{ "ticker": { "uuid": "8902787b-d38b-4118-9f24-c84d609b3c5f", "symbol": "JBGS", "name": "JBG SMITH Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/8902787b-d38b-4118-9f24-c84d609b3c5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8902787b-d38b-4118-9f24-c84d609b3c5f/" }, "ticker_metadata": { "id": 2255, "uuid": "8902787b-d38b-4118-9f24-c84d609b3c5f", "symbol": "JBGS", "name": "JBG SMITH Properties", "asset_type": "equity", "market_cap": 901287000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "JBG SMITH is an S&P 400 company that owns, operates, invests, and develops a dynamic portfolio of high-growth mixed-use properties in and around Washington, DC.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8902787b-d38b-4118-9f24-c84d609b3c5f", "symbol": "JBGS", "name": "JBG SMITH Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/8902787b-d38b-4118-9f24-c84d609b3c5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8902787b-d38b-4118-9f24-c84d609b3c5f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.32, "quality": 0.1, "momentum": 0.17, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 14.89, "market_cap": 879596970, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0603, "shareholder_yield": 0.0501, "roe": -0.0983, "piotroski_f_score": 4, "momentum_12_1": -0.1035, "volatility_252d": 0.3071 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.761416+00:00", "batch_id": "" }, "size": { "price_close": 14.89, "market_cap": 879596970, "market_cap_usd": 879596970, "enterprise_value": 3328583970, "shares_outstanding": 59073000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7716, "ptbv_ratio": 0.7921, "ps_ratio": 1.74, "pcf_ratio": 13.853, "pfcf_ratio": 4.8204, "ev_ebitda": 16.5802, "ev_ebit": 225.3764, "ev_sales": 6.5846, "ev_fcf": 18.2414, "earnings_yield": null, "fcf_yield": 0.0548, "price_to_sales": 1.74, "price_to_book": 0.7716, "price_to_cashflow": 13.853, "ebitda_to_ev": 0.0603, "sales_yield": 0.1519 }, "yield": { "dividend_yield": 0.0501, "buyback_yield": 0, "shareholder_yield": 0.0501, "debt_paydown_yield": null, "total_yield": 0.0501 }, "quality": { "gross_margin": -0.2817, "operating_margin": 0.0292, "net_margin": -0.2216, "ebitda_margin": 0.3971, "fcf_margin": 0.361, "roe": -0.0983, "roa": -0.0258, "roic": 0.0031, "roc_greenblatt": null, "asset_turnover": 0.1166, "cash_conversion": -1.6287, "accruals_ratio": -0.0405, "sbc_to_revenue": 0.0662, "piotroski_f_score": 4, "altman_z_score": -0.0746, "earnings_stability_5y": 0.4445, "revenue_stability_5y": 0.0871, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0328, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3696, "net_debt_to_ebitda": 12.1988, "debt_to_assets": 0.5832, "interest_coverage": 0.0946, "current_ratio": 0.873, "quick_ratio": 0.873, "net_debt": 2448987000, "local_beta": 0.0014, "volatility_252d": 0.3071, "volatility_60d": 0.6149, "max_drawdown_12m": -0.3848, "risk_adjusted_momentum": -0.3371 }, "growth": { "revenue_growth_1y": -0.0331, "revenue_growth_3y_cagr": -0.0629, "revenue_growth_5y_cagr": -0.0372, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4006, "book_value_growth_1y": -0.1609, "revenue_growth": -0.0331, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0317, "price_return_3m": 0.0167, "price_return_6m": -0.1506, "price_return_9m": -0.3238, "price_return_12m": -0.1319, "price_return_12m_ex1m": -0.1035, "momentum_6m": -0.1506, "momentum_12m": -0.1319, "momentum_12_1": -0.1035, "distance_from_52w_high": -0.3532, "distance_from_52w_low": 0.0515, "relative_strength": -0.2319 }, "raw_ttm": { "revenue_ttm": 505514000, "gross_profit_ttm": -142385000, "ebit_ttm": 14769000, "ebitda_ttm": 200756000, "net_income_ttm": -112040000, "eps_diluted_ttm": -1.8966, "operating_cash_flow_ttm": 63495000, "capital_expenditure_ttm": 118979000, "fcf_ttm": 182474000, "dividends_paid_ttm": 44063000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 156127000, "cash_and_equivalents": 79780000, "total_current_assets": 263511000, "total_current_liabilities": 301833000, "net_ppe": null, "total_assets": 4335794000, "total_debt": 2528767000, "total_equity": 1139895000, "net_working_capital": 111898000, "book_value_per_share": 19.2964, "retained_earnings": -1199107000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1110473000, "tangible_book_per_share": 18.7983 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 43, "rank_pcf": 61, "rank_ev_ebitda": 69, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 65, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 80, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 98, "rank_fcf_margin": 23, "rank_piotroski": 80, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 73 }, "composites": { "value_composite": 68, "quality_composite": 90, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 10, "svqf_composite": 30, "vc1_composite": 31, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.1789, "os_score": 0.06, "value_percentile": 0.32, "quality_percentile": 0.1, "momentum_percentile": 0.17, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 31, "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": 4354, "ticker_id": 2255, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.761416+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.89, "market_cap": 879596970, "market_cap_usd": 879596970, "enterprise_value": 3328583970, "shares_outstanding": 59073000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77164736, "ptbv_ratio": 0.79209217, "ps_ratio": 1.74000516, "pcf_ratio": 13.85301158, "pfcf_ratio": 4.82039617, "ev_ebitda": 16.58024652, "ev_ebit": 225.37639447, "ev_sales": 6.58455348, "ev_fcf": 18.24141505, "earnings_yield": null, "fcf_yield": 0.05482031, "dividend_yield": 0.05009453, "buyback_yield": 0, "shareholder_yield": 0.05009453, "debt_paydown_yield": null, "total_yield": 0.05009453, "gross_margin": -0.28166381, "operating_margin": 0.02921581, "net_margin": -0.2216358, "ebitda_margin": 0.39713242, "fcf_margin": 0.36096725, "roe": -0.09828975, "roa": -0.02584071, "roic": 0.00308641, "roc_greenblatt": null, "asset_turnover": 0.11659087, "cash_conversion": -1.62865048, "accruals_ratio": -0.04048509, "sbc_to_revenue": 0.06616236, "debt_to_equity": 2.3695858, "net_debt_to_ebitda": 12.19882345, "debt_to_assets": 0.58323043, "interest_coverage": 0.09459607, "current_ratio": 0.87303575, "quick_ratio": 0.87303575, "net_debt": 2448987000, "revenue_growth_1y": -0.03309016, "revenue_growth_3y_cagr": -0.06286674, "revenue_growth_5y_cagr": -0.03722112, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.40059063, "book_value_growth_1y": -0.16092268, "piotroski_f_score": 4, "altman_z_score": -0.0745706, "earnings_stability_5y": 0.444498, "revenue_stability_5y": 0.087119, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03165808, "price_return_3m": 0.01669455, "price_return_6m": -0.15056505, "price_return_9m": -0.32384875, "price_return_12m": -0.13191509, "price_return_12m_ex1m": -0.10353472, "distance_from_52w_high": -0.35315992, "distance_from_52w_low": 0.05145714, "relative_strength": -0.23187867, "local_beta": 0.0014, "volatility_252d": 0.3071, "volatility_60d": 0.614869, "max_drawdown_12m": -0.38481555, "revenue_ttm": 505514000, "gross_profit_ttm": -142385000, "ebit_ttm": 14769000, "ebitda_ttm": 200756000, "net_income_ttm": -112040000, "eps_diluted_ttm": -1.89663637, "operating_cash_flow_ttm": 63495000, "capital_expenditure_ttm": 118979000, "fcf_ttm": 182474000, "dividends_paid_ttm": 44063000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 156127000, "cash_and_equivalents": 79780000, "total_current_assets": 263511000, "total_current_liabilities": 301833000, "net_ppe": null, "total_assets": 4335794000, "total_debt": 2528767000, "total_equity": 1139895000, "net_working_capital": 111898000, "book_value_per_share": 19.29637906, "retained_earnings": -1199107000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1110473000, "tangible_book_per_share": 18.79831734, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 43, "rank_pcf": 61, "rank_ev_ebitda": 69, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 65, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 80, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 98, "rank_fcf_margin": 23, "rank_piotroski": 80, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 73, "value_composite": 68, "quality_composite": 90, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 10, "svqf_composite": 30, "vc1_composite": 31, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 31, "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": 14.89, "os": 0.06, "value": 0.32, "quality": 0.1, "momentum": 0.17, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0501, "roe": -0.0983, "momentum_12_1": -0.1035, "complete_fields": { "id": 4354, "ticker_id": 2255, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:29.761416+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.89, "market_cap": 879596970, "market_cap_usd": 879596970, "enterprise_value": 3328583970, "shares_outstanding": 59073000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.77164736, "ptbv_ratio": 0.79209217, "ps_ratio": 1.74000516, "pcf_ratio": 13.85301158, "pfcf_ratio": 4.82039617, "ev_ebitda": 16.58024652, "ev_ebit": 225.37639447, "ev_sales": 6.58455348, "ev_fcf": 18.24141505, "earnings_yield": null, "fcf_yield": 0.05482031, "dividend_yield": 0.05009453, "buyback_yield": 0, "shareholder_yield": 0.05009453, "debt_paydown_yield": null, "total_yield": 0.05009453, "gross_margin": -0.28166381, "operating_margin": 0.02921581, "net_margin": -0.2216358, "ebitda_margin": 0.39713242, "fcf_margin": 0.36096725, "roe": -0.09828975, "roa": -0.02584071, "roic": 0.00308641, "roc_greenblatt": null, "asset_turnover": 0.11659087, "cash_conversion": -1.62865048, "accruals_ratio": -0.04048509, "sbc_to_revenue": 0.06616236, "debt_to_equity": 2.3695858, "net_debt_to_ebitda": 12.19882345, "debt_to_assets": 0.58323043, "interest_coverage": 0.09459607, "current_ratio": 0.87303575, "quick_ratio": 0.87303575, "net_debt": 2448987000, "revenue_growth_1y": -0.03309016, "revenue_growth_3y_cagr": -0.06286674, "revenue_growth_5y_cagr": -0.03722112, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.40059063, "book_value_growth_1y": -0.16092268, "piotroski_f_score": 4, "altman_z_score": -0.0745706, "earnings_stability_5y": 0.444498, "revenue_stability_5y": 0.087119, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03165808, "price_return_3m": 0.01669455, "price_return_6m": -0.15056505, "price_return_9m": -0.32384875, "price_return_12m": -0.13191509, "price_return_12m_ex1m": -0.10353472, "distance_from_52w_high": -0.35315992, "distance_from_52w_low": 0.05145714, "relative_strength": -0.23187867, "local_beta": 0.0014, "volatility_252d": 0.3071, "volatility_60d": 0.614869, "max_drawdown_12m": -0.38481555, "revenue_ttm": 505514000, "gross_profit_ttm": -142385000, "ebit_ttm": 14769000, "ebitda_ttm": 200756000, "net_income_ttm": -112040000, "eps_diluted_ttm": -1.89663637, "operating_cash_flow_ttm": 63495000, "capital_expenditure_ttm": 118979000, "fcf_ttm": 182474000, "dividends_paid_ttm": 44063000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 156127000, "cash_and_equivalents": 79780000, "total_current_assets": 263511000, "total_current_liabilities": 301833000, "net_ppe": null, "total_assets": 4335794000, "total_debt": 2528767000, "total_equity": 1139895000, "net_working_capital": 111898000, "book_value_per_share": 19.29637906, "retained_earnings": -1199107000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1110473000, "tangible_book_per_share": 18.79831734, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 43, "rank_pcf": 61, "rank_ev_ebitda": 69, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 65, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 80, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 98, "rank_fcf_margin": 23, "rank_piotroski": 80, "rank_accruals": 50, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 75, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 73, "value_composite": 68, "quality_composite": 90, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 10, "svqf_composite": 30, "vc1_composite": 31, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2502566000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282377, "ticker_id": 2255, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20236000", "ebitda": "169828000", "netIncome": "-139063000", "grossProfit": "-72107000", "depreciation": "None", "totalRevenue": "498598000", "costOfRevenue": "570705000", "interestIncome": "4211000", "incomeBeforeTax": "-171891000", "interestExpense": "151655000", "operatingIncome": "-6438000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3830000", "reportedCurrency": "USD", "netInterestIncome": "-137913000", "nonInterestIncome": "None", "operatingExpenses": "-65669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190064000", "sellingGeneralAndAdministrative": "59169000", "netIncomeFromContinuingOperations": "-168061000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "4388191000", "longTermDebt": "2297566000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30333000", "reportedCurrency": "USD", "retainedEarnings": "-1180410000", "totalLiabilities": "2719259000", "otherCurrentAssets": "37668000", "totalCurrentAssets": "317639000", "currentLongTermDebt": "205000000", "longTermInvestments": "150094000", "shortTermInvestments": "None", "currentNetReceivables": "204701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4070552000", "currentAccountsPayable": "84748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2543330000", "totalShareholderEquity": "1157590000", "capitalLeaseObligations": "40764000", "otherCurrentLiabilities": "13124000", "totalCurrentLiabilities": "302872000", "otherNonCurrentLiabilities": "49271000", "totalNonCurrentLiabilities": "2416387000", "cashAndShortTermInvestments": "75270000", "commonStockSharesOutstanding": "67361000", "intangibleAssetsExcludingGoodwill": "30333000", "cashAndCashEquivalentsAtCarryingValue": "75270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139063000", "profitLoss": "None", "dividendPayout": "48434000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73257000", "capitalExpenditures": "122272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510474000", "cashflowFromInvestment": "357315000", "stockBasedCompensation": "24856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-443654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "research_and_development": null, "selling_general_admin": 59169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20236000, "depreciation_amortisation": 190064000, "ebitda": 169828000, "interest_expense": 151655000, "interest_income": null, "other_non_operating": null, "pretax_income": -171891000, "tax_provision": -3830000, "effective_tax_rate": null, "net_income": -139063000, "net_income_continuing_ops": -168061000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75270000, "short_term_investments": null, "net_receivables": 204701000, "inventory": null, "other_current_assets": null, "total_current_assets": 317639000, "net_ppe": null, "goodwill": null, "intangible_assets": 30333000, "goodwill_and_intangibles": 30333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4070552000, "total_assets": 4388191000, "short_term_debt": 205000000, "accounts_payable": 84748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302872000, "long_term_debt": 2297566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2416387000, "total_liabilities": 2719259000, "total_debt": 2502566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1180410000, "total_equity": 1157590000, "shares_outstanding": 67361000, "operating_cash_flow": 73257000, "stock_based_compensation": 24856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 357315000, "dividends_paid": 48434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -510474000, "free_cash_flow": 195529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20236000", "ebitda": "169828000", "netIncome": "-139063000", "grossProfit": "-72107000", "depreciation": "None", "totalRevenue": "498598000", "costOfRevenue": "570705000", "interestIncome": "4211000", "incomeBeforeTax": "-171891000", "interestExpense": "151655000", "operatingIncome": "-6438000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3830000", "reportedCurrency": "USD", "netInterestIncome": "-137913000", "nonInterestIncome": "None", "operatingExpenses": "-65669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190064000", "sellingGeneralAndAdministrative": "59169000", "netIncomeFromContinuingOperations": "-168061000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "4388191000", "longTermDebt": "2297566000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30333000", "reportedCurrency": "USD", "retainedEarnings": "-1180410000", "totalLiabilities": "2719259000", "otherCurrentAssets": "37668000", "totalCurrentAssets": "317639000", "currentLongTermDebt": "205000000", "longTermInvestments": "150094000", "shortTermInvestments": "None", "currentNetReceivables": "204701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4070552000", "currentAccountsPayable": "84748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2543330000", "totalShareholderEquity": "1157590000", "capitalLeaseObligations": "40764000", "otherCurrentLiabilities": "13124000", "totalCurrentLiabilities": "302872000", "otherNonCurrentLiabilities": "49271000", "totalNonCurrentLiabilities": "2416387000", "cashAndShortTermInvestments": "75270000", "commonStockSharesOutstanding": "67361000", "intangibleAssetsExcludingGoodwill": "30333000", "cashAndCashEquivalentsAtCarryingValue": "75270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139063000", "profitLoss": "None", "dividendPayout": "48434000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73257000", "capitalExpenditures": "122272000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-510474000", "cashflowFromInvestment": "357315000", "stockBasedCompensation": "24856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-443654000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 547312000, "cost_of_revenue": 273479000, "gross_profit": 273833000, "ebit": 6263000, "ebitda": 214443000, "pretax_income": -176991000, "tax_provision": 762000, "net_income": -143526000, "net_income_to_common": -143526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145804000, "total_current_assets": 387657000, "total_assets": 5020540000, "short_term_debt": 85000000, "long_term_debt": 2485026000, "total_debt": 2570026000, "total_liabilities": 2787850000, "total_equity": 1809058000, "shares_outstanding": 88330000, "goodwill_and_intangibles": 47000000 }, "cash_flow": { "operating_cash_flow": 129393000, "capital_expenditure": 218029000, "free_cash_flow": 347422000, "dividends_paid": 62007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282382, "ticker_id": 2255, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6263000", "ebitda": "214443000", "netIncome": "-143526000", "grossProfit": "273833000", "depreciation": "None", "totalRevenue": "547312000", "costOfRevenue": "273479000", "interestIncome": "11598000", "incomeBeforeTax": "-176991000", "interestExpense": "116580000", "operatingIncome": "6263000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "762000", "reportedCurrency": "USD", "netInterestIncome": "-122387000", "nonInterestIncome": "None", "operatingExpenses": "266970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208180000", "sellingGeneralAndAdministrative": "58790000", "netIncomeFromContinuingOperations": "-177753000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "5020540000", "longTermDebt": "2485026000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-997283000", "totalLiabilities": "2787850000", "otherCurrentAssets": "48222000", "totalCurrentAssets": "387657000", "currentLongTermDebt": "85000000", "longTermInvestments": "124556000", "shortTermInvestments": "None", "currentNetReceivables": "193631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4632883000", "currentAccountsPayable": "101096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2618329000", "totalShareholderEquity": "1809058000", "capitalLeaseObligations": "48303000", "otherCurrentLiabilities": "18512000", "totalCurrentLiabilities": "204608000", "otherNonCurrentLiabilities": "30623000", "totalNonCurrentLiabilities": "2583242000", "cashAndShortTermInvestments": "145804000", "commonStockSharesOutstanding": "88330000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "145804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177753000", "profitLoss": "None", "dividendPayout": "62007000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129393000", "capitalExpenditures": "218029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290797000", "cashflowFromInvestment": "144155000", "stockBasedCompensation": "29524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547312000, "cost_of_revenue": 273479000, "gross_profit": 273833000, "research_and_development": null, "selling_general_admin": 58790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6263000, "depreciation_amortisation": 208180000, "ebitda": 214443000, "interest_expense": 116580000, "interest_income": null, "other_non_operating": null, "pretax_income": -176991000, "tax_provision": 762000, "effective_tax_rate": null, "net_income": -143526000, "net_income_continuing_ops": -177753000, "net_income_to_common": -143526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145804000, "short_term_investments": null, "net_receivables": 193631000, "inventory": null, "other_current_assets": null, "total_current_assets": 387657000, "net_ppe": null, "goodwill": null, "intangible_assets": 47000000, "goodwill_and_intangibles": 47000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4632883000, "total_assets": 5020540000, "short_term_debt": 85000000, "accounts_payable": 101096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204608000, "long_term_debt": 2485026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2583242000, "total_liabilities": 2787850000, "total_debt": 2570026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -997283000, "total_equity": 1809058000, "shares_outstanding": 88330000, "operating_cash_flow": 129393000, "stock_based_compensation": 29524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 144155000, "dividends_paid": 62007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -290797000, "free_cash_flow": 347422000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6263000", "ebitda": "214443000", "netIncome": "-143526000", "grossProfit": "273833000", "depreciation": "None", "totalRevenue": "547312000", "costOfRevenue": "273479000", "interestIncome": "11598000", "incomeBeforeTax": "-176991000", "interestExpense": "116580000", "operatingIncome": "6263000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "762000", "reportedCurrency": "USD", "netInterestIncome": "-122387000", "nonInterestIncome": "None", "operatingExpenses": "266970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208180000", "sellingGeneralAndAdministrative": "58790000", "netIncomeFromContinuingOperations": "-177753000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "5020540000", "longTermDebt": "2485026000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-997283000", "totalLiabilities": "2787850000", "otherCurrentAssets": "48222000", "totalCurrentAssets": "387657000", "currentLongTermDebt": "85000000", "longTermInvestments": "124556000", "shortTermInvestments": "None", "currentNetReceivables": "193631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4632883000", "currentAccountsPayable": "101096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2618329000", "totalShareholderEquity": "1809058000", "capitalLeaseObligations": "48303000", "otherCurrentLiabilities": "18512000", "totalCurrentLiabilities": "204608000", "otherNonCurrentLiabilities": "30623000", "totalNonCurrentLiabilities": "2583242000", "cashAndShortTermInvestments": "145804000", "commonStockSharesOutstanding": "88330000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "145804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177753000", "profitLoss": "None", "dividendPayout": "62007000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129393000", "capitalExpenditures": "218029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-290797000", "cashflowFromInvestment": "144155000", "stockBasedCompensation": "29524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 604198000, "cost_of_revenue": 290665000, "gross_profit": 313533000, "ebit": -946000, "ebitda": 214682000, "pretax_income": -92005000, "tax_provision": -296000, "net_income": -79978000, "net_income_to_common": -79978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164773000, "total_current_assets": 429487000, "total_assets": 5518515000, "short_term_debt": 123585000, "long_term_debt": 2500186000, "total_debt": 2623771000, "total_liabilities": 2825929000, "total_equity": 2222876000, "shares_outstanding": 105095000, "goodwill_and_intangibles": 56616000 }, "cash_flow": { "operating_cash_flow": 183372000, "capital_expenditure": 333744000, "free_cash_flow": 517116000, "dividends_paid": 94002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282387, "ticker_id": 2255, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-946000", "ebitda": "214682000", "netIncome": "-79978000", "grossProfit": "313533000", "depreciation": "None", "totalRevenue": "604198000", "costOfRevenue": "290665000", "interestIncome": "15781000", "incomeBeforeTax": "-92005000", "interestExpense": "91059000", "operatingIncome": "47951000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-296000", "reportedCurrency": "USD", "netInterestIncome": "-85057000", "nonInterestIncome": "None", "operatingExpenses": "265582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215628000", "sellingGeneralAndAdministrative": "55387000", "netIncomeFromContinuingOperations": "-91709000" }, "balance": { "goodwill": "None", "inventory": "465155000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "5518515000", "longTermDebt": "2500186000", "shortTermDebt": "123585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56616000", "reportedCurrency": "USD", "retainedEarnings": "-776962000", "totalLiabilities": "2825929000", "otherCurrentAssets": "49254000", "totalCurrentAssets": "429487000", "currentLongTermDebt": "62000000", "longTermInvestments": "289553000", "shortTermInvestments": "None", "currentNetReceivables": "215460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089028000", "currentAccountsPayable": "124874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637754000", "totalShareholderEquity": "2222876000", "capitalLeaseObligations": "75568000", "otherCurrentLiabilities": "-37478000", "totalCurrentLiabilities": "186874000", "otherNonCurrentLiabilities": "33650000", "totalNonCurrentLiabilities": "2639055000", "cashAndShortTermInvestments": "164773000", "commonStockSharesOutstanding": "105095000", "intangibleAssetsExcludingGoodwill": "56616000", "cashAndCashEquivalentsAtCarryingValue": "164773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91709000", "profitLoss": "None", "dividendPayout": "94002000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11123000", "operatingCashflow": "183372000", "capitalExpenditures": "333744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158825000", "cashflowFromInvestment": "-98179000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604198000, "cost_of_revenue": 290665000, "gross_profit": 313533000, "research_and_development": 0.15, "selling_general_admin": 55387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -946000, "depreciation_amortisation": 215628000, "ebitda": 214682000, "interest_expense": 91059000, "interest_income": null, "other_non_operating": null, "pretax_income": -92005000, "tax_provision": -296000, "effective_tax_rate": null, "net_income": -79978000, "net_income_continuing_ops": -91709000, "net_income_to_common": -79978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164773000, "short_term_investments": null, "net_receivables": 215460000, "inventory": 465155000, "other_current_assets": null, "total_current_assets": 429487000, "net_ppe": null, "goodwill": null, "intangible_assets": 56616000, "goodwill_and_intangibles": 56616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5089028000, "total_assets": 5518515000, "short_term_debt": 123585000, "accounts_payable": 124874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186874000, "long_term_debt": 2500186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2639055000, "total_liabilities": 2825929000, "total_debt": 2623771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -776962000, "total_equity": 2222876000, "shares_outstanding": 105095000, "operating_cash_flow": 183372000, "stock_based_compensation": 32100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98179000, "dividends_paid": 94002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158825000, "free_cash_flow": 517116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-946000", "ebitda": "214682000", "netIncome": "-79978000", "grossProfit": "313533000", "depreciation": "None", "totalRevenue": "604198000", "costOfRevenue": "290665000", "interestIncome": "15781000", "incomeBeforeTax": "-92005000", "interestExpense": "91059000", "operatingIncome": "47951000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-296000", "reportedCurrency": "USD", "netInterestIncome": "-85057000", "nonInterestIncome": "None", "operatingExpenses": "265582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215628000", "sellingGeneralAndAdministrative": "55387000", "netIncomeFromContinuingOperations": "-91709000" }, "balance": { "goodwill": "None", "inventory": "465155000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "5518515000", "longTermDebt": "2500186000", "shortTermDebt": "123585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56616000", "reportedCurrency": "USD", "retainedEarnings": "-776962000", "totalLiabilities": "2825929000", "otherCurrentAssets": "49254000", "totalCurrentAssets": "429487000", "currentLongTermDebt": "62000000", "longTermInvestments": "289553000", "shortTermInvestments": "None", "currentNetReceivables": "215460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089028000", "currentAccountsPayable": "124874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637754000", "totalShareholderEquity": "2222876000", "capitalLeaseObligations": "75568000", "otherCurrentLiabilities": "-37478000", "totalCurrentLiabilities": "186874000", "otherNonCurrentLiabilities": "33650000", "totalNonCurrentLiabilities": "2639055000", "cashAndShortTermInvestments": "164773000", "commonStockSharesOutstanding": "105095000", "intangibleAssetsExcludingGoodwill": "56616000", "cashAndCashEquivalentsAtCarryingValue": "164773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91709000", "profitLoss": "None", "dividendPayout": "94002000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11123000", "operatingCashflow": "183372000", "capitalExpenditures": "333744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158825000", "cashflowFromInvestment": "-98179000", "stockBasedCompensation": "32100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 605824000, "cost_of_revenue": 306700000, "gross_profit": 299124000, "ebit": 178699000, "ebitda": 396540000, "pretax_income": 100250000, "tax_provision": 1264000, "net_income": 85371000, "net_income_to_common": 85371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241098000, "total_current_assets": 501201000, "total_assets": 5903438000, "short_term_debt": 281964000, "long_term_debt": 2437246000, "total_debt": 2719210000, "total_liabilities": 2708016000, "total_equity": 3195422000, "shares_outstanding": 119005000, "goodwill_and_intangibles": 162246000 }, "cash_flow": { "operating_cash_flow": 178037000, "capital_expenditure": 326741000, "free_cash_flow": 504778000, "dividends_paid": 107688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282392, "ticker_id": 2255, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178699000", "ebitda": "396540000", "netIncome": "85371000", "grossProfit": "299124000", "depreciation": "None", "totalRevenue": "605824000", "costOfRevenue": "306700000", "interestIncome": "18617000", "incomeBeforeTax": "100250000", "interestExpense": "75930000", "operatingIncome": "21682000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1264000", "reportedCurrency": "USD", "netInterestIncome": "-64364000", "nonInterestIncome": "None", "operatingExpenses": "277442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "160009000", "costofGoodsAndServicesSold": "306700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217841000", "sellingGeneralAndAdministrative": "63671000", "netIncomeFromContinuingOperations": "98986000" }, "balance": { "goodwill": "None", "inventory": "-16923000", "commonStock": "1141000", "currentDebt": "None", "investments": "None", "totalAssets": "5903438000", "longTermDebt": "2437246000", "shortTermDebt": "281964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "162246000", "reportedCurrency": "USD", "retainedEarnings": "-628636000", "totalLiabilities": "2708016000", "otherCurrentAssets": "49898000", "totalCurrentAssets": "501201000", "currentLongTermDebt": "None", "longTermInvestments": "320153000", "shortTermInvestments": "20272000", "currentNetReceivables": "227128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5402237000", "currentAccountsPayable": "138060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4823082000", "shortLongTermDebtTotal": "2719210000", "totalShareholderEquity": "3195422000", "capitalLeaseObligations": "5308000", "otherCurrentLiabilities": "48713000", "totalCurrentLiabilities": "138060000", "otherNonCurrentLiabilities": "39518000", "totalNonCurrentLiabilities": "2569956000", "cashAndShortTermInvestments": "241098000", "commonStockSharesOutstanding": "119005000", "intangibleAssetsExcludingGoodwill": "162246000", "cashAndCashEquivalentsAtCarryingValue": "241098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98986000", "profitLoss": "None", "dividendPayout": "107688000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "13154000", "operatingCashflow": "178037000", "capitalExpenditures": "326741000", "changeInReceivables": "-13154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-730080000", "cashflowFromInvestment": "524021000", "stockBasedCompensation": "41272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28022000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 605824000, "cost_of_revenue": 306700000, "gross_profit": 299124000, "research_and_development": 0.17, "selling_general_admin": 63671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178699000, "depreciation_amortisation": 217841000, "ebitda": 396540000, "interest_expense": 75930000, "interest_income": null, "other_non_operating": null, "pretax_income": 100250000, "tax_provision": 1264000, "effective_tax_rate": null, "net_income": 85371000, "net_income_continuing_ops": 98986000, "net_income_to_common": 85371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241098000, "short_term_investments": 20272000, "net_receivables": 227128000, "inventory": -16923000, "other_current_assets": null, "total_current_assets": 501201000, "net_ppe": null, "goodwill": null, "intangible_assets": 162246000, "goodwill_and_intangibles": 162246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5402237000, "total_assets": 5903438000, "short_term_debt": 281964000, "accounts_payable": 138060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138060000, "long_term_debt": 2437246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2569956000, "total_liabilities": 2708016000, "total_debt": 2719210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -628636000, "total_equity": 3195422000, "shares_outstanding": 119005000, "operating_cash_flow": 178037000, "stock_based_compensation": 41272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 326741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 524021000, "dividends_paid": 107688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -730080000, "free_cash_flow": 504778000, "net_change_in_cash": -28022000 }, "raw_data": { "income": { "ebit": "178699000", "ebitda": "396540000", "netIncome": "85371000", "grossProfit": "299124000", "depreciation": "None", "totalRevenue": "605824000", "costOfRevenue": "306700000", "interestIncome": "18617000", "incomeBeforeTax": "100250000", "interestExpense": "75930000", "operatingIncome": "21682000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1264000", "reportedCurrency": "USD", "netInterestIncome": "-64364000", "nonInterestIncome": "None", "operatingExpenses": "277442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "160009000", "costofGoodsAndServicesSold": "306700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217841000", "sellingGeneralAndAdministrative": "63671000", "netIncomeFromContinuingOperations": "98986000" }, "balance": { "goodwill": "None", "inventory": "-16923000", "commonStock": "1141000", "currentDebt": "None", "investments": "None", "totalAssets": "5903438000", "longTermDebt": "2437246000", "shortTermDebt": "281964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "162246000", "reportedCurrency": "USD", "retainedEarnings": "-628636000", "totalLiabilities": "2708016000", "otherCurrentAssets": "49898000", "totalCurrentAssets": "501201000", "currentLongTermDebt": "None", "longTermInvestments": "320153000", "shortTermInvestments": "20272000", "currentNetReceivables": "227128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5402237000", "currentAccountsPayable": "138060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4823082000", "shortLongTermDebtTotal": "2719210000", "totalShareholderEquity": "3195422000", "capitalLeaseObligations": "5308000", "otherCurrentLiabilities": "48713000", "totalCurrentLiabilities": "138060000", "otherNonCurrentLiabilities": "39518000", "totalNonCurrentLiabilities": "2569956000", "cashAndShortTermInvestments": "241098000", "commonStockSharesOutstanding": "119005000", "intangibleAssetsExcludingGoodwill": "162246000", "cashAndCashEquivalentsAtCarryingValue": "241098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98986000", "profitLoss": "None", "dividendPayout": "107688000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "13154000", "operatingCashflow": "178037000", "capitalExpenditures": "326741000", "changeInReceivables": "-13154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-730080000", "cashflowFromInvestment": "524021000", "stockBasedCompensation": "41272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28022000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-361042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 634362000, "cost_of_revenue": 328620000, "gross_profit": 305742000, "ebit": -22172000, "ebitda": 218282000, "pretax_income": -86184000, "tax_provision": 3541000, "net_income": -79257000, "net_income_to_common": -79257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264356000, "total_current_assets": 557898000, "total_assets": 6386206000, "short_term_debt": 300000000, "long_term_debt": 2176363000, "total_debt": 2476363000, "total_liabilities": 2925064000, "total_equity": 2915910000, "shares_outstanding": 130839000, "goodwill_and_intangibles": 201956000 }, "cash_flow": { "operating_cash_flow": 217622000, "capital_expenditure": 173177000, "free_cash_flow": 390799000, "dividends_paid": 118115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282397, "ticker_id": 2255, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22172000", "ebitda": "218282000", "netIncome": "-79257000", "grossProfit": "305742000", "depreciation": "None", "totalRevenue": "634362000", "costOfRevenue": "328620000", "interestIncome": "8835000", "incomeBeforeTax": "-86184000", "interestExpense": "67961000", "operatingIncome": "-705000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3541000", "reportedCurrency": "USD", "netInterestIncome": "-59468000", "nonInterestIncome": "None", "operatingExpenses": "306447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-7089000", "costofGoodsAndServicesSold": "328620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240454000", "sellingGeneralAndAdministrative": "70144000", "netIncomeFromContinuingOperations": "-89725000" }, "balance": { "goodwill": "None", "inventory": "576595000", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "6386206000", "longTermDebt": "2176363000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "201956000", "reportedCurrency": "USD", "retainedEarnings": "-609331000", "totalLiabilities": "2925064000", "otherCurrentAssets": "56781000", "totalCurrentAssets": "557898000", "currentLongTermDebt": "300000000", "longTermInvestments": "462885000", "shortTermInvestments": "462885000", "currentNetReceivables": "236761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5828308000", "currentAccountsPayable": "106136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4868473000", "shortLongTermDebtTotal": "2680617000", "totalShareholderEquity": "2915910000", "capitalLeaseObligations": "169420000", "otherCurrentLiabilities": "32603000", "totalCurrentLiabilities": "438739000", "otherNonCurrentLiabilities": "342565000", "totalNonCurrentLiabilities": "2486325000", "cashAndShortTermInvestments": "264356000", "commonStockSharesOutstanding": "130839000", "intangibleAssetsExcludingGoodwill": "201956000", "cashAndCashEquivalentsAtCarryingValue": "264356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89725000", "profitLoss": "None", "dividendPayout": "118115000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8812000", "operatingCashflow": "217622000", "capitalExpenditures": "173177000", "changeInReceivables": "8812000", "changeInExchangeRate": "None", "cashflowFromFinancing": "189878000", "cashflowFromInvestment": "-368741000", "stockBasedCompensation": "51551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38759000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634362000, "cost_of_revenue": 328620000, "gross_profit": 305742000, "research_and_development": 0.14, "selling_general_admin": 70144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22172000, "depreciation_amortisation": 240454000, "ebitda": 218282000, "interest_expense": 67961000, "interest_income": null, "other_non_operating": null, "pretax_income": -86184000, "tax_provision": 3541000, "effective_tax_rate": null, "net_income": -79257000, "net_income_continuing_ops": -89725000, "net_income_to_common": -79257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264356000, "short_term_investments": 462885000, "net_receivables": 236761000, "inventory": 576595000, "other_current_assets": null, "total_current_assets": 557898000, "net_ppe": null, "goodwill": null, "intangible_assets": 201956000, "goodwill_and_intangibles": 201956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5828308000, "total_assets": 6386206000, "short_term_debt": 300000000, "accounts_payable": 106136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438739000, "long_term_debt": 2176363000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2486325000, "total_liabilities": 2925064000, "total_debt": 2476363000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -609331000, "total_equity": 2915910000, "shares_outstanding": 130839000, "operating_cash_flow": 217622000, "stock_based_compensation": 51551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368741000, "dividends_paid": 118115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 189878000, "free_cash_flow": 390799000, "net_change_in_cash": 38759000 }, "raw_data": { "income": { "ebit": "-22172000", "ebitda": "218282000", "netIncome": "-79257000", "grossProfit": "305742000", "depreciation": "None", "totalRevenue": "634362000", "costOfRevenue": "328620000", "interestIncome": "8835000", "incomeBeforeTax": "-86184000", "interestExpense": "67961000", "operatingIncome": "-705000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3541000", "reportedCurrency": "USD", "netInterestIncome": "-59468000", "nonInterestIncome": "None", "operatingExpenses": "306447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-7089000", "costofGoodsAndServicesSold": "328620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240454000", "sellingGeneralAndAdministrative": "70144000", "netIncomeFromContinuingOperations": "-89725000" }, "balance": { "goodwill": "None", "inventory": "576595000", "commonStock": "1275000", "currentDebt": "None", "investments": "None", "totalAssets": "6386206000", "longTermDebt": "2176363000", "shortTermDebt": "300000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "201956000", "reportedCurrency": "USD", "retainedEarnings": "-609331000", "totalLiabilities": "2925064000", "otherCurrentAssets": "56781000", "totalCurrentAssets": "557898000", "currentLongTermDebt": "300000000", "longTermInvestments": "462885000", "shortTermInvestments": "462885000", "currentNetReceivables": "236761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5828308000", "currentAccountsPayable": "106136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4868473000", "shortLongTermDebtTotal": "2680617000", "totalShareholderEquity": "2915910000", "capitalLeaseObligations": "169420000", "otherCurrentLiabilities": "32603000", "totalCurrentLiabilities": "438739000", "otherNonCurrentLiabilities": "342565000", "totalNonCurrentLiabilities": "2486325000", "cashAndShortTermInvestments": "264356000", "commonStockSharesOutstanding": "130839000", "intangibleAssetsExcludingGoodwill": "201956000", "cashAndCashEquivalentsAtCarryingValue": "264356000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89725000", "profitLoss": "None", "dividendPayout": "118115000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8812000", "operatingCashflow": "217622000", "capitalExpenditures": "173177000", "changeInReceivables": "8812000", "changeInExchangeRate": "None", "cashflowFromFinancing": "189878000", "cashflowFromInvestment": "-368741000", "stockBasedCompensation": "51551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38759000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240454000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 602723000, "cost_of_revenue": 331412000, "gross_profit": 271311000, "ebit": -12079000, "ebitda": 213518000, "pretax_income": -71526000, "tax_provision": -4265000, "net_income": -62303000, "net_income_to_common": -62303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225600000, "total_current_assets": 489786000, "total_assets": 6079547000, "short_term_debt": 72176000, "long_term_debt": 1991717000, "total_debt": 2063893000, "total_liabilities": 2342593000, "total_equity": 3736954000, "shares_outstanding": 133451000, "goodwill_and_intangibles": 58577000 }, "cash_flow": { "operating_cash_flow": 169021000, "capital_expenditure": 307497000, "free_cash_flow": 476518000, "dividends_paid": 120011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282402, "ticker_id": 2255, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12079000", "ebitda": "213518000", "netIncome": "-62303000", "grossProfit": "271311000", "depreciation": "None", "totalRevenue": "602723000", "costOfRevenue": "331412000", "interestIncome": "4043000", "incomeBeforeTax": "-71526000", "interestExpense": "62946000", "operatingIncome": "-37611000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4265000", "reportedCurrency": "USD", "netInterestIncome": "-62762000", "nonInterestIncome": "None", "operatingExpenses": "271311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "28222000", "costofGoodsAndServicesSold": "331412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225597000", "sellingGeneralAndAdministrative": "78312000", "netIncomeFromContinuingOperations": "-67261000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "6079547000", "longTermDebt": "1991717000", "shortTermDebt": "72176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58577000", "reportedCurrency": "USD", "retainedEarnings": "-412944000", "totalLiabilities": "2342593000", "otherCurrentAssets": "-489786000", "totalCurrentAssets": "489786000", "currentLongTermDebt": "None", "longTermInvestments": "461369000", "shortTermInvestments": "None", "currentNetReceivables": "226450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589761000", "currentAccountsPayable": "103102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4841817000", "shortLongTermDebtTotal": "2063893000", "totalShareholderEquity": "3736954000", "capitalLeaseObligations": "50973000", "otherCurrentLiabilities": "96539000", "totalCurrentLiabilities": "103102000", "otherNonCurrentLiabilities": "247774000", "totalNonCurrentLiabilities": "2239491000", "cashAndShortTermInvestments": "225600000", "commonStockSharesOutstanding": "133451000", "intangibleAssetsExcludingGoodwill": "58577000", "cashAndCashEquivalentsAtCarryingValue": "225600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67261000", "profitLoss": "None", "dividendPayout": "120011000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9231000", "operatingCashflow": "169021000", "capitalExpenditures": "307497000", "changeInReceivables": "-9231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "119489000", "cashflowFromInvestment": "-167690000", "stockBasedCompensation": "66051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "120820000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602723000, "cost_of_revenue": 331412000, "gross_profit": 271311000, "research_and_development": 0.12, "selling_general_admin": 78312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12079000, "depreciation_amortisation": 225597000, "ebitda": 213518000, "interest_expense": 62946000, "interest_income": null, "other_non_operating": null, "pretax_income": -71526000, "tax_provision": -4265000, "effective_tax_rate": null, "net_income": -62303000, "net_income_continuing_ops": -67261000, "net_income_to_common": -62303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225600000, "short_term_investments": null, "net_receivables": 226450000, "inventory": 1, "other_current_assets": null, "total_current_assets": 489786000, "net_ppe": null, "goodwill": null, "intangible_assets": 58577000, "goodwill_and_intangibles": 58577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5589761000, "total_assets": 6079547000, "short_term_debt": 72176000, "accounts_payable": 103102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103102000, "long_term_debt": 1991717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2239491000, "total_liabilities": 2342593000, "total_debt": 2063893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -412944000, "total_equity": 3736954000, "shares_outstanding": 133451000, "operating_cash_flow": 169021000, "stock_based_compensation": 66051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167690000, "dividends_paid": 120011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 119489000, "free_cash_flow": 476518000, "net_change_in_cash": 120820000 }, "raw_data": { "income": { "ebit": "-12079000", "ebitda": "213518000", "netIncome": "-62303000", "grossProfit": "271311000", "depreciation": "None", "totalRevenue": "602723000", "costOfRevenue": "331412000", "interestIncome": "4043000", "incomeBeforeTax": "-71526000", "interestExpense": "62946000", "operatingIncome": "-37611000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4265000", "reportedCurrency": "USD", "netInterestIncome": "-62762000", "nonInterestIncome": "None", "operatingExpenses": "271311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "28222000", "costofGoodsAndServicesSold": "331412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225597000", "sellingGeneralAndAdministrative": "78312000", "netIncomeFromContinuingOperations": "-67261000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1319000", "currentDebt": "None", "investments": "None", "totalAssets": "6079547000", "longTermDebt": "1991717000", "shortTermDebt": "72176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58577000", "reportedCurrency": "USD", "retainedEarnings": "-412944000", "totalLiabilities": "2342593000", "otherCurrentAssets": "-489786000", "totalCurrentAssets": "489786000", "currentLongTermDebt": "None", "longTermInvestments": "461369000", "shortTermInvestments": "None", "currentNetReceivables": "226450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5589761000", "currentAccountsPayable": "103102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4841817000", "shortLongTermDebtTotal": "2063893000", "totalShareholderEquity": "3736954000", "capitalLeaseObligations": "50973000", "otherCurrentLiabilities": "96539000", "totalCurrentLiabilities": "103102000", "otherNonCurrentLiabilities": "247774000", "totalNonCurrentLiabilities": "2239491000", "cashAndShortTermInvestments": "225600000", "commonStockSharesOutstanding": "133451000", "intangibleAssetsExcludingGoodwill": "58577000", "cashAndCashEquivalentsAtCarryingValue": "225600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67261000", "profitLoss": "None", "dividendPayout": "120011000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9231000", "operatingCashflow": "169021000", "capitalExpenditures": "307497000", "changeInReceivables": "-9231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "119489000", "cashflowFromInvestment": "-167690000", "stockBasedCompensation": "66051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "120820000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 646375000, "cost_of_revenue": 321610000, "gross_profit": 324765000, "ebit": 44201000, "ebitda": 234990000, "pretax_income": 72842000, "tax_provision": -1302000, "net_income": 65571000, "net_income_to_common": 65571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126413000, "total_current_assets": 365178000, "total_assets": 5986251000, "short_term_debt": 200000000, "long_term_debt": 1623072000, "total_debt": 1823072000, "total_liabilities": 1986816000, "total_equity": 3999435000, "shares_outstanding": 130687000, "goodwill_and_intangibles": 72264000 }, "cash_flow": { "operating_cash_flow": 173986000, "capital_expenditure": 441014000, "free_cash_flow": 615000000, "dividends_paid": 129834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282407, "ticker_id": 2255, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44201000", "ebitda": "234990000", "netIncome": "65571000", "grossProfit": "324765000", "depreciation": "None", "totalRevenue": "646375000", "costOfRevenue": "321610000", "interestIncome": "5385000", "incomeBeforeTax": "72842000", "interestExpense": "52695000", "operatingIncome": "235781000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1302000", "reportedCurrency": "USD", "netInterestIncome": "-47260000", "nonInterestIncome": "None", "operatingExpenses": "88984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "103176000", "costofGoodsAndServicesSold": "321610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190789000", "sellingGeneralAndAdministrative": "88984000", "netIncomeFromContinuingOperations": "74144000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1342000", "currentDebt": "None", "investments": "None", "totalAssets": "5986251000", "longTermDebt": "1623072000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "72264000", "reportedCurrency": "USD", "retainedEarnings": "-231164000", "totalLiabilities": "1986816000", "otherCurrentAssets": "-365178000", "totalCurrentAssets": "365178000", "currentLongTermDebt": "200000000", "longTermInvestments": "543026000", "shortTermInvestments": "None", "currentNetReceivables": "222662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5621073000", "currentAccountsPayable": "157702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4675813000", "shortLongTermDebtTotal": "1823072000", "totalShareholderEquity": "3999435000", "capitalLeaseObligations": "28476000", "otherCurrentLiabilities": "-200000000", "totalCurrentLiabilities": "157702000", "otherNonCurrentLiabilities": "62714000", "totalNonCurrentLiabilities": "1829114000", "cashAndShortTermInvestments": "126413000", "commonStockSharesOutstanding": "130687000", "intangibleAssetsExcludingGoodwill": "72264000", "cashAndCashEquivalentsAtCarryingValue": "126413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74144000", "profitLoss": "None", "dividendPayout": "129834000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8382000", "operatingCashflow": "173986000", "capitalExpenditures": "441014000", "changeInReceivables": "-8382000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190330000", "cashflowFromInvestment": "-240672000", "stockBasedCompensation": "65273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-257016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "203657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 646375000, "cost_of_revenue": 321610000, "gross_profit": 324765000, "research_and_development": 0.11, "selling_general_admin": 88984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44201000, "depreciation_amortisation": 190789000, "ebitda": 234990000, "interest_expense": 52695000, "interest_income": null, "other_non_operating": null, "pretax_income": 72842000, "tax_provision": -1302000, "effective_tax_rate": null, "net_income": 65571000, "net_income_continuing_ops": 74144000, "net_income_to_common": 65571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126413000, "short_term_investments": null, "net_receivables": 222662000, "inventory": 1, "other_current_assets": null, "total_current_assets": 365178000, "net_ppe": null, "goodwill": null, "intangible_assets": 72264000, "goodwill_and_intangibles": 72264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5621073000, "total_assets": 5986251000, "short_term_debt": 200000000, "accounts_payable": 157702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157702000, "long_term_debt": 1623072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1829114000, "total_liabilities": 1986816000, "total_debt": 1823072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -231164000, "total_equity": 3999435000, "shares_outstanding": 130687000, "operating_cash_flow": 173986000, "stock_based_compensation": 65273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 441014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240672000, "dividends_paid": 129834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190330000, "free_cash_flow": 615000000, "net_change_in_cash": -257016000 }, "raw_data": { "income": { "ebit": "44201000", "ebitda": "234990000", "netIncome": "65571000", "grossProfit": "324765000", "depreciation": "None", "totalRevenue": "646375000", "costOfRevenue": "321610000", "interestIncome": "5385000", "incomeBeforeTax": "72842000", "interestExpense": "52695000", "operatingIncome": "235781000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1302000", "reportedCurrency": "USD", "netInterestIncome": "-47260000", "nonInterestIncome": "None", "operatingExpenses": "88984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "103176000", "costofGoodsAndServicesSold": "321610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190789000", "sellingGeneralAndAdministrative": "88984000", "netIncomeFromContinuingOperations": "74144000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1342000", "currentDebt": "None", "investments": "None", "totalAssets": "5986251000", "longTermDebt": "1623072000", "shortTermDebt": "200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "72264000", "reportedCurrency": "USD", "retainedEarnings": "-231164000", "totalLiabilities": "1986816000", "otherCurrentAssets": "-365178000", "totalCurrentAssets": "365178000", "currentLongTermDebt": "200000000", "longTermInvestments": "543026000", "shortTermInvestments": "None", "currentNetReceivables": "222662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5621073000", "currentAccountsPayable": "157702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4675813000", "shortLongTermDebtTotal": "1823072000", "totalShareholderEquity": "3999435000", "capitalLeaseObligations": "28476000", "otherCurrentLiabilities": "-200000000", "totalCurrentLiabilities": "157702000", "otherNonCurrentLiabilities": "62714000", "totalNonCurrentLiabilities": "1829114000", "cashAndShortTermInvestments": "126413000", "commonStockSharesOutstanding": "130687000", "intangibleAssetsExcludingGoodwill": "72264000", "cashAndCashEquivalentsAtCarryingValue": "126413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74144000", "profitLoss": "None", "dividendPayout": "129834000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8382000", "operatingCashflow": "173986000", "capitalExpenditures": "441014000", "changeInReceivables": "-8382000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190330000", "cashflowFromInvestment": "-240672000", "stockBasedCompensation": "65273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-257016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "203657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 644182000, "cost_of_revenue": 308961000, "gross_profit": 335221000, "ebit": -285377000, "ebitda": 332381000, "pretax_income": 45875000, "tax_provision": -738000, "net_income": 39924000, "net_income_to_common": 39924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260553000, "total_current_assets": 589573000, "total_assets": 5997285000, "short_term_debt": null, "long_term_debt": 2135510000, "total_debt": 2135510000, "total_liabilities": 2451793000, "total_equity": 2987352000, "shares_outstanding": 119176000, "goodwill_and_intangibles": 89859000 }, "cash_flow": { "operating_cash_flow": 188193000, "capital_expenditure": 3888000, "free_cash_flow": 192081000, "dividends_paid": 107372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282412, "ticker_id": 2255, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-285377000", "ebitda": "332381000", "netIncome": "39924000", "grossProfit": "335221000", "depreciation": "None", "totalRevenue": "644182000", "costOfRevenue": "308961000", "interestIncome": "15168000", "incomeBeforeTax": "45875000", "interestExpense": "74447000", "operatingIncome": "54027000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-738000", "reportedCurrency": "USD", "netInterestIncome": "-60340000", "nonInterestIncome": "None", "operatingExpenses": "281194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "19554000", "costofGoodsAndServicesSold": "308961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "617758000", "sellingGeneralAndAdministrative": "69758000", "netIncomeFromContinuingOperations": "46613000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1210000", "currentDebt": "None", "investments": "None", "totalAssets": "5997285000", "longTermDebt": "2135510000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "89859000", "reportedCurrency": "USD", "retainedEarnings": "-176018000", "totalLiabilities": "2451793000", "otherCurrentAssets": "138979000", "totalCurrentAssets": "589573000", "currentLongTermDebt": "None", "longTermInvestments": "322878000", "shortTermInvestments": "None", "currentNetReceivables": "190041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5407712000", "currentAccountsPayable": "130960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4740859000", "shortLongTermDebtTotal": "2135510000", "totalShareholderEquity": "2987352000", "capitalLeaseObligations": "15704000", "otherCurrentLiabilities": "68531000", "totalCurrentLiabilities": "134677000", "otherNonCurrentLiabilities": "52729000", "totalNonCurrentLiabilities": "2317116000", "cashAndShortTermInvestments": "260553000", "commonStockSharesOutstanding": "119176000", "intangibleAssetsExcludingGoodwill": "89859000", "cashAndCashEquivalentsAtCarryingValue": "260553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46613000", "profitLoss": "None", "dividendPayout": "107372000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188193000", "capitalExpenditures": "3888000", "changeInReceivables": "-5582000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193545000", "cashflowFromInvestment": "66327000", "stockBasedCompensation": "52675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60975000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 644182000, "cost_of_revenue": 308961000, "gross_profit": 335221000, "research_and_development": 0.07, "selling_general_admin": 69758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -285377000, "depreciation_amortisation": 617758000, "ebitda": 332381000, "interest_expense": 74447000, "interest_income": null, "other_non_operating": null, "pretax_income": 45875000, "tax_provision": -738000, "effective_tax_rate": null, "net_income": 39924000, "net_income_continuing_ops": 46613000, "net_income_to_common": 39924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260553000, "short_term_investments": null, "net_receivables": 190041000, "inventory": null, "other_current_assets": null, "total_current_assets": 589573000, "net_ppe": null, "goodwill": null, "intangible_assets": 89859000, "goodwill_and_intangibles": 89859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5407712000, "total_assets": 5997285000, "short_term_debt": null, "accounts_payable": 130960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134677000, "long_term_debt": 2135510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2317116000, "total_liabilities": 2451793000, "total_debt": 2135510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176018000, "total_equity": 2987352000, "shares_outstanding": 119176000, "operating_cash_flow": 188193000, "stock_based_compensation": 52675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 66327000, "dividends_paid": 107372000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193545000, "free_cash_flow": 192081000, "net_change_in_cash": 60975000 }, "raw_data": { "income": { "ebit": "-285377000", "ebitda": "332381000", "netIncome": "39924000", "grossProfit": "335221000", "depreciation": "None", "totalRevenue": "644182000", "costOfRevenue": "308961000", "interestIncome": "15168000", "incomeBeforeTax": "45875000", "interestExpense": "74447000", "operatingIncome": "54027000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-738000", "reportedCurrency": "USD", "netInterestIncome": "-60340000", "nonInterestIncome": "None", "operatingExpenses": "281194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "19554000", "costofGoodsAndServicesSold": "308961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "617758000", "sellingGeneralAndAdministrative": "69758000", "netIncomeFromContinuingOperations": "46613000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1210000", "currentDebt": "None", "investments": "None", "totalAssets": "5997285000", "longTermDebt": "2135510000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "89859000", "reportedCurrency": "USD", "retainedEarnings": "-176018000", "totalLiabilities": "2451793000", "otherCurrentAssets": "138979000", "totalCurrentAssets": "589573000", "currentLongTermDebt": "None", "longTermInvestments": "322878000", "shortTermInvestments": "None", "currentNetReceivables": "190041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5407712000", "currentAccountsPayable": "130960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4740859000", "shortLongTermDebtTotal": "2135510000", "totalShareholderEquity": "2987352000", "capitalLeaseObligations": "15704000", "otherCurrentLiabilities": "68531000", "totalCurrentLiabilities": "134677000", "otherNonCurrentLiabilities": "52729000", "totalNonCurrentLiabilities": "2317116000", "cashAndShortTermInvestments": "260553000", "commonStockSharesOutstanding": "119176000", "intangibleAssetsExcludingGoodwill": "89859000", "cashAndCashEquivalentsAtCarryingValue": "260553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46613000", "profitLoss": "None", "dividendPayout": "107372000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188193000", "capitalExpenditures": "3888000", "changeInReceivables": "-5582000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193545000", "cashflowFromInvestment": "66327000", "stockBasedCompensation": "52675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107372000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "60975000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 263511000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2528767000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282375, "ticker_id": 2255, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12193000", "ebitda": "57498000", "netIncome": "-18697000", "grossProfit": "-11272000", "depreciation": "None", "totalRevenue": "127602000", "costOfRevenue": "138874000", "interestIncome": "1400000", "incomeBeforeTax": "-23040000", "interestExpense": "35233000", "operatingIncome": "-7857000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-34148000", "nonInterestIncome": "None", "operatingExpenses": "-3415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45305000", "sellingGeneralAndAdministrative": "15287000", "netIncomeFromContinuingOperations": "-23047000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "746000", "currentDebt": "None", "investments": "None", "totalAssets": "4335794000", "longTermDebt": "2298767000", "shortTermDebt": "230000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29422000", "reportedCurrency": "USD", "retainedEarnings": "-1199107000", "totalLiabilities": "2701079000", "otherCurrentAssets": "None", "totalCurrentAssets": "263511000", "currentLongTermDebt": "230000000", "longTermInvestments": "150417000", "shortTermInvestments": "None", "currentNetReceivables": "183731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29422000", "currentAccountsPayable": "71833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2570562000", "totalShareholderEquity": "1139895000", "capitalLeaseObligations": "40110000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "301833000", "otherNonCurrentLiabilities": "35203000", "totalNonCurrentLiabilities": "2701079000", "cashAndShortTermInvestments": "79780000", "commonStockSharesOutstanding": "59073000", "intangibleAssetsExcludingGoodwill": "29422000", "cashAndCashEquivalentsAtCarryingValue": "79780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18697000", "profitLoss": "None", "dividendPayout": "10417000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3409000", "capitalExpenditures": "23236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15058000", "cashflowFromInvestment": "23214000", "stockBasedCompensation": "8033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "research_and_development": null, "selling_general_admin": 15287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12193000, "depreciation_amortisation": 45305000, "ebitda": 57498000, "interest_expense": 35233000, "interest_income": null, "other_non_operating": null, "pretax_income": -23040000, "tax_provision": 7000, "effective_tax_rate": null, "net_income": -18697000, "net_income_continuing_ops": -23047000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79780000, "short_term_investments": null, "net_receivables": 183731000, "inventory": null, "other_current_assets": null, "total_current_assets": 263511000, "net_ppe": null, "goodwill": null, "intangible_assets": 29422000, "goodwill_and_intangibles": 29422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29422000, "total_assets": 4335794000, "short_term_debt": 230000000, "accounts_payable": 71833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301833000, "long_term_debt": 2298767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2701079000, "total_liabilities": 2701079000, "total_debt": 2528767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1199107000, "total_equity": 1139895000, "shares_outstanding": 59073000, "operating_cash_flow": 3409000, "stock_based_compensation": 8033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23214000, "dividends_paid": 10417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15058000, "free_cash_flow": 26645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12193000", "ebitda": "57498000", "netIncome": "-18697000", "grossProfit": "-11272000", "depreciation": "None", "totalRevenue": "127602000", "costOfRevenue": "138874000", "interestIncome": "1400000", "incomeBeforeTax": "-23040000", "interestExpense": "35233000", "operatingIncome": "-7857000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7000", "reportedCurrency": "USD", "netInterestIncome": "-34148000", "nonInterestIncome": "None", "operatingExpenses": "-3415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45305000", "sellingGeneralAndAdministrative": "15287000", "netIncomeFromContinuingOperations": "-23047000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "746000", "currentDebt": "None", "investments": "None", "totalAssets": "4335794000", "longTermDebt": "2298767000", "shortTermDebt": "230000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29422000", "reportedCurrency": "USD", "retainedEarnings": "-1199107000", "totalLiabilities": "2701079000", "otherCurrentAssets": "None", "totalCurrentAssets": "263511000", "currentLongTermDebt": "230000000", "longTermInvestments": "150417000", "shortTermInvestments": "None", "currentNetReceivables": "183731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29422000", "currentAccountsPayable": "71833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2570562000", "totalShareholderEquity": "1139895000", "capitalLeaseObligations": "40110000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "301833000", "otherNonCurrentLiabilities": "35203000", "totalNonCurrentLiabilities": "2701079000", "cashAndShortTermInvestments": "79780000", "commonStockSharesOutstanding": "59073000", "intangibleAssetsExcludingGoodwill": "29422000", "cashAndCashEquivalentsAtCarryingValue": "79780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18697000", "profitLoss": "None", "dividendPayout": "10417000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3409000", "capitalExpenditures": "23236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15058000", "cashflowFromInvestment": "23214000", "stockBasedCompensation": "8033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 385031000, "gross_profit": -257468000, "ebit": -3189000, "ebitda": 37992000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2502566000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282376, "ticker_id": 2255, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3189000", "ebitda": "37992000", "netIncome": "-45547000", "grossProfit": "-257468000", "depreciation": "None", "totalRevenue": "127563000", "costOfRevenue": "385031000", "interestIncome": "610000", "incomeBeforeTax": "-60643000", "interestExpense": "54218000", "operatingIncome": "-2997000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4473000", "reportedCurrency": "USD", "netInterestIncome": "-35903000", "nonInterestIncome": "None", "operatingExpenses": "-254471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41181000", "sellingGeneralAndAdministrative": "13678000", "netIncomeFromContinuingOperations": "-56170000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "4388191000", "longTermDebt": "2297566000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30333000", "reportedCurrency": "USD", "retainedEarnings": "-1180410000", "totalLiabilities": "2719259000", "otherCurrentAssets": "37668000", "totalCurrentAssets": "317639000", "currentLongTermDebt": "205000000", "longTermInvestments": "150094000", "shortTermInvestments": "None", "currentNetReceivables": "204701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4070552000", "currentAccountsPayable": "84748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2543330000", "totalShareholderEquity": "1157590000", "capitalLeaseObligations": "40764000", "otherCurrentLiabilities": "13124000", "totalCurrentLiabilities": "302872000", "otherNonCurrentLiabilities": "49271000", "totalNonCurrentLiabilities": "2416387000", "cashAndShortTermInvestments": "75270000", "commonStockSharesOutstanding": "59346000", "intangibleAssetsExcludingGoodwill": "30333000", "cashAndCashEquivalentsAtCarryingValue": "75270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30658000", "profitLoss": "None", "dividendPayout": "10384000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32396000", "capitalExpenditures": "33326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122686000", "cashflowFromInvestment": "-139571000", "stockBasedCompensation": "12724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127563000, "cost_of_revenue": 385031000, "gross_profit": -257468000, "research_and_development": null, "selling_general_admin": 13678000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3189000, "depreciation_amortisation": 41181000, "ebitda": 37992000, "interest_expense": 54218000, "interest_income": null, "other_non_operating": null, "pretax_income": -60643000, "tax_provision": -4473000, "effective_tax_rate": null, "net_income": -45547000, "net_income_continuing_ops": -56170000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75270000, "short_term_investments": null, "net_receivables": 204701000, "inventory": null, "other_current_assets": null, "total_current_assets": 317639000, "net_ppe": null, "goodwill": null, "intangible_assets": 30333000, "goodwill_and_intangibles": 30333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4070552000, "total_assets": 4388191000, "short_term_debt": 205000000, "accounts_payable": 84748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302872000, "long_term_debt": 2297566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2416387000, "total_liabilities": 2719259000, "total_debt": 2502566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1180410000, "total_equity": 1157590000, "shares_outstanding": 59346000, "operating_cash_flow": 32396000, "stock_based_compensation": 12724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139571000, "dividends_paid": 10384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122686000, "free_cash_flow": 65722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3189000", "ebitda": "37992000", "netIncome": "-45547000", "grossProfit": "-257468000", "depreciation": "None", "totalRevenue": "127563000", "costOfRevenue": "385031000", "interestIncome": "610000", "incomeBeforeTax": "-60643000", "interestExpense": "54218000", "operatingIncome": "-2997000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4473000", "reportedCurrency": "USD", "netInterestIncome": "-35903000", "nonInterestIncome": "None", "operatingExpenses": "-254471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41181000", "sellingGeneralAndAdministrative": "13678000", "netIncomeFromContinuingOperations": "-56170000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "4388191000", "longTermDebt": "2297566000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30333000", "reportedCurrency": "USD", "retainedEarnings": "-1180410000", "totalLiabilities": "2719259000", "otherCurrentAssets": "37668000", "totalCurrentAssets": "317639000", "currentLongTermDebt": "205000000", "longTermInvestments": "150094000", "shortTermInvestments": "None", "currentNetReceivables": "204701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4070552000", "currentAccountsPayable": "84748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2543330000", "totalShareholderEquity": "1157590000", "capitalLeaseObligations": "40764000", "otherCurrentLiabilities": "13124000", "totalCurrentLiabilities": "302872000", "otherNonCurrentLiabilities": "49271000", "totalNonCurrentLiabilities": "2416387000", "cashAndShortTermInvestments": "75270000", "commonStockSharesOutstanding": "59346000", "intangibleAssetsExcludingGoodwill": "30333000", "cashAndCashEquivalentsAtCarryingValue": "75270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30658000", "profitLoss": "None", "dividendPayout": "10384000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32396000", "capitalExpenditures": "33326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122686000", "cashflowFromInvestment": "-139571000", "stockBasedCompensation": "12724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 123870000, "cost_of_revenue": 62906000, "gross_profit": 60964000, "ebit": -2866000, "ebitda": 47222000, "pretax_income": -34086000, "tax_provision": 926000, "net_income": -28555000, "net_income_to_common": -28555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64437000, "total_current_assets": 311906000, "total_assets": 4417103000, "short_term_debt": 160000000, "long_term_debt": 2296246000, "total_debt": 2456246000, "total_liabilities": 2660322000, "total_equity": 1190581000, "shares_outstanding": 60606000, "goodwill_and_intangibles": 51988000 }, "cash_flow": { "operating_cash_flow": 8873000, "capital_expenditure": 29091000, "free_cash_flow": 37964000, "dividends_paid": 10829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282378, "ticker_id": 2255, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2866000", "ebitda": "47222000", "netIncome": "-28555000", "grossProfit": "60964000", "depreciation": "None", "totalRevenue": "123870000", "costOfRevenue": "62906000", "interestIncome": "2378000", "incomeBeforeTax": "-34086000", "interestExpense": "34781000", "operatingIncome": "-414000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "926000", "reportedCurrency": "USD", "netInterestIncome": "-32407000", "nonInterestIncome": "None", "operatingExpenses": "61378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50088000", "sellingGeneralAndAdministrative": "13214000", "netIncomeFromContinuingOperations": "-35012000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "594000", "currentDebt": "None", "investments": "None", "totalAssets": "4417103000", "longTermDebt": "2296246000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51988000", "reportedCurrency": "USD", "retainedEarnings": "-1114062000", "totalLiabilities": "2660322000", "otherCurrentAssets": "43819000", "totalCurrentAssets": "311906000", "currentLongTermDebt": "160000000", "longTermInvestments": "134963000", "shortTermInvestments": "None", "currentNetReceivables": "203650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4105197000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509030000", "totalShareholderEquity": "1190581000", "capitalLeaseObligations": "52784000", "otherCurrentLiabilities": "79385000", "totalCurrentLiabilities": "239385000", "otherNonCurrentLiabilities": "39419000", "totalNonCurrentLiabilities": "2420937000", "cashAndShortTermInvestments": "64437000", "commonStockSharesOutstanding": "60606000", "intangibleAssetsExcludingGoodwill": "51988000", "cashAndCashEquivalentsAtCarryingValue": "64437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35012000", "profitLoss": "None", "dividendPayout": "10829000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8873000", "capitalExpenditures": "29091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138454000", "cashflowFromInvestment": "126398000", "stockBasedCompensation": "4967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123870000, "cost_of_revenue": 62906000, "gross_profit": 60964000, "research_and_development": null, "selling_general_admin": 13214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2866000, "depreciation_amortisation": 50088000, "ebitda": 47222000, "interest_expense": 34781000, "interest_income": null, "other_non_operating": null, "pretax_income": -34086000, "tax_provision": 926000, "effective_tax_rate": null, "net_income": -28555000, "net_income_continuing_ops": -35012000, "net_income_to_common": -28555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64437000, "short_term_investments": null, "net_receivables": 203650000, "inventory": null, "other_current_assets": null, "total_current_assets": 311906000, "net_ppe": null, "goodwill": null, "intangible_assets": 51988000, "goodwill_and_intangibles": 51988000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4105197000, "total_assets": 4417103000, "short_term_debt": 160000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239385000, "long_term_debt": 2296246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2420937000, "total_liabilities": 2660322000, "total_debt": 2456246000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1114062000, "total_equity": 1190581000, "shares_outstanding": 60606000, "operating_cash_flow": 8873000, "stock_based_compensation": 4967000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 126398000, "dividends_paid": 10829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138454000, "free_cash_flow": 37964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2866000", "ebitda": "47222000", "netIncome": "-28555000", "grossProfit": "60964000", "depreciation": "None", "totalRevenue": "123870000", "costOfRevenue": "62906000", "interestIncome": "2378000", "incomeBeforeTax": "-34086000", "interestExpense": "34781000", "operatingIncome": "-414000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "926000", "reportedCurrency": "USD", "netInterestIncome": "-32407000", "nonInterestIncome": "None", "operatingExpenses": "61378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50088000", "sellingGeneralAndAdministrative": "13214000", "netIncomeFromContinuingOperations": "-35012000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "594000", "currentDebt": "None", "investments": "None", "totalAssets": "4417103000", "longTermDebt": "2296246000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "51988000", "reportedCurrency": "USD", "retainedEarnings": "-1114062000", "totalLiabilities": "2660322000", "otherCurrentAssets": "43819000", "totalCurrentAssets": "311906000", "currentLongTermDebt": "160000000", "longTermInvestments": "134963000", "shortTermInvestments": "None", "currentNetReceivables": "203650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4105197000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2509030000", "totalShareholderEquity": "1190581000", "capitalLeaseObligations": "52784000", "otherCurrentLiabilities": "79385000", "totalCurrentLiabilities": "239385000", "otherNonCurrentLiabilities": "39419000", "totalNonCurrentLiabilities": "2420937000", "cashAndShortTermInvestments": "64437000", "commonStockSharesOutstanding": "60606000", "intangibleAssetsExcludingGoodwill": "51988000", "cashAndCashEquivalentsAtCarryingValue": "64437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35012000", "profitLoss": "None", "dividendPayout": "10829000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8873000", "capitalExpenditures": "29091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138454000", "cashflowFromInvestment": "126398000", "stockBasedCompensation": "4967000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62936000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 126479000, "cost_of_revenue": 61088000, "gross_profit": 65391000, "ebit": 8631000, "ebitda": 58044000, "pretax_income": -23264000, "tax_provision": -83000, "net_income": -19241000, "net_income_to_common": -19241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61432000, "total_current_assets": 237141000, "total_assets": 4549295000, "short_term_debt": 226000000, "long_term_debt": 2258922000, "total_debt": 2484922000, "total_liabilities": 2683299000, "total_equity": 1322793000, "shares_outstanding": 68287000, "goodwill_and_intangibles": 52863000 }, "cash_flow": { "operating_cash_flow": 18817000, "capital_expenditure": 33326000, "free_cash_flow": 52143000, "dividends_paid": 12433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282379, "ticker_id": 2255, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8631000", "ebitda": "58044000", "netIncome": "-19241000", "grossProfit": "65391000", "depreciation": "None", "totalRevenue": "126479000", "costOfRevenue": "61088000", "interestIncome": "698000", "incomeBeforeTax": "-23264000", "interestExpense": "31895000", "operatingIncome": "1111000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-83000", "reportedCurrency": "USD", "netInterestIncome": "-34896000", "nonInterestIncome": "None", "operatingExpenses": "64280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49413000", "sellingGeneralAndAdministrative": "16720000", "netIncomeFromContinuingOperations": "-23181000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "620000", "currentDebt": "None", "investments": "None", "totalAssets": "4549295000", "longTermDebt": "2258922000", "shortTermDebt": "226000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52863000", "reportedCurrency": "USD", "retainedEarnings": "-1074678000", "totalLiabilities": "2683299000", "otherCurrentAssets": "-21372000", "totalCurrentAssets": "237141000", "currentLongTermDebt": "226000000", "longTermInvestments": "125638000", "shortTermInvestments": "None", "currentNetReceivables": "197081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52863000", "currentAccountsPayable": "81312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2537802000", "totalShareholderEquity": "1322793000", "capitalLeaseObligations": "52880000", "otherCurrentLiabilities": "956000", "totalCurrentLiabilities": "308268000", "otherNonCurrentLiabilities": "29785000", "totalNonCurrentLiabilities": "2375031000", "cashAndShortTermInvestments": "61432000", "commonStockSharesOutstanding": "68287000", "intangibleAssetsExcludingGoodwill": "52863000", "cashAndCashEquivalentsAtCarryingValue": "61432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23181000", "profitLoss": "None", "dividendPayout": "12433000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18817000", "capitalExpenditures": "33326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157600000", "cashflowFromInvestment": "109410000", "stockBasedCompensation": "7722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126479000, "cost_of_revenue": 61088000, "gross_profit": 65391000, "research_and_development": null, "selling_general_admin": 16720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8631000, "depreciation_amortisation": 49413000, "ebitda": 58044000, "interest_expense": 31895000, "interest_income": null, "other_non_operating": null, "pretax_income": -23264000, "tax_provision": -83000, "effective_tax_rate": null, "net_income": -19241000, "net_income_continuing_ops": -23181000, "net_income_to_common": -19241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61432000, "short_term_investments": null, "net_receivables": 197081000, "inventory": null, "other_current_assets": null, "total_current_assets": 237141000, "net_ppe": null, "goodwill": null, "intangible_assets": 52863000, "goodwill_and_intangibles": 52863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52863000, "total_assets": 4549295000, "short_term_debt": 226000000, "accounts_payable": 81312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308268000, "long_term_debt": 2258922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2375031000, "total_liabilities": 2683299000, "total_debt": 2484922000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1074678000, "total_equity": 1322793000, "shares_outstanding": 68287000, "operating_cash_flow": 18817000, "stock_based_compensation": 7722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109410000, "dividends_paid": 12433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157600000, "free_cash_flow": 52143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8631000", "ebitda": "58044000", "netIncome": "-19241000", "grossProfit": "65391000", "depreciation": "None", "totalRevenue": "126479000", "costOfRevenue": "61088000", "interestIncome": "698000", "incomeBeforeTax": "-23264000", "interestExpense": "31895000", "operatingIncome": "1111000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-83000", "reportedCurrency": "USD", "netInterestIncome": "-34896000", "nonInterestIncome": "None", "operatingExpenses": "64280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49413000", "sellingGeneralAndAdministrative": "16720000", "netIncomeFromContinuingOperations": "-23181000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "620000", "currentDebt": "None", "investments": "None", "totalAssets": "4549295000", "longTermDebt": "2258922000", "shortTermDebt": "226000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52863000", "reportedCurrency": "USD", "retainedEarnings": "-1074678000", "totalLiabilities": "2683299000", "otherCurrentAssets": "-21372000", "totalCurrentAssets": "237141000", "currentLongTermDebt": "226000000", "longTermInvestments": "125638000", "shortTermInvestments": "None", "currentNetReceivables": "197081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52863000", "currentAccountsPayable": "81312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2537802000", "totalShareholderEquity": "1322793000", "capitalLeaseObligations": "52880000", "otherCurrentLiabilities": "956000", "totalCurrentLiabilities": "308268000", "otherNonCurrentLiabilities": "29785000", "totalNonCurrentLiabilities": "2375031000", "cashAndShortTermInvestments": "61432000", "commonStockSharesOutstanding": "68287000", "intangibleAssetsExcludingGoodwill": "52863000", "cashAndCashEquivalentsAtCarryingValue": "61432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23181000", "profitLoss": "None", "dividendPayout": "12433000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18817000", "capitalExpenditures": "33326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157600000", "cashflowFromInvestment": "109410000", "stockBasedCompensation": "7722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 120686000, "cost_of_revenue": 61680000, "gross_profit": 59006000, "ebit": -22812000, "ebitda": 26570000, "pretax_income": -53898000, "tax_provision": -200000, "net_income": -45720000, "net_income_to_common": -45720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81338000, "total_current_assets": 325058000, "total_assets": 4732603000, "short_term_debt": 162000000, "long_term_debt": 2344758000, "total_debt": 2506758000, "total_liabilities": 2743375000, "total_equity": 1570992000, "shares_outstanding": 81521000, "goodwill_and_intangibles": 45525000 }, "cash_flow": { "operating_cash_flow": 12935000, "capital_expenditure": 29091000, "free_cash_flow": 42026000, "dividends_paid": 14788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282380, "ticker_id": 2255, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22812000", "ebitda": "26570000", "netIncome": "-45720000", "grossProfit": "59006000", "depreciation": "None", "totalRevenue": "120686000", "costOfRevenue": "61680000", "interestIncome": "525000", "incomeBeforeTax": "-53898000", "interestExpense": "31086000", "operatingIncome": "-4138000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-34707000", "nonInterestIncome": "None", "operatingExpenses": "63144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49382000", "sellingGeneralAndAdministrative": "15557000", "netIncomeFromContinuingOperations": "-53698000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731000", "currentDebt": "None", "investments": "None", "totalAssets": "4732603000", "longTermDebt": "2344758000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "45525000", "reportedCurrency": "USD", "retainedEarnings": "-1043002999", "totalLiabilities": "2743375000", "otherCurrentAssets": "50260000", "totalCurrentAssets": "325058000", "currentLongTermDebt": "162000000", "longTermInvestments": "123985000", "shortTermInvestments": "None", "currentNetReceivables": "193460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4407545000", "currentAccountsPayable": "92329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2555967000", "totalShareholderEquity": "1570992000", "capitalLeaseObligations": "50834000", "otherCurrentLiabilities": "17468000", "totalCurrentLiabilities": "271797000", "otherNonCurrentLiabilities": "70948000", "totalNonCurrentLiabilities": "2471578000", "cashAndShortTermInvestments": "81338000", "commonStockSharesOutstanding": "81521000", "intangibleAssetsExcludingGoodwill": "45525000", "cashAndCashEquivalentsAtCarryingValue": "81338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53698000", "profitLoss": "None", "dividendPayout": "14788000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12935000", "capitalExpenditures": "29091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237106000", "cashflowFromInvestment": "161314000", "stockBasedCompensation": "7165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120686000, "cost_of_revenue": 61680000, "gross_profit": 59006000, "research_and_development": null, "selling_general_admin": 15557000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22812000, "depreciation_amortisation": 49382000, "ebitda": 26570000, "interest_expense": 31086000, "interest_income": null, "other_non_operating": null, "pretax_income": -53898000, "tax_provision": -200000, "effective_tax_rate": null, "net_income": -45720000, "net_income_continuing_ops": -53698000, "net_income_to_common": -45720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81338000, "short_term_investments": null, "net_receivables": 193460000, "inventory": null, "other_current_assets": null, "total_current_assets": 325058000, "net_ppe": null, "goodwill": null, "intangible_assets": 45525000, "goodwill_and_intangibles": 45525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4407545000, "total_assets": 4732603000, "short_term_debt": 162000000, "accounts_payable": 92329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271797000, "long_term_debt": 2344758000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2471578000, "total_liabilities": 2743375000, "total_debt": 2506758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1043002999, "total_equity": 1570992000, "shares_outstanding": 81521000, "operating_cash_flow": 12935000, "stock_based_compensation": 7165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 161314000, "dividends_paid": 14788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237106000, "free_cash_flow": 42026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22812000", "ebitda": "26570000", "netIncome": "-45720000", "grossProfit": "59006000", "depreciation": "None", "totalRevenue": "120686000", "costOfRevenue": "61680000", "interestIncome": "525000", "incomeBeforeTax": "-53898000", "interestExpense": "31086000", "operatingIncome": "-4138000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-200000", "reportedCurrency": "USD", "netInterestIncome": "-34707000", "nonInterestIncome": "None", "operatingExpenses": "63144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49382000", "sellingGeneralAndAdministrative": "15557000", "netIncomeFromContinuingOperations": "-53698000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "731000", "currentDebt": "None", "investments": "None", "totalAssets": "4732603000", "longTermDebt": "2344758000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "45525000", "reportedCurrency": "USD", "retainedEarnings": "-1043002999", "totalLiabilities": "2743375000", "otherCurrentAssets": "50260000", "totalCurrentAssets": "325058000", "currentLongTermDebt": "162000000", "longTermInvestments": "123985000", "shortTermInvestments": "None", "currentNetReceivables": "193460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4407545000", "currentAccountsPayable": "92329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2555967000", "totalShareholderEquity": "1570992000", "capitalLeaseObligations": "50834000", "otherCurrentLiabilities": "17468000", "totalCurrentLiabilities": "271797000", "otherNonCurrentLiabilities": "70948000", "totalNonCurrentLiabilities": "2471578000", "cashAndShortTermInvestments": "81338000", "commonStockSharesOutstanding": "81521000", "intangibleAssetsExcludingGoodwill": "45525000", "cashAndCashEquivalentsAtCarryingValue": "81338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53698000", "profitLoss": "None", "dividendPayout": "14788000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12935000", "capitalExpenditures": "29091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237106000", "cashflowFromInvestment": "161314000", "stockBasedCompensation": "7165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 130782000, "cost_of_revenue": 65617000, "gross_profit": 65165000, "ebit": -38618000, "ebitda": 13009000, "pretax_income": -70038000, "tax_provision": 802000, "net_income": -59897000, "net_income_to_common": -59897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145804000, "total_current_assets": 387657000, "total_assets": 5020540000, "short_term_debt": 85000000, "long_term_debt": 2485026000, "total_debt": 2570026000, "total_liabilities": 2787850000, "total_equity": 1809058000, "shares_outstanding": 84441000, "goodwill_and_intangibles": 47000000 }, "cash_flow": { "operating_cash_flow": 42203000, "capital_expenditure": 45978000, "free_cash_flow": 88181000, "dividends_paid": 14821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282381, "ticker_id": 2255, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38618000", "ebitda": "13009000", "netIncome": "-59897000", "grossProfit": "65165000", "depreciation": "None", "totalRevenue": "130782000", "costOfRevenue": "65617000", "interestIncome": "1493000", "incomeBeforeTax": "-70038000", "interestExpense": "219228000", "operatingIncome": "261000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "802000", "reportedCurrency": "USD", "netInterestIncome": "-35169000", "nonInterestIncome": "None", "operatingExpenses": "64904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51627000", "sellingGeneralAndAdministrative": "14935000", "netIncomeFromContinuingOperations": "-70840000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "5020540000", "longTermDebt": "2485026000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-997283000", "totalLiabilities": "2787850000", "otherCurrentAssets": "48222000", "totalCurrentAssets": "387657000", "currentLongTermDebt": "85000000", "longTermInvestments": "124556000", "shortTermInvestments": "None", "currentNetReceivables": "193631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4632883000", "currentAccountsPayable": "101096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2618329000", "totalShareholderEquity": "1809058000", "capitalLeaseObligations": "48303000", "otherCurrentLiabilities": "18512000", "totalCurrentLiabilities": "204608000", "otherNonCurrentLiabilities": "30623000", "totalNonCurrentLiabilities": "2583242000", "cashAndShortTermInvestments": "145804000", "commonStockSharesOutstanding": "84441000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "145804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70840000", "profitLoss": "None", "dividendPayout": "14821000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42203000", "capitalExpenditures": "45978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90893000", "cashflowFromInvestment": "61738000", "stockBasedCompensation": "3366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130782000, "cost_of_revenue": 65617000, "gross_profit": 65165000, "research_and_development": null, "selling_general_admin": 14935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38618000, "depreciation_amortisation": 51627000, "ebitda": 13009000, "interest_expense": 219228000, "interest_income": null, "other_non_operating": null, "pretax_income": -70038000, "tax_provision": 802000, "effective_tax_rate": null, "net_income": -59897000, "net_income_continuing_ops": -70840000, "net_income_to_common": -59897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145804000, "short_term_investments": null, "net_receivables": 193631000, "inventory": null, "other_current_assets": null, "total_current_assets": 387657000, "net_ppe": null, "goodwill": null, "intangible_assets": 47000000, "goodwill_and_intangibles": 47000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4632883000, "total_assets": 5020540000, "short_term_debt": 85000000, "accounts_payable": 101096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204608000, "long_term_debt": 2485026000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2583242000, "total_liabilities": 2787850000, "total_debt": 2570026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -997283000, "total_equity": 1809058000, "shares_outstanding": 84441000, "operating_cash_flow": 42203000, "stock_based_compensation": 3366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 61738000, "dividends_paid": 14821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90893000, "free_cash_flow": 88181000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38618000", "ebitda": "13009000", "netIncome": "-59897000", "grossProfit": "65165000", "depreciation": "None", "totalRevenue": "130782000", "costOfRevenue": "65617000", "interestIncome": "1493000", "incomeBeforeTax": "-70038000", "interestExpense": "219228000", "operatingIncome": "261000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "802000", "reportedCurrency": "USD", "netInterestIncome": "-35169000", "nonInterestIncome": "None", "operatingExpenses": "64904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51627000", "sellingGeneralAndAdministrative": "14935000", "netIncomeFromContinuingOperations": "-70840000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "5020540000", "longTermDebt": "2485026000", "shortTermDebt": "85000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47000000", "reportedCurrency": "USD", "retainedEarnings": "-997283000", "totalLiabilities": "2787850000", "otherCurrentAssets": "48222000", "totalCurrentAssets": "387657000", "currentLongTermDebt": "85000000", "longTermInvestments": "124556000", "shortTermInvestments": "None", "currentNetReceivables": "193631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4632883000", "currentAccountsPayable": "101096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2618329000", "totalShareholderEquity": "1809058000", "capitalLeaseObligations": "48303000", "otherCurrentLiabilities": "18512000", "totalCurrentLiabilities": "204608000", "otherNonCurrentLiabilities": "30623000", "totalNonCurrentLiabilities": "2583242000", "cashAndShortTermInvestments": "145804000", "commonStockSharesOutstanding": "84441000", "intangibleAssetsExcludingGoodwill": "47000000", "cashAndCashEquivalentsAtCarryingValue": "145804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70840000", "profitLoss": "None", "dividendPayout": "14821000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42203000", "capitalExpenditures": "45978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90893000", "cashflowFromInvestment": "61738000", "stockBasedCompensation": "3366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 136026000, "cost_of_revenue": 67158000, "gross_profit": 68868000, "ebit": 700000, "ebitda": 52507000, "pretax_income": -30478000, "tax_provision": 831000, "net_income": -26980000, "net_income_to_common": -26980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136983000, "total_current_assets": 409333000, "total_assets": 5182477000, "short_term_debt": 90000000, "long_term_debt": 2533734000, "total_debt": 2623734000, "total_liabilities": 2841880000, "total_equity": 1882038000, "shares_outstanding": 85292000, "goodwill_and_intangibles": 49045000 }, "cash_flow": { "operating_cash_flow": 26377000, "capital_expenditure": 58614000, "free_cash_flow": 84991000, "dividends_paid": 15015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282383, "ticker_id": 2255, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "700000", "ebitda": "52507000", "netIncome": "-26980000", "grossProfit": "68868000", "depreciation": "None", "totalRevenue": "136026000", "costOfRevenue": "67158000", "interestIncome": "4573000", "incomeBeforeTax": "-30478000", "interestExpense": "31178000", "operatingIncome": "6937000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "831000", "reportedCurrency": "USD", "netInterestIncome": "-30686000", "nonInterestIncome": "None", "operatingExpenses": "61931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51807000", "sellingGeneralAndAdministrative": "11881000", "netIncomeFromContinuingOperations": "-31309000" }, "balance": { "goodwill": "None", "inventory": "23234000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "5182477000", "longTermDebt": "2533734000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "49045000", "reportedCurrency": "USD", "retainedEarnings": "-907777000", "totalLiabilities": "2841880000", "otherCurrentAssets": "56395000", "totalCurrentAssets": "409333000", "currentLongTermDebt": "90000000", "longTermInvestments": "131431000", "shortTermInvestments": "None", "currentNetReceivables": "215955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4773144000", "currentAccountsPayable": "99773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2677019000", "totalShareholderEquity": "1882038000", "capitalLeaseObligations": "53285000", "otherCurrentLiabilities": "99773000", "totalCurrentLiabilities": "189773000", "otherNonCurrentLiabilities": "32415000", "totalNonCurrentLiabilities": "2652107000", "cashAndShortTermInvestments": "136983000", "commonStockSharesOutstanding": "85292000", "intangibleAssetsExcludingGoodwill": "49045000", "cashAndCashEquivalentsAtCarryingValue": "136983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31309000", "profitLoss": "None", "dividendPayout": "15015000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26377000", "capitalExpenditures": "58614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82560000", "cashflowFromInvestment": "20425000", "stockBasedCompensation": "5129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136026000, "cost_of_revenue": 67158000, "gross_profit": 68868000, "research_and_development": null, "selling_general_admin": 11881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 700000, "depreciation_amortisation": 51807000, "ebitda": 52507000, "interest_expense": 31178000, "interest_income": null, "other_non_operating": null, "pretax_income": -30478000, "tax_provision": 831000, "effective_tax_rate": null, "net_income": -26980000, "net_income_continuing_ops": -31309000, "net_income_to_common": -26980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136983000, "short_term_investments": null, "net_receivables": 215955000, "inventory": 23234000, "other_current_assets": null, "total_current_assets": 409333000, "net_ppe": null, "goodwill": null, "intangible_assets": 49045000, "goodwill_and_intangibles": 49045000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4773144000, "total_assets": 5182477000, "short_term_debt": 90000000, "accounts_payable": 99773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189773000, "long_term_debt": 2533734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2652107000, "total_liabilities": 2841880000, "total_debt": 2623734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -907777000, "total_equity": 1882038000, "shares_outstanding": 85292000, "operating_cash_flow": 26377000, "stock_based_compensation": 5129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20425000, "dividends_paid": 15015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82560000, "free_cash_flow": 84991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "700000", "ebitda": "52507000", "netIncome": "-26980000", "grossProfit": "68868000", "depreciation": "None", "totalRevenue": "136026000", "costOfRevenue": "67158000", "interestIncome": "4573000", "incomeBeforeTax": "-30478000", "interestExpense": "31178000", "operatingIncome": "6937000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "831000", "reportedCurrency": "USD", "netInterestIncome": "-30686000", "nonInterestIncome": "None", "operatingExpenses": "61931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51807000", "sellingGeneralAndAdministrative": "11881000", "netIncomeFromContinuingOperations": "-31309000" }, "balance": { "goodwill": "None", "inventory": "23234000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "5182477000", "longTermDebt": "2533734000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "49045000", "reportedCurrency": "USD", "retainedEarnings": "-907777000", "totalLiabilities": "2841880000", "otherCurrentAssets": "56395000", "totalCurrentAssets": "409333000", "currentLongTermDebt": "90000000", "longTermInvestments": "131431000", "shortTermInvestments": "None", "currentNetReceivables": "215955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4773144000", "currentAccountsPayable": "99773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2677019000", "totalShareholderEquity": "1882038000", "capitalLeaseObligations": "53285000", "otherCurrentLiabilities": "99773000", "totalCurrentLiabilities": "189773000", "otherNonCurrentLiabilities": "32415000", "totalNonCurrentLiabilities": "2652107000", "cashAndShortTermInvestments": "136983000", "commonStockSharesOutstanding": "85292000", "intangibleAssetsExcludingGoodwill": "49045000", "cashAndCashEquivalentsAtCarryingValue": "136983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31309000", "profitLoss": "None", "dividendPayout": "15015000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26377000", "capitalExpenditures": "58614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82560000", "cashflowFromInvestment": "20425000", "stockBasedCompensation": "5129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 135320000, "cost_of_revenue": 69303000, "gross_profit": 66017000, "ebit": -5050000, "ebitda": 47988000, "pretax_income": -32817000, "tax_provision": 597000, "net_income": -24373000, "net_income_to_common": -24373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163536000, "total_current_assets": 428812000, "total_assets": 5325116000, "short_term_debt": 40000000, "long_term_debt": 2594069000, "total_debt": 2634069000, "total_liabilities": 2853861000, "total_equity": 2019646000, "shares_outstanding": 91030000, "goodwill_and_intangibles": 52421000 }, "cash_flow": { "operating_cash_flow": 23770000, "capital_expenditure": 65455000, "free_cash_flow": 89225000, "dividends_paid": 16105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282384, "ticker_id": 2255, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5050000", "ebitda": "47988000", "netIncome": "-24373000", "grossProfit": "66017000", "depreciation": "None", "totalRevenue": "135320000", "costOfRevenue": "69303000", "interestIncome": "3432000", "incomeBeforeTax": "-32817000", "interestExpense": "27767000", "operatingIncome": "-2290000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "597000", "reportedCurrency": "USD", "netInterestIncome": "-28514000", "nonInterestIncome": "None", "operatingExpenses": "68307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53038000", "sellingGeneralAndAdministrative": "17001000", "netIncomeFromContinuingOperations": "-33414000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "874000", "currentDebt": "None", "investments": "None", "totalAssets": "5325116000", "longTermDebt": "2594069000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "52421000", "reportedCurrency": "USD", "retainedEarnings": "-865782000", "totalLiabilities": "2853861000", "otherCurrentAssets": "52554000", "totalCurrentAssets": "428812000", "currentLongTermDebt": "40000000", "longTermInvestments": "128649000", "shortTermInvestments": "42116000", "currentNetReceivables": "212722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4896304000", "currentAccountsPayable": "107810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2685699000", "totalShareholderEquity": "2019646000", "capitalLeaseObligations": "57150000", "otherCurrentLiabilities": "17468000", "totalCurrentLiabilities": "165278000", "otherNonCurrentLiabilities": "34065000", "totalNonCurrentLiabilities": "2688583000", "cashAndShortTermInvestments": "163536000", "commonStockSharesOutstanding": "91030000", "intangibleAssetsExcludingGoodwill": "52421000", "cashAndCashEquivalentsAtCarryingValue": "163536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33414000", "profitLoss": "None", "dividendPayout": "16105000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23770000", "capitalExpenditures": "65455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16524000", "cashflowFromInvestment": "-61610000", "stockBasedCompensation": "11491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135320000, "cost_of_revenue": 69303000, "gross_profit": 66017000, "research_and_development": null, "selling_general_admin": 17001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5050000, "depreciation_amortisation": 53038000, "ebitda": 47988000, "interest_expense": 27767000, "interest_income": null, "other_non_operating": null, "pretax_income": -32817000, "tax_provision": 597000, "effective_tax_rate": null, "net_income": -24373000, "net_income_continuing_ops": -33414000, "net_income_to_common": -24373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163536000, "short_term_investments": 42116000, "net_receivables": 212722000, "inventory": null, "other_current_assets": null, "total_current_assets": 428812000, "net_ppe": null, "goodwill": null, "intangible_assets": 52421000, "goodwill_and_intangibles": 52421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4896304000, "total_assets": 5325116000, "short_term_debt": 40000000, "accounts_payable": 107810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165278000, "long_term_debt": 2594069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2688583000, "total_liabilities": 2853861000, "total_debt": 2634069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -865782000, "total_equity": 2019646000, "shares_outstanding": 91030000, "operating_cash_flow": 23770000, "stock_based_compensation": 11491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61610000, "dividends_paid": 16105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16524000, "free_cash_flow": 89225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5050000", "ebitda": "47988000", "netIncome": "-24373000", "grossProfit": "66017000", "depreciation": "None", "totalRevenue": "135320000", "costOfRevenue": "69303000", "interestIncome": "3432000", "incomeBeforeTax": "-32817000", "interestExpense": "27767000", "operatingIncome": "-2290000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "597000", "reportedCurrency": "USD", "netInterestIncome": "-28514000", "nonInterestIncome": "None", "operatingExpenses": "68307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53038000", "sellingGeneralAndAdministrative": "17001000", "netIncomeFromContinuingOperations": "-33414000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "874000", "currentDebt": "None", "investments": "None", "totalAssets": "5325116000", "longTermDebt": "2594069000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "52421000", "reportedCurrency": "USD", "retainedEarnings": "-865782000", "totalLiabilities": "2853861000", "otherCurrentAssets": "52554000", "totalCurrentAssets": "428812000", "currentLongTermDebt": "40000000", "longTermInvestments": "128649000", "shortTermInvestments": "42116000", "currentNetReceivables": "212722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4896304000", "currentAccountsPayable": "107810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2685699000", "totalShareholderEquity": "2019646000", "capitalLeaseObligations": "57150000", "otherCurrentLiabilities": "17468000", "totalCurrentLiabilities": "165278000", "otherNonCurrentLiabilities": "34065000", "totalNonCurrentLiabilities": "2688583000", "cashAndShortTermInvestments": "163536000", "commonStockSharesOutstanding": "91030000", "intangibleAssetsExcludingGoodwill": "52421000", "cashAndCashEquivalentsAtCarryingValue": "163536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33414000", "profitLoss": "None", "dividendPayout": "16105000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23770000", "capitalExpenditures": "65455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16524000", "cashflowFromInvestment": "-61610000", "stockBasedCompensation": "11491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 145184000, "cost_of_revenue": 71401000, "gross_profit": 73783000, "ebit": -17443000, "ebitda": 41077000, "pretax_income": -43658000, "tax_provision": -1468000, "net_income": -32276000, "net_income_to_common": -32276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220514000, "total_current_assets": 491463000, "total_assets": 5405350000, "short_term_debt": null, "long_term_debt": 2533899000, "total_debt": 2533899000, "total_liabilities": 2796472000, "total_equity": 2148691000, "shares_outstanding": 92635000, "goodwill_and_intangibles": 54401000 }, "cash_flow": { "operating_cash_flow": 37043000, "capital_expenditure": 47982000, "free_cash_flow": 85025000, "dividends_paid": 16066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282385, "ticker_id": 2255, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17443000", "ebitda": "41077000", "netIncome": "-32276000", "grossProfit": "73783000", "depreciation": "None", "totalRevenue": "145184000", "costOfRevenue": "71401000", "interestIncome": "2100000", "incomeBeforeTax": "-43658000", "interestExpense": "26215000", "operatingIncome": "1955000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1468000", "reportedCurrency": "USD", "netInterestIncome": "-28018000", "nonInterestIncome": "None", "operatingExpenses": "71828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58520000", "sellingGeneralAndAdministrative": "14973000", "netIncomeFromContinuingOperations": "-42190000" }, "balance": { "goodwill": "None", "inventory": "12863000", "commonStock": "919000", "currentDebt": "None", "investments": "None", "totalAssets": "5405350000", "longTermDebt": "2533899000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "54401000", "reportedCurrency": "USD", "retainedEarnings": "-825304000", "totalLiabilities": "2796472000", "otherCurrentAssets": "52615000", "totalCurrentAssets": "491463000", "currentLongTermDebt": "None", "longTermInvestments": "131143000", "shortTermInvestments": "-26361000", "currentNetReceivables": "218334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4913887000", "currentAccountsPayable": "133084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2604110000", "totalShareholderEquity": "2148691000", "capitalLeaseObligations": "75948000", "otherCurrentLiabilities": "17568000", "totalCurrentLiabilities": "150652000", "otherNonCurrentLiabilities": "32256000", "totalNonCurrentLiabilities": "2645820000", "cashAndShortTermInvestments": "220514000", "commonStockSharesOutstanding": "92635000", "intangibleAssetsExcludingGoodwill": "54401000", "cashAndCashEquivalentsAtCarryingValue": "220514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32276000", "profitLoss": "None", "dividendPayout": "16066000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37043000", "capitalExpenditures": "47982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100820000", "cashflowFromInvestment": "123602000", "stockBasedCompensation": "9538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145184000, "cost_of_revenue": 71401000, "gross_profit": 73783000, "research_and_development": null, "selling_general_admin": 14973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17443000, "depreciation_amortisation": 58520000, "ebitda": 41077000, "interest_expense": 26215000, "interest_income": null, "other_non_operating": null, "pretax_income": -43658000, "tax_provision": -1468000, "effective_tax_rate": null, "net_income": -32276000, "net_income_continuing_ops": -42190000, "net_income_to_common": -32276000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220514000, "short_term_investments": -26361000, "net_receivables": 218334000, "inventory": 12863000, "other_current_assets": null, "total_current_assets": 491463000, "net_ppe": null, "goodwill": null, "intangible_assets": 54401000, "goodwill_and_intangibles": 54401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4913887000, "total_assets": 5405350000, "short_term_debt": null, "accounts_payable": 133084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150652000, "long_term_debt": 2533899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2645820000, "total_liabilities": 2796472000, "total_debt": 2533899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -825304000, "total_equity": 2148691000, "shares_outstanding": 92635000, "operating_cash_flow": 37043000, "stock_based_compensation": 9538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47982000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 123602000, "dividends_paid": 16066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100820000, "free_cash_flow": 85025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17443000", "ebitda": "41077000", "netIncome": "-32276000", "grossProfit": "73783000", "depreciation": "None", "totalRevenue": "145184000", "costOfRevenue": "71401000", "interestIncome": "2100000", "incomeBeforeTax": "-43658000", "interestExpense": "26215000", "operatingIncome": "1955000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1468000", "reportedCurrency": "USD", "netInterestIncome": "-28018000", "nonInterestIncome": "None", "operatingExpenses": "71828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58520000", "sellingGeneralAndAdministrative": "14973000", "netIncomeFromContinuingOperations": "-42190000" }, "balance": { "goodwill": "None", "inventory": "12863000", "commonStock": "919000", "currentDebt": "None", "investments": "None", "totalAssets": "5405350000", "longTermDebt": "2533899000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "54401000", "reportedCurrency": "USD", "retainedEarnings": "-825304000", "totalLiabilities": "2796472000", "otherCurrentAssets": "52615000", "totalCurrentAssets": "491463000", "currentLongTermDebt": "None", "longTermInvestments": "131143000", "shortTermInvestments": "-26361000", "currentNetReceivables": "218334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4913887000", "currentAccountsPayable": "133084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2604110000", "totalShareholderEquity": "2148691000", "capitalLeaseObligations": "75948000", "otherCurrentLiabilities": "17568000", "totalCurrentLiabilities": "150652000", "otherNonCurrentLiabilities": "32256000", "totalNonCurrentLiabilities": "2645820000", "cashAndShortTermInvestments": "220514000", "commonStockSharesOutstanding": "92635000", "intangibleAssetsExcludingGoodwill": "54401000", "cashAndCashEquivalentsAtCarryingValue": "220514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32276000", "profitLoss": "None", "dividendPayout": "16066000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37043000", "capitalExpenditures": "47982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100820000", "cashflowFromInvestment": "123602000", "stockBasedCompensation": "9538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49444000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 147579000, "cost_of_revenue": 70159000, "gross_profit": 77420000, "ebit": -14759000, "ebitda": 44795000, "pretax_income": -38632000, "tax_provision": -968000, "net_income": -32597000, "net_income_to_common": -32597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164773000, "total_current_assets": 429487000, "total_assets": 5518515000, "short_term_debt": 123585000, "long_term_debt": 2500186000, "total_debt": 2623771000, "total_liabilities": 2825929000, "total_equity": 2222876000, "shares_outstanding": 95434000, "goodwill_and_intangibles": 56616000 }, "cash_flow": { "operating_cash_flow": 68479000, "capital_expenditure": 92408000, "free_cash_flow": 160887000, "dividends_paid": 21519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282386, "ticker_id": 2255, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14759000", "ebitda": "44795000", "netIncome": "-32597000", "grossProfit": "77420000", "depreciation": "None", "totalRevenue": "147579000", "costOfRevenue": "70159000", "interestIncome": "1649000", "incomeBeforeTax": "-38632000", "interestExpense": "19764000", "operatingIncome": "7611000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-968000", "reportedCurrency": "USD", "netInterestIncome": "-25992000", "nonInterestIncome": "None", "operatingExpenses": "69809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59554000", "sellingGeneralAndAdministrative": "12528000", "netIncomeFromContinuingOperations": "-37664000" }, "balance": { "goodwill": "None", "inventory": "465155000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "5518515000", "longTermDebt": "2500186000", "shortTermDebt": "123585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56616000", "reportedCurrency": "USD", "retainedEarnings": "-776962000", "totalLiabilities": "2825929000", "otherCurrentAssets": "49254000", "totalCurrentAssets": "429487000", "currentLongTermDebt": "62000000", "longTermInvestments": "289553000", "shortTermInvestments": "None", "currentNetReceivables": "215460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089028000", "currentAccountsPayable": "124874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637754000", "totalShareholderEquity": "2222876000", "capitalLeaseObligations": "75568000", "otherCurrentLiabilities": "-37478000", "totalCurrentLiabilities": "186874000", "otherNonCurrentLiabilities": "33650000", "totalNonCurrentLiabilities": "2639055000", "cashAndShortTermInvestments": "164773000", "commonStockSharesOutstanding": "95434000", "intangibleAssetsExcludingGoodwill": "56616000", "cashAndCashEquivalentsAtCarryingValue": "164773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37664000", "profitLoss": "None", "dividendPayout": "21519000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11624000", "operatingCashflow": "68479000", "capitalExpenditures": "92408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61878000", "cashflowFromInvestment": "25061000", "stockBasedCompensation": "5089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147579000, "cost_of_revenue": 70159000, "gross_profit": 77420000, "research_and_development": null, "selling_general_admin": 12528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14759000, "depreciation_amortisation": 59554000, "ebitda": 44795000, "interest_expense": 19764000, "interest_income": null, "other_non_operating": null, "pretax_income": -38632000, "tax_provision": -968000, "effective_tax_rate": null, "net_income": -32597000, "net_income_continuing_ops": -37664000, "net_income_to_common": -32597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164773000, "short_term_investments": null, "net_receivables": 215460000, "inventory": 465155000, "other_current_assets": null, "total_current_assets": 429487000, "net_ppe": null, "goodwill": null, "intangible_assets": 56616000, "goodwill_and_intangibles": 56616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5089028000, "total_assets": 5518515000, "short_term_debt": 123585000, "accounts_payable": 124874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186874000, "long_term_debt": 2500186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2639055000, "total_liabilities": 2825929000, "total_debt": 2623771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -776962000, "total_equity": 2222876000, "shares_outstanding": 95434000, "operating_cash_flow": 68479000, "stock_based_compensation": 5089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 25061000, "dividends_paid": 21519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61878000, "free_cash_flow": 160887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14759000", "ebitda": "44795000", "netIncome": "-32597000", "grossProfit": "77420000", "depreciation": "None", "totalRevenue": "147579000", "costOfRevenue": "70159000", "interestIncome": "1649000", "incomeBeforeTax": "-38632000", "interestExpense": "19764000", "operatingIncome": "7611000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-968000", "reportedCurrency": "USD", "netInterestIncome": "-25992000", "nonInterestIncome": "None", "operatingExpenses": "69809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59554000", "sellingGeneralAndAdministrative": "12528000", "netIncomeFromContinuingOperations": "-37664000" }, "balance": { "goodwill": "None", "inventory": "465155000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "5518515000", "longTermDebt": "2500186000", "shortTermDebt": "123585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56616000", "reportedCurrency": "USD", "retainedEarnings": "-776962000", "totalLiabilities": "2825929000", "otherCurrentAssets": "49254000", "totalCurrentAssets": "429487000", "currentLongTermDebt": "62000000", "longTermInvestments": "289553000", "shortTermInvestments": "None", "currentNetReceivables": "215460000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089028000", "currentAccountsPayable": "124874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637754000", "totalShareholderEquity": "2222876000", "capitalLeaseObligations": "75568000", "otherCurrentLiabilities": "-37478000", "totalCurrentLiabilities": "186874000", "otherNonCurrentLiabilities": "33650000", "totalNonCurrentLiabilities": "2639055000", "cashAndShortTermInvestments": "164773000", "commonStockSharesOutstanding": "95434000", "intangibleAssetsExcludingGoodwill": "56616000", "cashAndCashEquivalentsAtCarryingValue": "164773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37664000", "profitLoss": "None", "dividendPayout": "21519000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11624000", "operatingCashflow": "68479000", "capitalExpenditures": "92408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61878000", "cashflowFromInvestment": "25061000", "stockBasedCompensation": "5089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 149299000, "cost_of_revenue": 73406000, "gross_profit": 75893000, "ebit": 14336000, "ebitda": 62434000, "pretax_income": -66024000, "tax_provision": 77000, "net_income": -58007000, "net_income_to_common": -58007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130521999, "total_current_assets": 519748000, "total_assets": 5666168000, "short_term_debt": 92000000, "long_term_debt": 2536086000, "total_debt": 2628086000, "total_liabilities": 2816721000, "total_equity": 2372835000, "shares_outstanding": 101445000, "goodwill_and_intangibles": 139876000 }, "cash_flow": { "operating_cash_flow": 25462000, "capital_expenditure": 76560000, "free_cash_flow": 102022000, "dividends_paid": 23028000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282388, "ticker_id": 2255, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14336000", "ebitda": "62434000", "netIncome": "-58007000", "grossProfit": "75893000", "depreciation": "None", "totalRevenue": "149299000", "costOfRevenue": "73406000", "interestIncome": "7774000", "incomeBeforeTax": "-66024000", "interestExpense": "18901000", "operatingIncome": "64601000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-18617000", "nonInterestIncome": "None", "operatingExpenses": "11292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48098000", "sellingGeneralAndAdministrative": "11292000", "netIncomeFromContinuingOperations": "-66101000" }, "balance": { "goodwill": "None", "inventory": "450248000", "commonStock": "978000", "currentDebt": "None", "investments": "None", "totalAssets": "5666168000", "longTermDebt": "2536086000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "139876000", "reportedCurrency": "USD", "retainedEarnings": "-722847000", "totalLiabilities": "2816721000", "otherCurrentAssets": "174025001", "totalCurrentAssets": "519748000", "currentLongTermDebt": "92000000", "longTermInvestments": "320209000", "shortTermInvestments": "None", "currentNetReceivables": "215201000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5146420000", "currentAccountsPayable": "135085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4660798000", "shortLongTermDebtTotal": "2601283999", "totalShareholderEquity": "2372835000", "capitalLeaseObligations": "79315000", "otherCurrentLiabilities": "27232000", "totalCurrentLiabilities": "254317000", "otherNonCurrentLiabilities": "19118000", "totalNonCurrentLiabilities": "2562404000", "cashAndShortTermInvestments": "130521999", "commonStockSharesOutstanding": "101445000", "intangibleAssetsExcludingGoodwill": "139876000", "cashAndCashEquivalentsAtCarryingValue": "130521999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66101000", "profitLoss": "None", "dividendPayout": "23028000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "25462000", "capitalExpenditures": "76560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71787000", "cashflowFromInvestment": "12260000", "stockBasedCompensation": "6497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23028000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149299000, "cost_of_revenue": 73406000, "gross_profit": 75893000, "research_and_development": null, "selling_general_admin": 11292000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14336000, "depreciation_amortisation": 48098000, "ebitda": 62434000, "interest_expense": 18901000, "interest_income": null, "other_non_operating": null, "pretax_income": -66024000, "tax_provision": 77000, "effective_tax_rate": null, "net_income": -58007000, "net_income_continuing_ops": -66101000, "net_income_to_common": -58007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130521999, "short_term_investments": null, "net_receivables": 215201000, "inventory": 450248000, "other_current_assets": null, "total_current_assets": 519748000, "net_ppe": null, "goodwill": null, "intangible_assets": 139876000, "goodwill_and_intangibles": 139876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5146420000, "total_assets": 5666168000, "short_term_debt": 92000000, "accounts_payable": 135085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254317000, "long_term_debt": 2536086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2562404000, "total_liabilities": 2816721000, "total_debt": 2628086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -722847000, "total_equity": 2372835000, "shares_outstanding": 101445000, "operating_cash_flow": 25462000, "stock_based_compensation": 6497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12260000, "dividends_paid": 23028000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71787000, "free_cash_flow": 102022000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14336000", "ebitda": "62434000", "netIncome": "-58007000", "grossProfit": "75893000", "depreciation": "None", "totalRevenue": "149299000", "costOfRevenue": "73406000", "interestIncome": "7774000", "incomeBeforeTax": "-66024000", "interestExpense": "18901000", "operatingIncome": "64601000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-18617000", "nonInterestIncome": "None", "operatingExpenses": "11292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48098000", "sellingGeneralAndAdministrative": "11292000", "netIncomeFromContinuingOperations": "-66101000" }, "balance": { "goodwill": "None", "inventory": "450248000", "commonStock": "978000", "currentDebt": "None", "investments": "None", "totalAssets": "5666168000", "longTermDebt": "2536086000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "139876000", "reportedCurrency": "USD", "retainedEarnings": "-722847000", "totalLiabilities": "2816721000", "otherCurrentAssets": "174025001", "totalCurrentAssets": "519748000", "currentLongTermDebt": "92000000", "longTermInvestments": "320209000", "shortTermInvestments": "None", "currentNetReceivables": "215201000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5146420000", "currentAccountsPayable": "135085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4660798000", "shortLongTermDebtTotal": "2601283999", "totalShareholderEquity": "2372835000", "capitalLeaseObligations": "79315000", "otherCurrentLiabilities": "27232000", "totalCurrentLiabilities": "254317000", "otherNonCurrentLiabilities": "19118000", "totalNonCurrentLiabilities": "2562404000", "cashAndShortTermInvestments": "130521999", "commonStockSharesOutstanding": "101445000", "intangibleAssetsExcludingGoodwill": "139876000", "cashAndCashEquivalentsAtCarryingValue": "130521999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66101000", "profitLoss": "None", "dividendPayout": "23028000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "25462000", "capitalExpenditures": "76560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71787000", "cashflowFromInvestment": "12260000", "stockBasedCompensation": "6497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23028000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "income_statement": { "revenue": 152605000, "cost_of_revenue": 72441000, "gross_profit": 80164000, "ebit": 15853000, "ebitda": 64712999, "pretax_income": -11643000, "tax_provision": 611000, "net_income": -10545000, "net_income_to_common": -10545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156639000, "total_current_assets": 478530000, "total_assets": 5783602000, "short_term_debt": 62000000, "long_term_debt": 2405964000, "total_debt": 2467964000, "total_liabilities": 2736734000, "total_equity": 2559241000, "shares_outstanding": 109695000, "goodwill_and_intangibles": 144308000 }, "cash_flow": { "operating_cash_flow": 46799000, "capital_expenditure": 86444000, "free_cash_flow": 133243000, "dividends_paid": 23791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 282389, "ticker_id": 2255, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:18:19.822875+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15853000", "ebitda": "64712999", "netIncome": "-10545000", "grossProfit": "80164000", "depreciation": "None", "totalRevenue": "152605000", "costOfRevenue": "72441000", "interestIncome": "2281000", "incomeBeforeTax": "-11643000", "interestExpense": "21443000", "operatingIncome": "65071000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "611000", "reportedCurrency": "USD", "netInterestIncome": "-20513000", "nonInterestIncome": "None", "operatingExpenses": "15093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2341000", "costofGoodsAndServicesSold": "72441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48859999", "sellingGeneralAndAdministrative": "15093000", "netIncomeFromContinuingOperations": "-12254000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "5783602000", "longTermDebt": "2405964000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "144308000", "reportedCurrency": "USD", "retainedEarnings": "-641813000", "totalLiabilities": "2736734000", "otherCurrentAssets": "111231000", "totalCurrentAssets": "478530000", "currentLongTermDebt": "62000000", "longTermInvestments": "309219000", "shortTermInvestments": "None", "currentNetReceivables": "210660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5305072000", "currentAccountsPayable": "129324999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4740894000", "shortLongTermDebtTotal": "2533839000", "totalShareholderEquity": "2559241000", "capitalLeaseObligations": "65875000", "otherCurrentLiabilities": "18745001", "totalCurrentLiabilities": "210070000", "otherNonCurrentLiabilities": "139445000", "totalNonCurrentLiabilities": "2526664000", "cashAndShortTermInvestments": "156639000", "commonStockSharesOutstanding": "109695000", "intangibleAssetsExcludingGoodwill": "144308000", "cashAndCashEquivalentsAtCarryingValue": "156639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12254000", "profitLoss": "None", "dividendPayout": "23791000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46799000", "capitalExpenditures": "86444000", "changeInReceivables": "514000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57020000", "cashflowFromInvestment": "-108827000", "stockBasedCompensation": "10086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-119048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152605000, "cost_of_revenue": 72441000, "gross_profit": 80164000, "research_and_development": null, "selling_general_admin": 15093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15853000, "depreciation_amortisation": 48859999, "ebitda": 64712999, "interest_expense": 21443000, "interest_income": null, "other_non_operating": null, "pretax_income": -11643000, "tax_provision": 611000, "effective_tax_rate": null, "net_income": -10545000, "net_income_continuing_ops": -12254000, "net_income_to_common": -10545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156639000, "short_term_investments": null, "net_receivables": 210660000, "inventory": 1, "other_current_assets": null, "total_current_assets": 478530000, "net_ppe": null, "goodwill": null, "intangible_assets": 144308000, "goodwill_and_intangibles": 144308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5305072000, "total_assets": 5783602000, "short_term_debt": 62000000, "accounts_payable": 129324999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210070000, "long_term_debt": 2405964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2526664000, "total_liabilities": 2736734000, "total_debt": 2467964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -641813000, "total_equity": 2559241000, "shares_outstanding": 109695000, "operating_cash_flow": 46799000, "stock_based_compensation": 10086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108827000, "dividends_paid": 23791000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57020000, "free_cash_flow": 133243000, "net_change_in_cash": -119048000 }, "raw_data": { "income": { "ebit": "15853000", "ebitda": "64712999", "netIncome": "-10545000", "grossProfit": "80164000", "depreciation": "None", "totalRevenue": "152605000", "costOfRevenue": "72441000", "interestIncome": "2281000", "incomeBeforeTax": "-11643000", "interestExpense": "21443000", "operatingIncome": "65071000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "611000", "reportedCurrency": "USD", "netInterestIncome": "-20513000", "nonInterestIncome": "None", "operatingExpenses": "15093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2341000", "costofGoodsAndServicesSold": "72441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48859999", "sellingGeneralAndAdministrative": "15093000", "netIncomeFromContinuingOperations": "-12254000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "5783602000", "longTermDebt": "2405964000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "144308000", "reportedCurrency": "USD", "retainedEarnings": "-641813000", "totalLiabilities": "2736734000", "otherCurrentAssets": "111231000", "totalCurrentAssets": "478530000", "currentLongTermDebt": "62000000", "longTermInvestments": "309219000", "shortTermInvestments": "None", "currentNetReceivables": "210660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5305072000", "currentAccountsPayable": "129324999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4740894000", "shortLongTermDebtTotal": "2533839000", "totalShareholderEquity": "2559241000", "capitalLeaseObligations": "65875000", "otherCurrentLiabilities": "18745001", "totalCurrentLiabilities": "210070000", "otherNonCurrentLiabilities": "139445000", "totalNonCurrentLiabilities": "2526664000", "cashAndShortTermInvestments": "156639000", "commonStockSharesOutstanding": "109695000", "intangibleAssetsExcludingGoodwill": "144308000", "cashAndCashEquivalentsAtCarryingValue": "156639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12254000", "profitLoss": "None", "dividendPayout": "23791000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46799000", "capitalExpenditures": "86444000", "changeInReceivables": "514000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57020000", "cashflowFromInvestment": "-108827000", "stockBasedCompensation": "10086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23791000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-119048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }