_to_common": -29956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71838000, "short_term_investments": null, "net_receivables": 8541000, "inventory": null, "other_current_assets": null, "total_current_assets": 92346000, "net_ppe": null, "goodwill": null, "intangible_assets": 92045000, "goodwill_and_intangibles": 92045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3158952000, "total_assets": 3251298000, "short_term_debt": 3117000, "accounts_payable": 15143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39165000, "long_term_debt": 2837155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2884577000, "total_liabilities": 2923742000, "total_debt": 2840272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261269000, "total_equity": 327556000, "shares_outstanding": 39964322, "operating_cash_flow": 108468000, "stock_based_compensation": 3217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4778000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110284000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6283000, "free_cash_flow": 113246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39464000", "ebitda": "-25991000", "netIncome": "-29956000", "grossProfit": "62617000", "depreciation": "None", "totalRevenue": "118366000", "costOfRevenue": "55749000", "interestIncome": "235751000", "incomeBeforeTax": "-39464000", "interestExpense": "55749000", "operatingIncome": "-39464000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9508000", "reportedCurrency": "USD", "netInterestIncome": "180002000", "nonInterestIncome": "None", "operatingExpenses": "102081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13473000", "sellingGeneralAndAdministrative": "34029000", "netIncomeFromContinuingOperations": "-29956000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3251298000", "longTermDebt": "2837155000", "shortTermDebt": "3117000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92045000", "reportedCurrency": "USD", "retainedEarnings": "-261269000", "totalLiabilities": "2923742000", "otherCurrentAssets": "11967000", "totalCurrentAssets": "92346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3158952000", "currentAccountsPayable": "15143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2856883000", "totalShareholderEquity": "327556000", "capitalLeaseObligations": "19728000", "otherCurrentLiabilities": "16150000", "totalCurrentLiabilities": "39165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2884577000", "cashAndShortTermInvestments": "71838000", "commonStockSharesOutstanding": "39964322", "intangibleAssetsExcludingGoodwill": "92045000", "cashAndCashEquivalentsAtCarryingValue": "71838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108468000", "capitalExpenditures": "4778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6283000", "cashflowFromInvestment": "-110284000", "stockBasedCompensation": "3217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13473000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 114277000, "cost_of_revenue": 54244000, "gross_profit": 60033000, "ebit": -49149000, "ebitda": -36143000, "pretax_income": -49149000, "tax_provision": -18124000, "net_income": -31025000, "net_income_to_common": -31025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72871000, "total_current_assets": 94739000, "total_assets": 3250361000, "short_term_debt": 6212000, "long_term_debt": 2806799000, "total_debt": 2813011000, "total_liabilities": 2896245000, "total_equity": 354116000, "shares_outstanding": 39816996, "goodwill_and_intangibles": 99688000 }, "cash_flow": { "operating_cash_flow": 107727000, "capital_expenditure": 5254000, "free_cash_flow": 112981000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140181, "ticker_id": 7526, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49149000", "ebitda": "-36143000", "netIncome": "-31025000", "grossProfit": "60033000", "depreciation": "None", "totalRevenue": "114277000", "costOfRevenue": "54244000", "interestIncome": "237271000", "incomeBeforeTax": "-49149000", "interestExpense": "54244000", "operatingIncome": "-49149000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-18124000", "reportedCurrency": "USD", "netInterestIncome": "183027000", "nonInterestIncome": "None", "operatingExpenses": "109182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13006000", "sellingGeneralAndAdministrative": "43924000", "netIncomeFromContinuingOperations": "-31025000" }, "balance": { "goodwill": "None", "inventory": "-81052000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3250361000", "longTermDebt": "2806799000", "shortTermDebt": "6212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "99688000", "reportedCurrency": "USD", "retainedEarnings": "-231313000", "totalLiabilities": "2896245000", "otherCurrentAssets": "13716000", "totalCurrentAssets": "94739000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29000", "currentNetReceivables": "8152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155622000", "currentAccountsPayable": "19989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2828533000", "totalShareholderEquity": "354116000", "capitalLeaseObligations": "21734000", "otherCurrentLiabilities": "13049000", "totalCurrentLiabilities": "40510000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2855735000", "cashAndShortTermInvestments": "72871000", "commonStockSharesOutstanding": "39816996", "intangibleAssetsExcludingGoodwill": "99688000", "cashAndCashEquivalentsAtCarryingValue": "72871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107727000", "capitalExpenditures": "5254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4205000", "cashflowFromInvestment": "-63439000", "stockBasedCompensation": "2942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114277000, "cost_of_revenue": 54244000, "gross_profit": 60033000, "research_and_development": 10100000, "selling_general_admin": 43924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49149000, "depreciation_amortisation": 13006000, "ebitda": -36143000, "interest_expense": 54244000, "interest_income": null, "other_non_operating": null, "pretax_income": -49149000, "tax_provision": -18124000, "effective_tax_rate": null, "net_income": -31025000, "net_income_continuing_ops": -31025000, "net_income_to_common": -31025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72871000, "short_term_investments": 29000, "net_receivables": 8152000, "inventory": -81052000, "other_current_assets": null, "total_current_assets": 94739000, "net_ppe": null, "goodwill": null, "intangible_assets": 99688000, "goodwill_and_intangibles": 99688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3155622000, "total_assets": 3250361000, "short_term_debt": 6212000, "accounts_payable": 19989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40510000, "long_term_debt": 2806799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2855735000, "total_liabilities": 2896245000, "total_debt": 2813011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -231313000, "total_equity": 354116000, "shares_outstanding": 39816996, "operating_cash_flow": 107727000, "stock_based_compensation": 2942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4205000, "free_cash_flow": 112981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49149000", "ebitda": "-36143000", "netIncome": "-31025000", "grossProfit": "60033000", "depreciation": "None", "totalRevenue": "114277000", "costOfRevenue": "54244000", "interestIncome": "237271000", "incomeBeforeTax": "-49149000", "interestExpense": "54244000", "operatingIncome": "-49149000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-18124000", "reportedCurrency": "USD", "netInterestIncome": "183027000", "nonInterestIncome": "None", "operatingExpenses": "109182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13006000", "sellingGeneralAndAdministrative": "43924000", "netIncomeFromContinuingOperations": "-31025000" }, "balance": { "goodwill": "None", "inventory": "-81052000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3250361000", "longTermDebt": "2806799000", "shortTermDebt": "6212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "99688000", "reportedCurrency": "USD", "retainedEarnings": "-231313000", "totalLiabilities": "2896245000", "otherCurrentAssets": "13716000", "totalCurrentAssets": "94739000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "29000", "currentNetReceivables": "8152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3155622000", "currentAccountsPayable": "19989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2828533000", "totalShareholderEquity": "354116000", "capitalLeaseObligations": "21734000", "otherCurrentLiabilities": "13049000", "totalCurrentLiabilities": "40510000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2855735000", "cashAndShortTermInvestments": "72871000", "commonStockSharesOutstanding": "39816996", "intangibleAssetsExcludingGoodwill": "99688000", "cashAndCashEquivalentsAtCarryingValue": "72871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107727000", "capitalExpenditures": "5254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4205000", "cashflowFromInvestment": "-63439000", "stockBasedCompensation": "2942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13006000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 133632000, "cost_of_revenue": 54465000, "gross_profit": 79167000, "ebit": -30475000, "ebitda": -17277000, "pretax_income": -30475000, "tax_provision": -4036000, "net_income": -26439000, "net_income_to_common": -26439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69200000, "total_current_assets": 93848000, "total_assets": 3277501000, "short_term_debt": 9314000, "long_term_debt": 2804897000, "total_debt": 2814211000, "total_liabilities": 2895529000, "total_equity": 381972000, "shares_outstanding": 38900876, "goodwill_and_intangibles": 106370000 }, "cash_flow": { "operating_cash_flow": 85882000, "capital_expenditure": 3097000, "free_cash_flow": 88979000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140182, "ticker_id": 7526, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30475000", "ebitda": "-17277000", "netIncome": "-26439000", "grossProfit": "79167000", "depreciation": "None", "totalRevenue": "133632000", "costOfRevenue": "54465000", "interestIncome": "235257000", "incomeBeforeTax": "-30475000", "interestExpense": "54465000", "operatingIncome": "-30475000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4036000", "reportedCurrency": "USD", "netInterestIncome": "180792000", "nonInterestIncome": "None", "operatingExpenses": "109642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13198000", "sellingGeneralAndAdministrative": "36293000", "netIncomeFromContinuingOperations": "-26439000" }, "balance": { "goodwill": "None", "inventory": "-78248000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3277501000", "longTermDebt": "2804897000", "shortTermDebt": "9314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "106370000", "reportedCurrency": "USD", "retainedEarnings": "-200288000", "totalLiabilities": "2895529000", "otherCurrentAssets": "15600000", "totalCurrentAssets": "93848000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "9048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3183653000", "currentAccountsPayable": "14374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2830369000", "totalShareholderEquity": "381972000", "capitalLeaseObligations": "25472000", "otherCurrentLiabilities": "17727000", "totalCurrentLiabilities": "39235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2856294000", "cashAndShortTermInvestments": "69200000", "commonStockSharesOutstanding": "38900876", "intangibleAssetsExcludingGoodwill": "106370000", "cashAndCashEquivalentsAtCarryingValue": "69200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26439000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85882000", "capitalExpenditures": "3097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131806000", "cashflowFromInvestment": "36461000", "stockBasedCompensation": "3982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133632000, "cost_of_revenue": 54465000, "gross_profit": 79167000, "research_and_development": 10200000, "selling_general_admin": 36293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30475000, "depreciation_amortisation": 13198000, "ebitda": -17277000, "interest_expense": 54465000, "interest_income": null, "other_non_operating": null, "pretax_income": -30475000, "tax_provision": -4036000, "effective_tax_rate": null, "net_income": -26439000, "net_income_continuing_ops": -26439000, "net_income_to_common": -26439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69200000, "short_term_investments": 13000, "net_receivables": 9048000, "inventory": -78248000, "other_current_assets": null, "total_current_assets": 93848000, "net_ppe": null, "goodwill": null, "intangible_assets": 106370000, "goodwill_and_intangibles": 106370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3183653000, "total_assets": 3277501000, "short_term_debt": 9314000, "accounts_payable": 14374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39235000, "long_term_debt": 2804897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2856294000, "total_liabilities": 2895529000, "total_debt": 2814211000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200288000, "total_equity": 381972000, "shares_outstanding": 38900876, "operating_cash_flow": 85882000, "stock_based_compensation": 3982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131806000, "free_cash_flow": 88979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30475000", "ebitda": "-17277000", "netIncome": "-26439000", "grossProfit": "79167000", "depreciation": "None", "totalRevenue": "133632000", "costOfRevenue": "54465000", "interestIncome": "235257000", "incomeBeforeTax": "-30475000", "interestExpense": "54465000", "operatingIncome": "-30475000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4036000", "reportedCurrency": "USD", "netInterestIncome": "180792000", "nonInterestIncome": "None", "operatingExpenses": "109642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13198000", "sellingGeneralAndAdministrative": "36293000", "netIncomeFromContinuingOperations": "-26439000" }, "balance": { "goodwill": "None", "inventory": "-78248000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3277501000", "longTermDebt": "2804897000", "shortTermDebt": "9314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "106370000", "reportedCurrency": "USD", "retainedEarnings": "-200288000", "totalLiabilities": "2895529000", "otherCurrentAssets": "15600000", "totalCurrentAssets": "93848000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "9048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3183653000", "currentAccountsPayable": "14374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2830369000", "totalShareholderEquity": "381972000", "capitalLeaseObligations": "25472000", "otherCurrentLiabilities": "17727000", "totalCurrentLiabilities": "39235000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2856294000", "cashAndShortTermInvestments": "69200000", "commonStockSharesOutstanding": "38900876", "intangibleAssetsExcludingGoodwill": "106370000", "cashAndCashEquivalentsAtCarryingValue": "69200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26439000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85882000", "capitalExpenditures": "3097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131806000", "cashflowFromInvestment": "36461000", "stockBasedCompensation": "3982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13198000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 124104000, "cost_of_revenue": 52004000, "gross_profit": 72100000, "ebit": -57279000, "ebitda": -43496000, "pretax_income": -57279000, "tax_provision": -15455000, "net_income": -41824000, "net_income_to_common": -41824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91187000, "total_current_assets": 115726000, "total_assets": 3411888000, "short_term_debt": 289951000, "long_term_debt": 2620219000, "total_debt": 2910170000, "total_liabilities": 3007484000, "total_equity": 404404000, "shares_outstanding": 38485406, "goodwill_and_intangibles": 114735000 }, "cash_flow": { "operating_cash_flow": 106311000, "capital_expenditure": 6081000, "free_cash_flow": 112392000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140183, "ticker_id": 7526, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57279000", "ebitda": "-43496000", "netIncome": "-41824000", "grossProfit": "72100000", "depreciation": "None", "totalRevenue": "124104000", "costOfRevenue": "52004000", "interestIncome": "242156000", "incomeBeforeTax": "-57279000", "interestExpense": "52000000", "operatingIncome": "-57279000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15455000", "reportedCurrency": "USD", "netInterestIncome": "190152000", "nonInterestIncome": "None", "operatingExpenses": "129379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13783000", "sellingGeneralAndAdministrative": "45354000", "netIncomeFromContinuingOperations": "-41824000" }, "balance": { "goodwill": "None", "inventory": "-99981000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3411888000", "longTermDebt": "2620219000", "shortTermDebt": "289951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114735000", "reportedCurrency": "USD", "retainedEarnings": "-173849000", "totalLiabilities": "3007484000", "otherCurrentAssets": "15758000", "totalCurrentAssets": "115726000", "currentLongTermDebt": "289951000", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "8781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3296162000", "currentAccountsPayable": "13703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3228497000", "totalShareholderEquity": "404404000", "capitalLeaseObligations": "28376000", "otherCurrentLiabilities": "17652000", "totalCurrentLiabilities": "328445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2679039000", "cashAndShortTermInvestments": "91187000", "commonStockSharesOutstanding": "38485406", "intangibleAssetsExcludingGoodwill": "114735000", "cashAndCashEquivalentsAtCarryingValue": "91187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41824000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106311000", "capitalExpenditures": "6081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3127000", "cashflowFromInvestment": "-96813000", "stockBasedCompensation": "4884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124104000, "cost_of_revenue": 52004000, "gross_profit": 72100000, "research_and_development": 10700000, "selling_general_admin": 45354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57279000, "depreciation_amortisation": 13783000, "ebitda": -43496000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": -57279000, "tax_provision": -15455000, "effective_tax_rate": null, "net_income": -41824000, "net_income_continuing_ops": -41824000, "net_income_to_common": -41824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91187000, "short_term_investments": 13000, "net_receivables": 8781000, "inventory": -99981000, "other_current_assets": null, "total_current_assets": 115726000, "net_ppe": null, "goodwill": null, "intangible_assets": 114735000, "goodwill_and_intangibles": 114735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3296162000, "total_assets": 3411888000, "short_term_debt": 289951000, "accounts_payable": 13703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328445000, "long_term_debt": 2620219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2679039000, "total_liabilities": 3007484000, "total_debt": 2910170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173849000, "total_equity": 404404000, "shares_outstanding": 38485406, "operating_cash_flow": 106311000, "stock_based_compensation": 4884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3127000, "free_cash_flow": 112392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57279000", "ebitda": "-43496000", "netIncome": "-41824000", "grossProfit": "72100000", "depreciation": "None", "totalRevenue": "124104000", "costOfRevenue": "52004000", "interestIncome": "242156000", "incomeBeforeTax": "-57279000", "interestExpense": "52000000", "operatingIncome": "-57279000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15455000", "reportedCurrency": "USD", "netInterestIncome": "190152000", "nonInterestIncome": "None", "operatingExpenses": "129379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13783000", "sellingGeneralAndAdministrative": "45354000", "netIncomeFromContinuingOperations": "-41824000" }, "balance": { "goodwill": "None", "inventory": "-99981000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3411888000", "longTermDebt": "2620219000", "shortTermDebt": "289951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114735000", "reportedCurrency": "USD", "retainedEarnings": "-173849000", "totalLiabilities": "3007484000", "otherCurrentAssets": "15758000", "totalCurrentAssets": "115726000", "currentLongTermDebt": "289951000", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "8781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3296162000", "currentAccountsPayable": "13703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3228497000", "totalShareholderEquity": "404404000", "capitalLeaseObligations": "28376000", "otherCurrentLiabilities": "17652000", "totalCurrentLiabilities": "328445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2679039000", "cashAndShortTermInvestments": "91187000", "commonStockSharesOutstanding": "38485406", "intangibleAssetsExcludingGoodwill": "114735000", "cashAndCashEquivalentsAtCarryingValue": "91187000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41824000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106311000", "capitalExpenditures": "6081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3127000", "cashflowFromInvestment": "-96813000", "stockBasedCompensation": "4884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13783000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 132101000, "cost_of_revenue": 46965000, "gross_profit": 85136000, "ebit": -37370000, "ebitda": -23426000, "pretax_income": -37370000, "tax_provision": -16232000, "net_income": -21138000, "net_income_to_common": -21138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81886000, "total_current_assets": 146507000, "total_assets": 3429932000, "short_term_debt": 423166000, "long_term_debt": 2470800000, "total_debt": 2893966000, "total_liabilities": 2988569000, "total_equity": 441363000, "shares_outstanding": 38283071, "goodwill_and_intangibles": 127293000 }, "cash_flow": { "operating_cash_flow": 107100000, "capital_expenditure": 6400000, "free_cash_flow": 113500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140185, "ticker_id": 7526, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37370000", "ebitda": "-23426000", "netIncome": "-21138000", "grossProfit": "85136000", "depreciation": "None", "totalRevenue": "132101000", "costOfRevenue": "46965000", "interestIncome": "243300000", "incomeBeforeTax": "-37370000", "interestExpense": "47000000", "operatingIncome": "-37370000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16232000", "reportedCurrency": "USD", "netInterestIncome": "196300000", "nonInterestIncome": "None", "operatingExpenses": "122506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13944000", "sellingGeneralAndAdministrative": "40509000", "netIncomeFromContinuingOperations": "-21200000" }, "balance": { "goodwill": "None", "inventory": "-264266000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3429932000", "longTermDebt": "2470800000", "shortTermDebt": "423166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "127293000", "reportedCurrency": "USD", "retainedEarnings": "-132025000", "totalLiabilities": "2988569000", "otherCurrentAssets": "16432000", "totalCurrentAssets": "146507000", "currentLongTermDebt": "423200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3283425000", "currentAccountsPayable": "14787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348024000", "totalShareholderEquity": "441363000", "capitalLeaseObligations": "30900000", "otherCurrentLiabilities": "15141000", "totalCurrentLiabilities": "460110000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2528459000", "cashAndShortTermInvestments": "81886000", "commonStockSharesOutstanding": "38283071", "intangibleAssetsExcludingGoodwill": "127293000", "cashAndCashEquivalentsAtCarryingValue": "81886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107100000", "capitalExpenditures": "6400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24400000", "cashflowFromInvestment": "-85300000", "stockBasedCompensation": "4362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132101000, "cost_of_revenue": 46965000, "gross_profit": 85136000, "research_and_development": 10800000, "selling_general_admin": 40509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37370000, "depreciation_amortisation": 13944000, "ebitda": -23426000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": -37370000, "tax_provision": -16232000, "effective_tax_rate": null, "net_income": -21138000, "net_income_continuing_ops": -21200000, "net_income_to_common": -21138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81886000, "short_term_investments": null, "net_receivables": 48189000, "inventory": -264266000, "other_current_assets": null, "total_current_assets": 146507000, "net_ppe": null, "goodwill": null, "intangible_assets": 127293000, "goodwill_and_intangibles": 127293000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3283425000, "total_assets": 3429932000, "short_term_debt": 423166000, "accounts_payable": 14787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460110000, "long_term_debt": 2470800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2528459000, "total_liabilities": 2988569000, "total_debt": 2893966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132025000, "total_equity": 441363000, "shares_outstanding": 38283071, "operating_cash_flow": 107100000, "stock_based_compensation": 4362000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24400000, "free_cash_flow": 113500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37370000", "ebitda": "-23426000", "netIncome": "-21138000", "grossProfit": "85136000", "depreciation": "None", "totalRevenue": "132101000", "costOfRevenue": "46965000", "interestIncome": "243300000", "incomeBeforeTax": "-37370000", "interestExpense": "47000000", "operatingIncome": "-37370000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16232000", "reportedCurrency": "USD", "netInterestIncome": "196300000", "nonInterestIncome": "None", "operatingExpenses": "122506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46965000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13944000", "sellingGeneralAndAdministrative": "40509000", "netIncomeFromContinuingOperations": "-21200000" }, "balance": { "goodwill": "None", "inventory": "-264266000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3429932000", "longTermDebt": "2470800000", "shortTermDebt": "423166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "127293000", "reportedCurrency": "USD", "retainedEarnings": "-132025000", "totalLiabilities": "2988569000", "otherCurrentAssets": "16432000", "totalCurrentAssets": "146507000", "currentLongTermDebt": "423200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48189000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3283425000", "currentAccountsPayable": "14787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3348024000", "totalShareholderEquity": "441363000", "capitalLeaseObligations": "30900000", "otherCurrentLiabilities": "15141000", "totalCurrentLiabilities": "460110000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2528459000", "cashAndShortTermInvestments": "81886000", "commonStockSharesOutstanding": "38283071", "intangibleAssetsExcludingGoodwill": "127293000", "cashAndCashEquivalentsAtCarryingValue": "81886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107100000", "capitalExpenditures": "6400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24400000", "cashflowFromInvestment": "-85300000", "stockBasedCompensation": "4362000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10955000", "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": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "income_statement": { "revenue": 160073000, "cost_of_revenue": 41448000, "gross_profit": 118625000, "ebit": -17471000, "ebitda": -3702000, "pretax_income": -17471000, "tax_provision": -2572000, "net_income": -14899000, "net_income_to_common": -14899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73371000, "total_current_assets": 144523000, "total_assets": 3472043000, "short_term_debt": 486453000, "long_term_debt": 2415893000, "total_debt": 2902346000, "total_liabilities": 3013645000, "total_equity": 458398000, "shares_outstanding": 36691291, "goodwill_and_intangibles": 133012000 }, "cash_flow": { "operating_cash_flow": 102543000, "capital_expenditure": 6988000, "free_cash_flow": 109531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140186, "ticker_id": 7526, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:14.290311+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17471000", "ebitda": "-3702000", "netIncome": "-14899000", "grossProfit": "118625000", "depreciation": "None", "totalRevenue": "160073000", "costOfRevenue": "41448000", "interestIncome": "240463000", "incomeBeforeTax": "-17471000", "interestExpense": "41448000", "operatingIncome": "-17471000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2572000", "reportedCurrency": "USD", "netInterestIncome": "199015000", "nonInterestIncome": "None", "operatingExpenses": "136096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13769000", "sellingGeneralAndAdministrative": "51885000", "netIncomeFromContinuingOperations": "-14899000" }, "balance": { "goodwill": "None", "inventory": "-294405000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3472043000", "longTermDebt": "2415893000", "shortTermDebt": "486453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "133012000", "reportedCurrency": "USD", "retainedEarnings": "-110887000", "totalLiabilities": "3013645000", "otherCurrentAssets": "19334000", "totalCurrentAssets": "144523000", "currentLongTermDebt": "486453000", "longTermInvestments": "None", "shortTermInvestments": "29000", "currentNetReceivables": "51818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3327520000", "currentAccountsPayable": "20224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35376000", "shortLongTermDebtTotal": "3421923000", "totalShareholderEquity": "458398000", "capitalLeaseObligations": "33124000", "otherCurrentLiabilities": "17443000", "totalCurrentLiabilities": "530922000", "otherNonCurrentLiabilities": "2527192000", "totalNonCurrentLiabilities": "2482723000", "cashAndShortTermInvestments": "73371000", "commonStockSharesOutstanding": "36691291", "intangibleAssetsExcludingGoodwill": "133012000", "cashAndCashEquivalentsAtCarryingValue": "73371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14899000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102543000", "capitalExpenditures": "6988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37756000", "cashflowFromInvestment": "-64373000", "stockBasedCompensation": "4469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "414000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160073000, "cost_of_revenue": 41448000, "gross_profit": 118625000, "research_and_development": 10600000, "selling_general_admin": 51885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17471000, "depreciation_amortisation": 13769000, "ebitda": -3702000, "interest_expense": 41448000, "interest_income": null, "other_non_operating": null, "pretax_income": -17471000, "tax_provision": -2572000, "effective_tax_rate": null, "net_income": -14899000, "net_income_continuing_ops": -14899000, "net_income_to_common": -14899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73371000, "short_term_investments": 29000, "net_receivables": 51818000, "inventory": -294405000, "other_current_assets": null, "total_current_assets": 144523000, "net_ppe": null, "goodwill": null, "intangible_assets": 133012000, "goodwill_and_intangibles": 133012000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3327520000, "total_assets": 3472043000, "short_term_debt": 486453000, "accounts_payable": 20224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530922000, "long_term_debt": 2415893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2482723000, "total_liabilities": 3013645000, "total_debt": 2902346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110887000, "total_equity": 458398000, "shares_outstanding": 36691291, "operating_cash_flow": 102543000, "stock_based_compensation": 4469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64373000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37756000, "free_cash_flow": 109531000, "net_change_in_cash": 414000 }, "raw_data": { "income": { "ebit": "-17471000", "ebitda": "-3702000", "netIncome": "-14899000", "grossProfit": "118625000", "depreciation": "None", "totalRevenue": "160073000", "costOfRevenue": "41448000", "interestIncome": "240463000", "incomeBeforeTax": "-17471000", "interestExpense": "41448000", "operatingIncome": "-17471000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2572000", "reportedCurrency": "USD", "netInterestIncome": "199015000", "nonInterestIncome": "None", "operatingExpenses": "136096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13769000", "sellingGeneralAndAdministrative": "51885000", "netIncomeFromContinuingOperations": "-14899000" }, "balance": { "goodwill": "None", "inventory": "-294405000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "3472043000", "longTermDebt": "2415893000", "shortTermDebt": "486453000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "133012000", "reportedCurrency": "USD", "retainedEarnings": "-110887000", "totalLiabilities": "3013645000", "otherCurrentAssets": "19334000", "totalCurrentAssets": "144523000", "currentLongTermDebt": "486453000", "longTermInvestments": "None", "shortTermInvestments": "29000", "currentNetReceivables": "51818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3327520000", "currentAccountsPayable": "20224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35376000", "shortLongTermDebtTotal": "3421923000", "totalShareholderEquity": "458398000", "capitalLeaseObligations": "33124000", "otherCurrentLiabilities": "17443000", "totalCurrentLiabilities": "530922000", "otherNonCurrentLiabilities": "2527192000", "totalNonCurrentLiabilities": "2482723000", "cashAndShortTermInvestments": "73371000", "commonStockSharesOutstanding": "36691291", "intangibleAssetsExcludingGoodwill": "133012000", "cashAndCashEquivalentsAtCarryingValue": "73371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14899000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102543000", "capitalExpenditures": "6988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37756000", "cashflowFromInvestment": "-64373000", "stockBasedCompensation": "4469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "414000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }