{ "ticker": { "uuid": "9db8a2b5-6f2c-4135-b7b5-b5d32460a81b", "symbol": "MITT", "name": "AG Mortgage Investment Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/9db8a2b5-6f2c-4135-b7b5-b5d32460a81b/", "api_url": "https://sharemaestro.com/factors/api/tickers/9db8a2b5-6f2c-4135-b7b5-b5d32460a81b/" }, "ticker_metadata": { "id": 2661, "uuid": "9db8a2b5-6f2c-4135-b7b5-b5d32460a81b", "symbol": "MITT", "name": "AG Mortgage Investment Trust Inc", "asset_type": "equity", "market_cap": 245523000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "AG Mortgage Investment Trust, Inc., a real estate investment trust, invests in a portfolio of securities backed by residential mortgages and credit investments in the United States. The company is headquartered in New York, New York.", "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": "9db8a2b5-6f2c-4135-b7b5-b5d32460a81b", "symbol": "MITT", "name": "AG Mortgage Investment Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/9db8a2b5-6f2c-4135-b7b5-b5d32460a81b/", "api_url": "https://sharemaestro.com/factors/api/tickers/9db8a2b5-6f2c-4135-b7b5-b5d32460a81b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.85, "quality": 0.16, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 7.68, "market_cap": 243747840, "pe_ratio": 7.2481, "earnings_yield": 0.138, "ebitda_to_ev": 0.0398, "shareholder_yield": 0.2015, "roe": 0.0618, "piotroski_f_score": 3, "momentum_12_1": 0.2097, "volatility_252d": 0.2614 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.096083+00:00", "batch_id": "" }, "size": { "price_close": 7.68, "market_cap": 243747840, "market_cap_usd": 243747840, "enterprise_value": 8741265840, "shares_outstanding": 31738000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.2481, "pb_ratio": 0.4477, "ptbv_ratio": 0.4477, "ps_ratio": 0.5157, "pcf_ratio": 3.5891, "pfcf_ratio": 3.5891, "ev_ebitda": 25.107, "ev_ebit": 35.5747, "ev_sales": 18.4956, "ev_fcf": 128.7108, "earnings_yield": 0.138, "fcf_yield": 0.0078, "price_to_sales": 0.5157, "price_to_book": 0.4477, "price_to_cashflow": 3.5891, "ebitda_to_ev": 0.0398, "sales_yield": 0.0541 }, "yield": { "dividend_yield": 0.2015, "buyback_yield": 0, "shareholder_yield": 0.2015, "debt_paydown_yield": null, "total_yield": 0.2015 }, "quality": { "gross_margin": 0.7285, "operating_margin": 0.5199, "net_margin": 0.0712, "ebitda_margin": 0.7367, "fcf_margin": 0.1437, "roe": 0.0618, "roa": 0.0041, "roic": 0.0265, "roc_greenblatt": null, "asset_turnover": 0.057, "cash_conversion": 2.0195, "accruals_ratio": -0.0041, "sbc_to_revenue": 0.0014, "piotroski_f_score": 3, "altman_z_score": -0.0249, "earnings_stability_5y": 0.7862, "revenue_stability_5y": 1.6062, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0415, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 14.2248, "net_debt_to_ebitda": 24.4069, "debt_to_assets": 1.0312, "interest_coverage": 0.5813, "current_ratio": 0.143, "quick_ratio": 0.143, "net_debt": 8497518000, "local_beta": 0.001, "volatility_252d": 0.2614, "volatility_60d": 0.5508, "max_drawdown_12m": -0.2074, "risk_adjusted_momentum": 0.8021 }, "growth": { "revenue_growth_1y": 0.1136, "revenue_growth_3y_cagr": 0.2256, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.274, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2157, "book_value_growth_1y": -0.0196, "revenue_growth": 0.1136, "earnings_growth": -0.274 }, "momentum": { "price_return_1m": -0.0388, "price_return_3m": 0.0053, "price_return_6m": -0.0209, "price_return_9m": 0.0775, "price_return_12m": 0.1627, "price_return_12m_ex1m": 0.2097, "momentum_6m": -0.0209, "momentum_12m": 0.1627, "momentum_12_1": 0.2097, "distance_from_52w_high": -0.1387, "distance_from_52w_low": 0.2027, "relative_strength": 0.0628 }, "raw_ttm": { "revenue_ttm": 472614000, "gross_profit_ttm": 344295000, "ebit_ttm": 245716000, "ebitda_ttm": 348161000, "net_income_ttm": 33629000, "eps_diluted_ttm": 1.0596, "operating_cash_flow_ttm": 67914000, "capital_expenditure_ttm": 0, "fcf_ttm": 67914000, "dividends_paid_ttm": 49111000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 422681000, "cash_and_equivalents": 49307000, "total_current_assets": 128378000, "total_current_liabilities": 897556000, "net_ppe": null, "total_assets": 8288315000, "total_debt": 8546825000, "total_equity": 544396000, "net_working_capital": 31746000, "book_value_per_share": 17.1528, "retained_earnings": -516789000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.1528 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 12, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 14, "rank_pcf": 11, "rank_ev_ebitda": 83, "rank_ev_ebit": 87, "rank_earnings_yield": 12, "rank_fcf_yield": 84, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 57, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 18, "rank_fcf_margin": 60, "rank_piotroski": 90, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47 }, "composites": { "value_composite": 15, "quality_composite": 84, "momentum_composite": 31, "growth_composite": 75, "yield_composite": 3, "svqf_composite": 6, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 54, "overall_composite": 21, "quality_value_composite": 0.3688, "os_score": 0.79, "value_percentile": 0.85, "quality_percentile": 0.16, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 20, "all_cap_buyback_rank": 22, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 54, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3404, "ticker_id": 2661, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.096083+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.68, "market_cap": 243747840, "market_cap_usd": 243747840, "enterprise_value": 8741265840, "shares_outstanding": 31738000, "fx_rate_to_usd": null, "pe_ratio": 7.24814416, "pb_ratio": 0.44773995, "ptbv_ratio": 0.44773995, "ps_ratio": 0.51574401, "pcf_ratio": 3.58906617, "pfcf_ratio": 3.58906617, "ev_ebitda": 25.10696442, "ev_ebit": 35.57467092, "ev_sales": 18.4955711, "ev_fcf": 128.71080838, "earnings_yield": 0.13796635, "fcf_yield": 0.00776936, "dividend_yield": 0.20148281, "buyback_yield": 0, "shareholder_yield": 0.20148281, "debt_paydown_yield": null, "total_yield": 0.20148281, "gross_margin": 0.7284909, "operating_margin": 0.51990842, "net_margin": 0.07115532, "ebitda_margin": 0.73667094, "fcf_margin": 0.14369866, "roe": 0.06177305, "roa": 0.0040574, "roic": 0.02647868, "roc_greenblatt": null, "asset_turnover": 0.05702172, "cash_conversion": 2.01950697, "accruals_ratio": -0.00413655, "sbc_to_revenue": 0.00141553, "debt_to_equity": 14.22479041, "net_debt_to_ebitda": 24.40686349, "debt_to_assets": 1.03118969, "interest_coverage": 0.58132729, "current_ratio": 0.14303063, "quick_ratio": 0.14303063, "net_debt": 8497518000, "revenue_growth_1y": 0.11360771, "revenue_growth_3y_cagr": 0.22559017, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.27404801, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.21570242, "book_value_growth_1y": -0.019631, "piotroski_f_score": 3, "altman_z_score": -0.02491597, "earnings_stability_5y": 0.786151, "revenue_stability_5y": 1.606227, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0387985, "price_return_3m": 0.00534087, "price_return_6m": -0.02088274, "price_return_9m": 0.07745619, "price_return_12m": 0.16272028, "price_return_12m_ex1m": 0.209653, "distance_from_52w_high": -0.1387431, "distance_from_52w_low": 0.20266842, "relative_strength": 0.0627567, "local_beta": 0.001, "volatility_252d": 0.261377, "volatility_60d": 0.550781, "max_drawdown_12m": -0.20738573, "revenue_ttm": 472614000, "gross_profit_ttm": 344295000, "ebit_ttm": 245716000, "ebitda_ttm": 348161000, "net_income_ttm": 33629000, "eps_diluted_ttm": 1.05958157, "operating_cash_flow_ttm": 67914000, "capital_expenditure_ttm": 0, "fcf_ttm": 67914000, "dividends_paid_ttm": 49111000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 422681000, "cash_and_equivalents": 49307000, "total_current_assets": 128378000, "total_current_liabilities": 897556000, "net_ppe": null, "total_assets": 8288315000, "total_debt": 8546825000, "total_equity": 544396000, "net_working_capital": 31746000, "book_value_per_share": 17.15281366, "retained_earnings": -516789000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.15281366, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 12, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 14, "rank_pcf": 11, "rank_ev_ebitda": 83, "rank_ev_ebit": 87, "rank_earnings_yield": 12, "rank_fcf_yield": 84, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 57, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 18, "rank_fcf_margin": 60, "rank_piotroski": 90, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47, "value_composite": 15, "quality_composite": 84, "momentum_composite": 31, "growth_composite": 75, "yield_composite": 3, "svqf_composite": 6, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 54, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 20, "all_cap_buyback_rank": 22, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.68, "os": 0.79, "value": 0.85, "quality": 0.16, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 7.2481, "earnings_yield": 0.138, "shareholder_yield": 0.2015, "roe": 0.0618, "momentum_12_1": 0.2097, "complete_fields": { "id": 3404, "ticker_id": 2661, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:47.096083+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.68, "market_cap": 243747840, "market_cap_usd": 243747840, "enterprise_value": 8741265840, "shares_outstanding": 31738000, "fx_rate_to_usd": null, "pe_ratio": 7.24814416, "pb_ratio": 0.44773995, "ptbv_ratio": 0.44773995, "ps_ratio": 0.51574401, "pcf_ratio": 3.58906617, "pfcf_ratio": 3.58906617, "ev_ebitda": 25.10696442, "ev_ebit": 35.57467092, "ev_sales": 18.4955711, "ev_fcf": 128.71080838, "earnings_yield": 0.13796635, "fcf_yield": 0.00776936, "dividend_yield": 0.20148281, "buyback_yield": 0, "shareholder_yield": 0.20148281, "debt_paydown_yield": null, "total_yield": 0.20148281, "gross_margin": 0.7284909, "operating_margin": 0.51990842, "net_margin": 0.07115532, "ebitda_margin": 0.73667094, "fcf_margin": 0.14369866, "roe": 0.06177305, "roa": 0.0040574, "roic": 0.02647868, "roc_greenblatt": null, "asset_turnover": 0.05702172, "cash_conversion": 2.01950697, "accruals_ratio": -0.00413655, "sbc_to_revenue": 0.00141553, "debt_to_equity": 14.22479041, "net_debt_to_ebitda": 24.40686349, "debt_to_assets": 1.03118969, "interest_coverage": 0.58132729, "current_ratio": 0.14303063, "quick_ratio": 0.14303063, "net_debt": 8497518000, "revenue_growth_1y": 0.11360771, "revenue_growth_3y_cagr": 0.22559017, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.27404801, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.21570242, "book_value_growth_1y": -0.019631, "piotroski_f_score": 3, "altman_z_score": -0.02491597, "earnings_stability_5y": 0.786151, "revenue_stability_5y": 1.606227, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0387985, "price_return_3m": 0.00534087, "price_return_6m": -0.02088274, "price_return_9m": 0.07745619, "price_return_12m": 0.16272028, "price_return_12m_ex1m": 0.209653, "distance_from_52w_high": -0.1387431, "distance_from_52w_low": 0.20266842, "relative_strength": 0.0627567, "local_beta": 0.001, "volatility_252d": 0.261377, "volatility_60d": 0.550781, "max_drawdown_12m": -0.20738573, "revenue_ttm": 472614000, "gross_profit_ttm": 344295000, "ebit_ttm": 245716000, "ebitda_ttm": 348161000, "net_income_ttm": 33629000, "eps_diluted_ttm": 1.05958157, "operating_cash_flow_ttm": 67914000, "capital_expenditure_ttm": 0, "fcf_ttm": 67914000, "dividends_paid_ttm": 49111000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 422681000, "cash_and_equivalents": 49307000, "total_current_assets": 128378000, "total_current_liabilities": 897556000, "net_ppe": null, "total_assets": 8288315000, "total_debt": 8546825000, "total_equity": 544396000, "net_working_capital": 31746000, "book_value_per_share": 17.15281366, "retained_earnings": -516789000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 17.15281366, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 12, "rank_pb": 6, "rank_ptbv": 5, "rank_ps": 14, "rank_pcf": 11, "rank_ev_ebitda": 83, "rank_ev_ebit": 87, "rank_earnings_yield": 12, "rank_fcf_yield": 84, "rank_dividend_yield": 3, "rank_shareholder_yield": 4, "rank_total_yield": 4, "rank_roe": 57, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 18, "rank_fcf_margin": 60, "rank_piotroski": 90, "rank_accruals": 77, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 47, "value_composite": 15, "quality_composite": 84, "momentum_composite": 31, "growth_composite": 75, "yield_composite": 3, "svqf_composite": 6, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 54, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 20, "all_cap_buyback_rank": 22, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 472694000, "cost_of_revenue": 24891000, "gross_profit": 447803000, "ebit": 453353000, "ebitda": 453353000, "pretax_income": 49556000, "tax_provision": 888000, "net_income": 48668000, "net_income_to_common": 48668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76321000, "total_current_assets": 76321000, "total_assets": 8711530000, "short_term_debt": 826394000, "long_term_debt": 8100775000, "total_debt": 8927169000, "total_liabilities": 8150796000, "total_equity": 560734000, "shares_outstanding": 31064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59570000, "capital_expenditure": 0, "free_cash_flow": 59570000, "dividends_paid": 45730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296232, "ticker_id": 2661, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "453353000", "ebitda": "453353000", "netIncome": "48668000", "grossProfit": "447803000", "depreciation": "None", "totalRevenue": "472694000", "costOfRevenue": "24891000", "interestIncome": "480330000", "incomeBeforeTax": "49556000", "interestExpense": "403797000", "operatingIncome": "457837000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "888000", "reportedCurrency": "USD", "netInterestIncome": "76533000", "nonInterestIncome": "None", "operatingExpenses": "-10034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22967000", "sellingGeneralAndAdministrative": "2141000", "netIncomeFromContinuingOperations": "48668000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8711530000", "longTermDebt": "8100775000", "shortTermDebt": "826394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-500456000", "totalLiabilities": "8150796000", "otherCurrentAssets": "-47868000", "totalCurrentAssets": "76321000", "currentLongTermDebt": "None", "longTermInvestments": "89743000", "shortTermInvestments": "None", "currentNetReceivables": "47868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8635209000", "currentAccountsPayable": "36040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8100775000", "totalShareholderEquity": "560734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36040000", "totalCurrentLiabilities": "826394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7324402000", "cashAndShortTermInvestments": "76321000", "commonStockSharesOutstanding": "31064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "76321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48668000", "profitLoss": "None", "dividendPayout": "45730000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59570000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545438000", "cashflowFromInvestment": "-1667255000", "stockBasedCompensation": "712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472694000, "cost_of_revenue": 24891000, "gross_profit": 447803000, "research_and_development": null, "selling_general_admin": 2141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 453353000, "depreciation_amortisation": 22967000, "ebitda": 453353000, "interest_expense": 403797000, "interest_income": null, "other_non_operating": null, "pretax_income": 49556000, "tax_provision": 888000, "effective_tax_rate": null, "net_income": 48668000, "net_income_continuing_ops": 48668000, "net_income_to_common": 48668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76321000, "short_term_investments": null, "net_receivables": 47868000, "inventory": null, "other_current_assets": null, "total_current_assets": 76321000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8635209000, "total_assets": 8711530000, "short_term_debt": 826394000, "accounts_payable": 36040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 826394000, "long_term_debt": 8100775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7324402000, "total_liabilities": 8150796000, "total_debt": 8927169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500456000, "total_equity": 560734000, "shares_outstanding": 31064000, "operating_cash_flow": 59570000, "stock_based_compensation": 712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1667255000, "dividends_paid": 45730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1545438000, "free_cash_flow": 59570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "453353000", "ebitda": "453353000", "netIncome": "48668000", "grossProfit": "447803000", "depreciation": "None", "totalRevenue": "472694000", "costOfRevenue": "24891000", "interestIncome": "480330000", "incomeBeforeTax": "49556000", "interestExpense": "403797000", "operatingIncome": "457837000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "888000", "reportedCurrency": "USD", "netInterestIncome": "76533000", "nonInterestIncome": "None", "operatingExpenses": "-10034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22967000", "sellingGeneralAndAdministrative": "2141000", "netIncomeFromContinuingOperations": "48668000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8711530000", "longTermDebt": "8100775000", "shortTermDebt": "826394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-500456000", "totalLiabilities": "8150796000", "otherCurrentAssets": "-47868000", "totalCurrentAssets": "76321000", "currentLongTermDebt": "None", "longTermInvestments": "89743000", "shortTermInvestments": "None", "currentNetReceivables": "47868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8635209000", "currentAccountsPayable": "36040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8100775000", "totalShareholderEquity": "560734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36040000", "totalCurrentLiabilities": "826394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7324402000", "cashAndShortTermInvestments": "76321000", "commonStockSharesOutstanding": "31064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "76321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48668000", "profitLoss": "None", "dividendPayout": "45730000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59570000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545438000", "cashflowFromInvestment": "-1667255000", "stockBasedCompensation": "712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22967000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 413194000, "cost_of_revenue": 21055000, "gross_profit": 392139000, "ebit": 398475000, "ebitda": 398452000, "pretax_income": 55849000, "tax_provision": 112000, "net_income": 55737000, "net_income_to_common": 55737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118662000, "total_current_assets": 6658602000, "total_assets": 6913609000, "short_term_debt": 742448000, "long_term_debt": 6329796000, "total_debt": 7072244000, "total_liabilities": 6370186000, "total_equity": 543423000, "shares_outstanding": 29514000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55839000, "capital_expenditure": 0, "free_cash_flow": 55839000, "dividends_paid": 37189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296237, "ticker_id": 2661, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "398452000", "netIncome": "55737000", "grossProfit": "392139000", "depreciation": "None", "totalRevenue": "413194000", "costOfRevenue": "21055000", "interestIncome": "408495000", "incomeBeforeTax": "55849000", "interestExpense": "342603000", "operatingIncome": "398475000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "65892000", "nonInterestIncome": "None", "operatingExpenses": "-6336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7533000", "netIncomeFromContinuingOperations": "55737000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "6913609000", "longTermDebt": "6329796000", "shortTermDebt": "742448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501725000", "totalLiabilities": "6370186000", "otherCurrentAssets": "54836000", "totalCurrentAssets": "6658602000", "currentLongTermDebt": "None", "longTermInvestments": "82808000", "shortTermInvestments": "None", "currentNetReceivables": "6484900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255007000", "currentAccountsPayable": "28342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6330136000", "totalShareholderEquity": "543423000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39947000", "totalCurrentLiabilities": "782395000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5587791000", "cashAndShortTermInvestments": "118662000", "commonStockSharesOutstanding": "29514000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55737000", "profitLoss": "None", "dividendPayout": "37189000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55839000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "670287000", "cashflowFromInvestment": "-713131000", "stockBasedCompensation": "667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 413194000, "cost_of_revenue": 21055000, "gross_profit": 392139000, "research_and_development": null, "selling_general_admin": 7533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398475000, "depreciation_amortisation": null, "ebitda": 398452000, "interest_expense": 342603000, "interest_income": null, "other_non_operating": null, "pretax_income": 55849000, "tax_provision": 112000, "effective_tax_rate": null, "net_income": 55737000, "net_income_continuing_ops": 55737000, "net_income_to_common": 55737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118662000, "short_term_investments": null, "net_receivables": 6484900000, "inventory": null, "other_current_assets": null, "total_current_assets": 6658602000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255007000, "total_assets": 6913609000, "short_term_debt": 742448000, "accounts_payable": 28342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 782395000, "long_term_debt": 6329796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5587791000, "total_liabilities": 6370186000, "total_debt": 7072244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501725000, "total_equity": 543423000, "shares_outstanding": 29514000, "operating_cash_flow": 55839000, "stock_based_compensation": 667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -713131000, "dividends_paid": 37189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 670287000, "free_cash_flow": 55839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "398452000", "netIncome": "55737000", "grossProfit": "392139000", "depreciation": "None", "totalRevenue": "413194000", "costOfRevenue": "21055000", "interestIncome": "408495000", "incomeBeforeTax": "55849000", "interestExpense": "342603000", "operatingIncome": "398475000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "65892000", "nonInterestIncome": "None", "operatingExpenses": "-6336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7533000", "netIncomeFromContinuingOperations": "55737000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "6913609000", "longTermDebt": "6329796000", "shortTermDebt": "742448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501725000", "totalLiabilities": "6370186000", "otherCurrentAssets": "54836000", "totalCurrentAssets": "6658602000", "currentLongTermDebt": "None", "longTermInvestments": "82808000", "shortTermInvestments": "None", "currentNetReceivables": "6484900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255007000", "currentAccountsPayable": "28342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6330136000", "totalShareholderEquity": "543423000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39947000", "totalCurrentLiabilities": "782395000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5587791000", "cashAndShortTermInvestments": "118662000", "commonStockSharesOutstanding": "29514000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55737000", "profitLoss": "None", "dividendPayout": "37189000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55839000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "670287000", "cashflowFromInvestment": "-713131000", "stockBasedCompensation": "667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10722000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 274706000, "cost_of_revenue": 17519000, "gross_profit": 257187000, "ebit": 37510000, "ebitda": 266284000, "pretax_income": 53784000, "tax_provision": 1390000, "net_income": 53784000, "net_income_to_common": 53784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111534000, "total_current_assets": 142098000, "total_assets": 6126428000, "short_term_debt": 692549000, "long_term_debt": 5564481000, "total_debt": 6257030000, "total_liabilities": 5598060000, "total_equity": 528368000, "shares_outstanding": 21097000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28134000, "capital_expenditure": 0, "free_cash_flow": 28134000, "dividends_paid": 35781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296242, "ticker_id": 2661, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37510000", "ebitda": "266284000", "netIncome": "53784000", "grossProfit": "257187000", "depreciation": "None", "totalRevenue": "274706000", "costOfRevenue": "17519000", "interestIncome": "240088000", "incomeBeforeTax": "53784000", "interestExpense": "212500000", "operatingIncome": "248560000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1390000", "reportedCurrency": "USD", "netInterestIncome": "46855000", "nonInterestIncome": "None", "operatingExpenses": "8627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211050000", "sellingGeneralAndAdministrative": "7711000", "netIncomeFromContinuingOperations": "30125000" }, "balance": { "goodwill": "None", "inventory": "-1320999", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "6126428000", "longTermDebt": "5564481000", "shortTermDebt": "692549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-516113000", "totalLiabilities": "5598060000", "otherCurrentAssets": "-142098000", "totalCurrentAssets": "142098000", "currentLongTermDebt": "None", "longTermInvestments": "62809000", "shortTermInvestments": "1321000", "currentNetReceivables": "30564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226755000", "currentAccountsPayable": "23911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5564481000", "totalShareholderEquity": "528368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-23911000", "totalCurrentLiabilities": "726058000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4872002000", "cashAndShortTermInvestments": "111534000", "commonStockSharesOutstanding": "21097000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53784000", "profitLoss": "None", "dividendPayout": "35781000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28134000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "432141000", "cashflowFromInvestment": "-433505000", "stockBasedCompensation": "380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274706000, "cost_of_revenue": 17519000, "gross_profit": 257187000, "research_and_development": 0.2, "selling_general_admin": 7711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37510000, "depreciation_amortisation": 211050000, "ebitda": 266284000, "interest_expense": 212500000, "interest_income": null, "other_non_operating": null, "pretax_income": 53784000, "tax_provision": 1390000, "effective_tax_rate": null, "net_income": 53784000, "net_income_continuing_ops": 30125000, "net_income_to_common": 53784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111534000, "short_term_investments": 1321000, "net_receivables": 30564000, "inventory": -1320999, "other_current_assets": null, "total_current_assets": 142098000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 226755000, "total_assets": 6126428000, "short_term_debt": 692549000, "accounts_payable": 23911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726058000, "long_term_debt": 5564481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4872002000, "total_liabilities": 5598060000, "total_debt": 6257030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516113000, "total_equity": 528368000, "shares_outstanding": 21097000, "operating_cash_flow": 28134000, "stock_based_compensation": 380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -433505000, "dividends_paid": 35781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 432141000, "free_cash_flow": 28134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37510000", "ebitda": "266284000", "netIncome": "53784000", "grossProfit": "257187000", "depreciation": "None", "totalRevenue": "274706000", "costOfRevenue": "17519000", "interestIncome": "240088000", "incomeBeforeTax": "53784000", "interestExpense": "212500000", "operatingIncome": "248560000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1390000", "reportedCurrency": "USD", "netInterestIncome": "46855000", "nonInterestIncome": "None", "operatingExpenses": "8627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211050000", "sellingGeneralAndAdministrative": "7711000", "netIncomeFromContinuingOperations": "30125000" }, "balance": { "goodwill": "None", "inventory": "-1320999", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "6126428000", "longTermDebt": "5564481000", "shortTermDebt": "692549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-516113000", "totalLiabilities": "5598060000", "otherCurrentAssets": "-142098000", "totalCurrentAssets": "142098000", "currentLongTermDebt": "None", "longTermInvestments": "62809000", "shortTermInvestments": "1321000", "currentNetReceivables": "30564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "226755000", "currentAccountsPayable": "23911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5564481000", "totalShareholderEquity": "528368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-23911000", "totalCurrentLiabilities": "726058000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4872002000", "cashAndShortTermInvestments": "111534000", "commonStockSharesOutstanding": "21097000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53784000", "profitLoss": "None", "dividendPayout": "35781000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28134000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "432141000", "cashflowFromInvestment": "-433505000", "stockBasedCompensation": "380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8925000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 256769999, "cost_of_revenue": 17294000, "gross_profit": 239475999, "ebit": -71670000, "ebitda": 65818000, "pretax_income": -53100000, "tax_provision": 10258000, "net_income": -53100000, "net_income_to_common": -53100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84621000, "total_current_assets": 155685000, "total_assets": 4369778000, "short_term_debt": 621187000, "long_term_debt": 3883539000, "total_debt": 4504726000, "total_liabilities": 3906978000, "total_equity": 462800000, "shares_outstanding": 22890000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 22520000, "capital_expenditure": 0, "free_cash_flow": 22520000, "dividends_paid": 37765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296247, "ticker_id": 2661, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71670000", "ebitda": "65818000", "netIncome": "-53100000", "grossProfit": "239475999", "depreciation": "None", "totalRevenue": "256769999", "costOfRevenue": "17294000", "interestIncome": "180303000", "incomeBeforeTax": "-53100000", "interestExpense": "118918000", "operatingIncome": "92550000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10258000", "reportedCurrency": "USD", "netInterestIncome": "61385000", "nonInterestIncome": "None", "operatingExpenses": "146926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164220000", "sellingGeneralAndAdministrative": "8096000", "netIncomeFromContinuingOperations": "-53100000" }, "balance": { "goodwill": "None", "inventory": "-1218000", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "4369778000", "longTermDebt": "3883539000", "shortTermDebt": "621187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-536490000", "totalLiabilities": "3906978000", "otherCurrentAssets": "-106015000", "totalCurrentAssets": "155685000", "currentLongTermDebt": "None", "longTermInvestments": "114783000", "shortTermInvestments": "71064000", "currentNetReceivables": "21394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114783000", "currentAccountsPayable": "14121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3883539000", "totalShareholderEquity": "462800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-14121000", "totalCurrentLiabilities": "23439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14121000", "cashAndShortTermInvestments": "84621000", "commonStockSharesOutstanding": "22890000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53100000", "profitLoss": "None", "dividendPayout": "37765000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22520000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1466405000", "cashflowFromInvestment": "-1490351000", "stockBasedCompensation": "327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256769999, "cost_of_revenue": 17294000, "gross_profit": 239475999, "research_and_development": 0.17, "selling_general_admin": 8096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71670000, "depreciation_amortisation": 164220000, "ebitda": 65818000, "interest_expense": 118918000, "interest_income": null, "other_non_operating": null, "pretax_income": -53100000, "tax_provision": 10258000, "effective_tax_rate": null, "net_income": -53100000, "net_income_continuing_ops": -53100000, "net_income_to_common": -53100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84621000, "short_term_investments": 71064000, "net_receivables": 21394000, "inventory": -1218000, "other_current_assets": null, "total_current_assets": 155685000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114783000, "total_assets": 4369778000, "short_term_debt": 621187000, "accounts_payable": 14121000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23439000, "long_term_debt": 3883539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14121000, "total_liabilities": 3906978000, "total_debt": 4504726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -536490000, "total_equity": 462800000, "shares_outstanding": 22890000, "operating_cash_flow": 22520000, "stock_based_compensation": 327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1490351000, "dividends_paid": 37765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1466405000, "free_cash_flow": 22520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71670000", "ebitda": "65818000", "netIncome": "-53100000", "grossProfit": "239475999", "depreciation": "None", "totalRevenue": "256769999", "costOfRevenue": "17294000", "interestIncome": "180303000", "incomeBeforeTax": "-53100000", "interestExpense": "118918000", "operatingIncome": "92550000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10258000", "reportedCurrency": "USD", "netInterestIncome": "61385000", "nonInterestIncome": "None", "operatingExpenses": "146926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164220000", "sellingGeneralAndAdministrative": "8096000", "netIncomeFromContinuingOperations": "-53100000" }, "balance": { "goodwill": "None", "inventory": "-1218000", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "4369778000", "longTermDebt": "3883539000", "shortTermDebt": "621187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-536490000", "totalLiabilities": "3906978000", "otherCurrentAssets": "-106015000", "totalCurrentAssets": "155685000", "currentLongTermDebt": "None", "longTermInvestments": "114783000", "shortTermInvestments": "71064000", "currentNetReceivables": "21394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114783000", "currentAccountsPayable": "14121000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3883539000", "totalShareholderEquity": "462800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-14121000", "totalCurrentLiabilities": "23439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14121000", "cashAndShortTermInvestments": "84621000", "commonStockSharesOutstanding": "22890000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "84621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53100000", "profitLoss": "None", "dividendPayout": "37765000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22520000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1466405000", "cashflowFromInvestment": "-1490351000", "stockBasedCompensation": "327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5463000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 99796000, "cost_of_revenue": 13357000, "gross_profit": 86439000, "ebit": 104186000, "ebitda": 136075000, "pretax_income": 72297000, "tax_provision": -31889000, "net_income": 104186000, "net_income_to_common": 104186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68079000, "total_current_assets": 84229000, "total_assets": 3362728000, "short_term_debt": 1777743000, "long_term_debt": 2776958000, "total_debt": 4554701000, "total_liabilities": 2776958000, "total_equity": 585770000, "shares_outstanding": 16234000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26298000, "capital_expenditure": 0, "free_cash_flow": 26298000, "dividends_paid": 29622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296252, "ticker_id": 2661, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104186000", "ebitda": "136075000", "netIncome": "104186000", "grossProfit": "86439000", "depreciation": "None", "totalRevenue": "99796000", "costOfRevenue": "13357000", "interestIncome": "70662000", "incomeBeforeTax": "72297000", "interestExpense": "27250000", "operatingIncome": "104186000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-31889000", "reportedCurrency": "USD", "netInterestIncome": "43412000", "nonInterestIncome": "None", "operatingExpenses": "4390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.07", "otherNonOperatingIncome": "91461000", "costofGoodsAndServicesSold": "13357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31889000", "sellingGeneralAndAdministrative": "6814000", "netIncomeFromContinuingOperations": "72297000" }, "balance": { "goodwill": "None", "inventory": "-230999", "commonStock": "239000", "currentDebt": "None", "investments": "None", "totalAssets": "3362728000", "longTermDebt": "2776958000", "shortTermDebt": "1777743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-446800000", "totalLiabilities": "2776958000", "otherCurrentAssets": "-116379000", "totalCurrentAssets": "84229000", "currentLongTermDebt": "None", "longTermInvestments": "2727129000", "shortTermInvestments": "231000", "currentNetReceivables": "16150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606493000", "currentAccountsPayable": "3915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4554701000", "totalShareholderEquity": "585770000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3915000", "totalCurrentLiabilities": "3915000", "otherNonCurrentLiabilities": "10369000", "totalNonCurrentLiabilities": "2776958000", "cashAndShortTermInvestments": "68079000", "commonStockSharesOutstanding": "16234000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104186000", "profitLoss": "None", "dividendPayout": "29622000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26298000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1911294000", "cashflowFromInvestment": "-1899691000", "stockBasedCompensation": "320000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37901000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99796000, "cost_of_revenue": 13357000, "gross_profit": 86439000, "research_and_development": 1.07, "selling_general_admin": 6814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104186000, "depreciation_amortisation": 31889000, "ebitda": 136075000, "interest_expense": 27250000, "interest_income": null, "other_non_operating": null, "pretax_income": 72297000, "tax_provision": -31889000, "effective_tax_rate": null, "net_income": 104186000, "net_income_continuing_ops": 72297000, "net_income_to_common": 104186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68079000, "short_term_investments": 231000, "net_receivables": 16150000, "inventory": -230999, "other_current_assets": null, "total_current_assets": 84229000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 606493000, "total_assets": 3362728000, "short_term_debt": 1777743000, "accounts_payable": 3915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3915000, "long_term_debt": 2776958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2776958000, "total_liabilities": 2776958000, "total_debt": 4554701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -446800000, "total_equity": 585770000, "shares_outstanding": 16234000, "operating_cash_flow": 26298000, "stock_based_compensation": 320000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1899691000, "dividends_paid": 29622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1911294000, "free_cash_flow": 26298000, "net_change_in_cash": 37901000 }, "raw_data": { "income": { "ebit": "104186000", "ebitda": "136075000", "netIncome": "104186000", "grossProfit": "86439000", "depreciation": "None", "totalRevenue": "99796000", "costOfRevenue": "13357000", "interestIncome": "70662000", "incomeBeforeTax": "72297000", "interestExpense": "27250000", "operatingIncome": "104186000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-31889000", "reportedCurrency": "USD", "netInterestIncome": "43412000", "nonInterestIncome": "None", "operatingExpenses": "4390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.07", "otherNonOperatingIncome": "91461000", "costofGoodsAndServicesSold": "13357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31889000", "sellingGeneralAndAdministrative": "6814000", "netIncomeFromContinuingOperations": "72297000" }, "balance": { "goodwill": "None", "inventory": "-230999", "commonStock": "239000", "currentDebt": "None", "investments": "None", "totalAssets": "3362728000", "longTermDebt": "2776958000", "shortTermDebt": "1777743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-446800000", "totalLiabilities": "2776958000", "otherCurrentAssets": "-116379000", "totalCurrentAssets": "84229000", "currentLongTermDebt": "None", "longTermInvestments": "2727129000", "shortTermInvestments": "231000", "currentNetReceivables": "16150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "606493000", "currentAccountsPayable": "3915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4554701000", "totalShareholderEquity": "585770000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3915000", "totalCurrentLiabilities": "3915000", "otherNonCurrentLiabilities": "10369000", "totalNonCurrentLiabilities": "2776958000", "cashAndShortTermInvestments": "68079000", "commonStockSharesOutstanding": "16234000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104186000", "profitLoss": "None", "dividendPayout": "29622000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26298000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1911294000", "cashflowFromInvestment": "-1899691000", "stockBasedCompensation": "320000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37901000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6082000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": -390355000, "cost_of_revenue": 404868000, "gross_profit": -795223000, "ebit": -420919000, "ebitda": -426131000, "pretax_income": -419956000, "tax_provision": 963000, "net_income": -420919000, "net_income_to_common": -420919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47926000, "total_current_assets": 51795000, "total_assets": 1400045000, "short_term_debt": 63133000, "long_term_debt": 919206000, "total_debt": 982339000, "total_liabilities": 990340000, "total_equity": 409705000, "shares_outstanding": 11730333, "goodwill_and_intangibles": 3158000 }, "cash_flow": { "operating_cash_flow": 4156000, "capital_expenditure": 0, "free_cash_flow": 4156000, "dividends_paid": 35283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296257, "ticker_id": 2661, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-420919000", "ebitda": "-426131000", "netIncome": "-420919000", "grossProfit": "-795223000", "depreciation": "None", "totalRevenue": "-390355000", "costOfRevenue": "404868000", "interestIncome": "74525000", "incomeBeforeTax": "-419956000", "interestExpense": "36945000", "operatingIncome": "-420919000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "963000", "reportedCurrency": "USD", "netInterestIncome": "37580000", "nonInterestIncome": "None", "operatingExpenses": "-30564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2.32", "otherNonOperatingIncome": "-425699000", "costofGoodsAndServicesSold": "404868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-5212000", "sellingGeneralAndAdministrative": "9087000", "netIncomeFromContinuingOperations": "-419956000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "414000", "currentDebt": "None", "investments": "None", "totalAssets": "1400045000", "longTermDebt": "919206000", "shortTermDebt": "63133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3158000", "reportedCurrency": "USD", "retainedEarnings": "-518058000", "totalLiabilities": "990340000", "otherCurrentAssets": "-66187000", "totalCurrentAssets": "51795000", "currentLongTermDebt": "63133000", "longTermInvestments": "600067000", "shortTermInvestments": "None", "currentNetReceivables": "3869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "767371000", "currentAccountsPayable": "53261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "982339000", "totalShareholderEquity": "409705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-116394000", "totalCurrentLiabilities": "116394000", "otherNonCurrentLiabilities": "18755000", "totalNonCurrentLiabilities": "355159000", "cashAndShortTermInvestments": "47926000", "commonStockSharesOutstanding": "11730333", "intangibleAssetsExcludingGoodwill": "3158000", "cashAndCashEquivalentsAtCarryingValue": "47926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-421585000", "profitLoss": "None", "dividendPayout": "35283000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4156000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2260500000", "cashflowFromInvestment": "2193455000", "stockBasedCompensation": "582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14876459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-5212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -390355000, "cost_of_revenue": 404868000, "gross_profit": -795223000, "research_and_development": 2.32, "selling_general_admin": 9087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -420919000, "depreciation_amortisation": -5212000, "ebitda": -426131000, "interest_expense": 36945000, "interest_income": null, "other_non_operating": null, "pretax_income": -419956000, "tax_provision": 963000, "effective_tax_rate": null, "net_income": -420919000, "net_income_continuing_ops": -419956000, "net_income_to_common": -420919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47926000, "short_term_investments": null, "net_receivables": 3869000, "inventory": 1, "other_current_assets": null, "total_current_assets": 51795000, "net_ppe": null, "goodwill": null, "intangible_assets": 3158000, "goodwill_and_intangibles": 3158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 767371000, "total_assets": 1400045000, "short_term_debt": 63133000, "accounts_payable": 53261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116394000, "long_term_debt": 919206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355159000, "total_liabilities": 990340000, "total_debt": 982339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -518058000, "total_equity": 409705000, "shares_outstanding": 11730333, "operating_cash_flow": 4156000, "stock_based_compensation": 582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2193455000, "dividends_paid": 35283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2260500000, "free_cash_flow": 4156000, "net_change_in_cash": -62889000 }, "raw_data": { "income": { "ebit": "-420919000", "ebitda": "-426131000", "netIncome": "-420919000", "grossProfit": "-795223000", "depreciation": "None", "totalRevenue": "-390355000", "costOfRevenue": "404868000", "interestIncome": "74525000", "incomeBeforeTax": "-419956000", "interestExpense": "36945000", "operatingIncome": "-420919000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "963000", "reportedCurrency": "USD", "netInterestIncome": "37580000", "nonInterestIncome": "None", "operatingExpenses": "-30564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2.32", "otherNonOperatingIncome": "-425699000", "costofGoodsAndServicesSold": "404868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-5212000", "sellingGeneralAndAdministrative": "9087000", "netIncomeFromContinuingOperations": "-419956000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "414000", "currentDebt": "None", "investments": "None", "totalAssets": "1400045000", "longTermDebt": "919206000", "shortTermDebt": "63133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3158000", "reportedCurrency": "USD", "retainedEarnings": "-518058000", "totalLiabilities": "990340000", "otherCurrentAssets": "-66187000", "totalCurrentAssets": "51795000", "currentLongTermDebt": "63133000", "longTermInvestments": "600067000", "shortTermInvestments": "None", "currentNetReceivables": "3869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "767371000", "currentAccountsPayable": "53261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "982339000", "totalShareholderEquity": "409705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-116394000", "totalCurrentLiabilities": "116394000", "otherNonCurrentLiabilities": "18755000", "totalNonCurrentLiabilities": "355159000", "cashAndShortTermInvestments": "47926000", "commonStockSharesOutstanding": "11730333", "intangibleAssetsExcludingGoodwill": "3158000", "cashAndCashEquivalentsAtCarryingValue": "47926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-421585000", "profitLoss": "None", "dividendPayout": "35283000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4156000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2260500000", "cashflowFromInvestment": "2193455000", "stockBasedCompensation": "582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14876459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-5212000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 119037000, "cost_of_revenue": 18638000, "gross_profit": 100399000, "ebit": 92922000, "ebitda": 92922000, "pretax_income": 89694000, "tax_provision": -3228000, "net_income": 92922000, "net_income_to_common": 92922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81692000, "total_current_assets": 96937000, "total_assets": 4347817000, "short_term_debt": 111502000, "long_term_debt": 3457816000, "total_debt": 3569318000, "total_liabilities": 3498771000, "total_equity": 849046000, "shares_outstanding": 10734333, "goodwill_and_intangibles": 17775000 }, "cash_flow": { "operating_cash_flow": 65238000, "capital_expenditure": 0, "free_cash_flow": 65238000, "dividends_paid": 77578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296262, "ticker_id": 2661, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92922000", "ebitda": "92922000", "netIncome": "92922000", "grossProfit": "100399000", "depreciation": "None", "totalRevenue": "119037000", "costOfRevenue": "18638000", "interestIncome": "171660000", "incomeBeforeTax": "89694000", "interestExpense": "90108000", "operatingIncome": "92922000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3228000", "reportedCurrency": "USD", "netInterestIncome": "81552000", "nonInterestIncome": "None", "operatingExpenses": "-26115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.61", "otherNonOperatingIncome": "46748000", "costofGoodsAndServicesSold": "18638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-92737000", "sellingGeneralAndAdministrative": "10174000", "netIncomeFromContinuingOperations": "89694000" }, "balance": { "goodwill": "None", "inventory": "-2281999", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "4347817000", "longTermDebt": "3457816000", "shortTermDebt": "111502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17775000", "reportedCurrency": "USD", "retainedEarnings": "-85921000", "totalLiabilities": "3498771000", "otherCurrentAssets": "-140614000", "totalCurrentAssets": "96937000", "currentLongTermDebt": "111502000", "longTermInvestments": "574096000", "shortTermInvestments": "2282000", "currentNetReceivables": "15245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623918000", "currentAccountsPayable": "12048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3569318000", "totalShareholderEquity": "849046000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-123550000", "totalCurrentLiabilities": "123550000", "otherNonCurrentLiabilities": "26221000", "totalNonCurrentLiabilities": "3457816000", "cashAndShortTermInvestments": "81692000", "commonStockSharesOutstanding": "10734333", "intangibleAssetsExcludingGoodwill": "17775000", "cashAndCashEquivalentsAtCarryingValue": "81692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97338000", "profitLoss": "None", "dividendPayout": "77578000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "722695000", "cashflowFromInvestment": "-746963000", "stockBasedCompensation": "748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40970000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47630672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4673000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119037000, "cost_of_revenue": 18638000, "gross_profit": 100399000, "research_and_development": 0.61, "selling_general_admin": 10174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92922000, "depreciation_amortisation": -92737000, "ebitda": 92922000, "interest_expense": 90108000, "interest_income": null, "other_non_operating": null, "pretax_income": 89694000, "tax_provision": -3228000, "effective_tax_rate": null, "net_income": 92922000, "net_income_continuing_ops": 89694000, "net_income_to_common": 92922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81692000, "short_term_investments": 2282000, "net_receivables": 15245000, "inventory": -2281999, "other_current_assets": null, "total_current_assets": 96937000, "net_ppe": null, "goodwill": null, "intangible_assets": 17775000, "goodwill_and_intangibles": 17775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3623918000, "total_assets": 4347817000, "short_term_debt": 111502000, "accounts_payable": 12048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123550000, "long_term_debt": 3457816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3457816000, "total_liabilities": 3498771000, "total_debt": 3569318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85921000, "total_equity": 849046000, "shares_outstanding": 10734333, "operating_cash_flow": 65238000, "stock_based_compensation": 748000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -746963000, "dividends_paid": 77578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 722695000, "free_cash_flow": 65238000, "net_change_in_cash": 40970000 }, "raw_data": { "income": { "ebit": "92922000", "ebitda": "92922000", "netIncome": "92922000", "grossProfit": "100399000", "depreciation": "None", "totalRevenue": "119037000", "costOfRevenue": "18638000", "interestIncome": "171660000", "incomeBeforeTax": "89694000", "interestExpense": "90108000", "operatingIncome": "92922000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3228000", "reportedCurrency": "USD", "netInterestIncome": "81552000", "nonInterestIncome": "None", "operatingExpenses": "-26115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.61", "otherNonOperatingIncome": "46748000", "costofGoodsAndServicesSold": "18638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-92737000", "sellingGeneralAndAdministrative": "10174000", "netIncomeFromContinuingOperations": "89694000" }, "balance": { "goodwill": "None", "inventory": "-2281999", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "4347817000", "longTermDebt": "3457816000", "shortTermDebt": "111502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17775000", "reportedCurrency": "USD", "retainedEarnings": "-85921000", "totalLiabilities": "3498771000", "otherCurrentAssets": "-140614000", "totalCurrentAssets": "96937000", "currentLongTermDebt": "111502000", "longTermInvestments": "574096000", "shortTermInvestments": "2282000", "currentNetReceivables": "15245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623918000", "currentAccountsPayable": "12048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3569318000", "totalShareholderEquity": "849046000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-123550000", "totalCurrentLiabilities": "123550000", "otherNonCurrentLiabilities": "26221000", "totalNonCurrentLiabilities": "3457816000", "cashAndShortTermInvestments": "81692000", "commonStockSharesOutstanding": "10734333", "intangibleAssetsExcludingGoodwill": "17775000", "cashAndCashEquivalentsAtCarryingValue": "81692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97338000", "profitLoss": "None", "dividendPayout": "77578000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65238000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "722695000", "cashflowFromInvestment": "-746963000", "stockBasedCompensation": "748000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "40970000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47630672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4673000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 127406000, "cost_of_revenue": 9977000, "gross_profit": 117429000, "ebit": 73626000, "ebitda": 74006000, "pretax_income": 3504000, "tax_provision": -15593000, "net_income": 1568000, "net_income_to_common": 1568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31579000, "total_current_assets": 56405000, "total_assets": 3548926000, "short_term_debt": 2822505000, "long_term_debt": 2822505000, "total_debt": 5645010000, "total_liabilities": 2892915000, "total_equity": 656011000, "shares_outstanding": 9463990, "goodwill_and_intangibles": 26650000 }, "cash_flow": { "operating_cash_flow": 78032000, "capital_expenditure": 25162000, "free_cash_flow": 103194000, "dividends_paid": 68723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296267, "ticker_id": 2661, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73626000", "ebitda": "74006000", "netIncome": "1568000", "grossProfit": "117429000", "depreciation": "None", "totalRevenue": "127406000", "costOfRevenue": "9977000", "interestIncome": "156475000", "incomeBeforeTax": "3504000", "interestExpense": "70502000", "operatingIncome": "-4175000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-15593000", "reportedCurrency": "USD", "netInterestIncome": "84417000", "nonInterestIncome": "None", "operatingExpenses": "121603999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-51693000", "costofGoodsAndServicesSold": "9977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131581000", "sellingGeneralAndAdministrative": "9783000", "netIncomeFromContinuingOperations": "-14025000" }, "balance": { "goodwill": "None", "inventory": "-1728999", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "3548926000", "longTermDebt": "2822505000", "shortTermDebt": "2822505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26650000", "reportedCurrency": "USD", "retainedEarnings": "-100902000", "totalLiabilities": "2892915000", "otherCurrentAssets": "-24826000", "totalCurrentAssets": "56405000", "currentLongTermDebt": "2591000", "longTermInvestments": "3167163000", "shortTermInvestments": "11461000", "currentNetReceivables": "24826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3009815000", "currentAccountsPayable": "19930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138678000", "shortLongTermDebtTotal": "2833363000", "totalShareholderEquity": "656011000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-19930000", "totalCurrentLiabilities": "19930000", "otherNonCurrentLiabilities": "45180000", "totalNonCurrentLiabilities": "2833363000", "cashAndShortTermInvestments": "31579000", "commonStockSharesOutstanding": "9463990", "intangibleAssetsExcludingGoodwill": "26650000", "cashAndCashEquivalentsAtCarryingValue": "31579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1568000", "profitLoss": "None", "dividendPayout": "68723000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78032000", "capitalExpenditures": "25162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207531000", "cashflowFromInvestment": "161042000", "stockBasedCompensation": "631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31543000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51642506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127406000, "cost_of_revenue": 9977000, "gross_profit": 117429000, "research_and_development": 0.09, "selling_general_admin": 9783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73626000, "depreciation_amortisation": 131581000, "ebitda": 74006000, "interest_expense": 70502000, "interest_income": null, "other_non_operating": null, "pretax_income": 3504000, "tax_provision": -15593000, "effective_tax_rate": null, "net_income": 1568000, "net_income_continuing_ops": -14025000, "net_income_to_common": 1568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31579000, "short_term_investments": 11461000, "net_receivables": 24826000, "inventory": -1728999, "other_current_assets": null, "total_current_assets": 56405000, "net_ppe": null, "goodwill": null, "intangible_assets": 26650000, "goodwill_and_intangibles": 26650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3009815000, "total_assets": 3548926000, "short_term_debt": 2822505000, "accounts_payable": 19930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19930000, "long_term_debt": 2822505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2833363000, "total_liabilities": 2892915000, "total_debt": 5645010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100902000, "total_equity": 656011000, "shares_outstanding": 9463990, "operating_cash_flow": 78032000, "stock_based_compensation": 631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 161042000, "dividends_paid": 68723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207531000, "free_cash_flow": 103194000, "net_change_in_cash": 31543000 }, "raw_data": { "income": { "ebit": "73626000", "ebitda": "74006000", "netIncome": "1568000", "grossProfit": "117429000", "depreciation": "None", "totalRevenue": "127406000", "costOfRevenue": "9977000", "interestIncome": "156475000", "incomeBeforeTax": "3504000", "interestExpense": "70502000", "operatingIncome": "-4175000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-15593000", "reportedCurrency": "USD", "netInterestIncome": "84417000", "nonInterestIncome": "None", "operatingExpenses": "121603999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-51693000", "costofGoodsAndServicesSold": "9977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131581000", "sellingGeneralAndAdministrative": "9783000", "netIncomeFromContinuingOperations": "-14025000" }, "balance": { "goodwill": "None", "inventory": "-1728999", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "3548926000", "longTermDebt": "2822505000", "shortTermDebt": "2822505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26650000", "reportedCurrency": "USD", "retainedEarnings": "-100902000", "totalLiabilities": "2892915000", "otherCurrentAssets": "-24826000", "totalCurrentAssets": "56405000", "currentLongTermDebt": "2591000", "longTermInvestments": "3167163000", "shortTermInvestments": "11461000", "currentNetReceivables": "24826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3009815000", "currentAccountsPayable": "19930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "138678000", "shortLongTermDebtTotal": "2833363000", "totalShareholderEquity": "656011000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-19930000", "totalCurrentLiabilities": "19930000", "otherNonCurrentLiabilities": "45180000", "totalNonCurrentLiabilities": "2833363000", "cashAndShortTermInvestments": "31579000", "commonStockSharesOutstanding": "9463990", "intangibleAssetsExcludingGoodwill": "26650000", "cashAndCashEquivalentsAtCarryingValue": "31579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1568000", "profitLoss": "None", "dividendPayout": "68723000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78032000", "capitalExpenditures": "25162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207531000", "cashflowFromInvestment": "161042000", "stockBasedCompensation": "631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31543000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "51642506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2336000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 109797000, "cost_of_revenue": 109165000, "gross_profit": 632000, "ebit": -3380000, "ebitda": -3380000, "pretax_income": -3380000, "tax_provision": 182000, "net_income": -3562000, "net_income_to_common": -3562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49307000, "total_current_assets": 128378000, "total_assets": 8288315000, "short_term_debt": 850231000, "long_term_debt": 7696594000, "total_debt": 8546825000, "total_liabilities": 7743919000, "total_equity": 544396000, "shares_outstanding": 31738000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20341000, "capital_expenditure": 0, "free_cash_flow": 20341000, "dividends_paid": 12455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296230, "ticker_id": 2661, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-3380000", "netIncome": "-3562000", "grossProfit": "632000", "depreciation": "None", "totalRevenue": "109797000", "costOfRevenue": "109165000", "interestIncome": "129808000", "incomeBeforeTax": "-3380000", "interestExpense": "109165000", "operatingIncome": "-3380000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "20643000", "nonInterestIncome": "None", "operatingExpenses": "4012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "509000", "netIncomeFromContinuingOperations": "-3562000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8288315000", "longTermDebt": "7696594000", "shortTermDebt": "850231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-516789000", "totalLiabilities": "7743919000", "otherCurrentAssets": "79071000", "totalCurrentAssets": "128378000", "currentLongTermDebt": "None", "longTermInvestments": "91731000", "shortTermInvestments": "None", "currentNetReceivables": "44673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8159937000", "currentAccountsPayable": "33198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7696594000", "totalShareholderEquity": "544396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47325000", "totalCurrentLiabilities": "897556000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6846363000", "cashAndShortTermInvestments": "49307000", "commonStockSharesOutstanding": "31738000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3562000", "profitLoss": "None", "dividendPayout": "12455000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20341000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355837000", "cashflowFromInvestment": "326897000", "stockBasedCompensation": "165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109797000, "cost_of_revenue": 109165000, "gross_profit": 632000, "research_and_development": null, "selling_general_admin": 509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3380000, "depreciation_amortisation": null, "ebitda": -3380000, "interest_expense": 109165000, "interest_income": null, "other_non_operating": null, "pretax_income": -3380000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": -3562000, "net_income_continuing_ops": -3562000, "net_income_to_common": -3562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49307000, "short_term_investments": null, "net_receivables": 44673000, "inventory": null, "other_current_assets": null, "total_current_assets": 128378000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8159937000, "total_assets": 8288315000, "short_term_debt": 850231000, "accounts_payable": 33198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897556000, "long_term_debt": 7696594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6846363000, "total_liabilities": 7743919000, "total_debt": 8546825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516789000, "total_equity": 544396000, "shares_outstanding": 31738000, "operating_cash_flow": 20341000, "stock_based_compensation": 165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 326897000, "dividends_paid": 12455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -355837000, "free_cash_flow": 20341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-3380000", "netIncome": "-3562000", "grossProfit": "632000", "depreciation": "None", "totalRevenue": "109797000", "costOfRevenue": "109165000", "interestIncome": "129808000", "incomeBeforeTax": "-3380000", "interestExpense": "109165000", "operatingIncome": "-3380000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "20643000", "nonInterestIncome": "None", "operatingExpenses": "4012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "509000", "netIncomeFromContinuingOperations": "-3562000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8288315000", "longTermDebt": "7696594000", "shortTermDebt": "850231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-516789000", "totalLiabilities": "7743919000", "otherCurrentAssets": "79071000", "totalCurrentAssets": "128378000", "currentLongTermDebt": "None", "longTermInvestments": "91731000", "shortTermInvestments": "None", "currentNetReceivables": "44673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8159937000", "currentAccountsPayable": "33198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7696594000", "totalShareholderEquity": "544396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47325000", "totalCurrentLiabilities": "897556000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6846363000", "cashAndShortTermInvestments": "49307000", "commonStockSharesOutstanding": "31738000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "49307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3562000", "profitLoss": "None", "dividendPayout": "12455000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20341000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-355837000", "cashflowFromInvestment": "326897000", "stockBasedCompensation": "165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8413000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 132381000, "cost_of_revenue": 6739000, "gross_profit": 125642000, "ebit": 128601000, "ebitda": 128601000, "pretax_income": 13430000, "tax_provision": 145000, "net_income": 13285000, "net_income_to_common": 13285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76321000, "total_current_assets": 76321000, "total_assets": 8711530000, "short_term_debt": 826394000, "long_term_debt": 8100775000, "total_debt": 8927169000, "total_liabilities": 8150796000, "total_equity": 560734000, "shares_outstanding": 31064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18676000, "capital_expenditure": 0, "free_cash_flow": 18676000, "dividends_paid": 13785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296231, "ticker_id": 2661, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128601000", "ebitda": "128601000", "netIncome": "13285000", "grossProfit": "125642000", "depreciation": "None", "totalRevenue": "132381000", "costOfRevenue": "6739000", "interestIncome": "135621000", "incomeBeforeTax": "13430000", "interestExpense": "115171000", "operatingIncome": "130104999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "145000", "reportedCurrency": "USD", "netInterestIncome": "20450000", "nonInterestIncome": "None", "operatingExpenses": "-4463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1896000", "sellingGeneralAndAdministrative": "510000", "netIncomeFromContinuingOperations": "13285000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8711530000", "longTermDebt": "8100775000", "shortTermDebt": "826394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-500456000", "totalLiabilities": "8150796000", "otherCurrentAssets": "-47868000", "totalCurrentAssets": "76321000", "currentLongTermDebt": "None", "longTermInvestments": "89743000", "shortTermInvestments": "None", "currentNetReceivables": "47868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8635209000", "currentAccountsPayable": "36040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8100775000", "totalShareholderEquity": "560734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36040000", "totalCurrentLiabilities": "826394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7324402000", "cashAndShortTermInvestments": "76321000", "commonStockSharesOutstanding": "31064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "76321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13285000", "profitLoss": "None", "dividendPayout": "13785000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18676000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306710000", "cashflowFromInvestment": "287547000", "stockBasedCompensation": "164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13785000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132381000, "cost_of_revenue": 6739000, "gross_profit": 125642000, "research_and_development": null, "selling_general_admin": 510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128601000, "depreciation_amortisation": 1896000, "ebitda": 128601000, "interest_expense": 115171000, "interest_income": null, "other_non_operating": null, "pretax_income": 13430000, "tax_provision": 145000, "effective_tax_rate": null, "net_income": 13285000, "net_income_continuing_ops": 13285000, "net_income_to_common": 13285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76321000, "short_term_investments": null, "net_receivables": 47868000, "inventory": null, "other_current_assets": null, "total_current_assets": 76321000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8635209000, "total_assets": 8711530000, "short_term_debt": 826394000, "accounts_payable": 36040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 826394000, "long_term_debt": 8100775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7324402000, "total_liabilities": 8150796000, "total_debt": 8927169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -500456000, "total_equity": 560734000, "shares_outstanding": 31064000, "operating_cash_flow": 18676000, "stock_based_compensation": 164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 287547000, "dividends_paid": 13785000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306710000, "free_cash_flow": 18676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128601000", "ebitda": "128601000", "netIncome": "13285000", "grossProfit": "125642000", "depreciation": "None", "totalRevenue": "132381000", "costOfRevenue": "6739000", "interestIncome": "135621000", "incomeBeforeTax": "13430000", "interestExpense": "115171000", "operatingIncome": "130104999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "145000", "reportedCurrency": "USD", "netInterestIncome": "20450000", "nonInterestIncome": "None", "operatingExpenses": "-4463000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1896000", "sellingGeneralAndAdministrative": "510000", "netIncomeFromContinuingOperations": "13285000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8711530000", "longTermDebt": "8100775000", "shortTermDebt": "826394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-500456000", "totalLiabilities": "8150796000", "otherCurrentAssets": "-47868000", "totalCurrentAssets": "76321000", "currentLongTermDebt": "None", "longTermInvestments": "89743000", "shortTermInvestments": "None", "currentNetReceivables": "47868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8635209000", "currentAccountsPayable": "36040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8100775000", "totalShareholderEquity": "560734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36040000", "totalCurrentLiabilities": "826394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7324402000", "cashAndShortTermInvestments": "76321000", "commonStockSharesOutstanding": "31064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "76321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13285000", "profitLoss": "None", "dividendPayout": "13785000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18676000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306710000", "cashflowFromInvestment": "287547000", "stockBasedCompensation": "164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13785000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1896000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 122244000, "cost_of_revenue": 6641000, "gross_profit": 115603000, "ebit": 20650000, "ebitda": 125882000, "pretax_income": 20650000, "tax_provision": 689000, "net_income": 19961000, "net_income_to_common": 19961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59000000, "total_current_assets": 125652000, "total_assets": 8976303000, "short_term_debt": 96267000, "long_term_debt": 8363033000, "total_debt": 8459300000, "total_liabilities": 8416459999, "total_equity": 559843000, "shares_outstanding": 31064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17379000, "capital_expenditure": 0, "free_cash_flow": 17379000, "dividends_paid": 11590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296233, "ticker_id": 2661, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20650000", "ebitda": "125882000", "netIncome": "19961000", "grossProfit": "115603000", "depreciation": "None", "totalRevenue": "122244000", "costOfRevenue": "6641000", "interestIncome": "124714000", "incomeBeforeTax": "20650000", "interestExpense": "105232000", "operatingIncome": "126199000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "689000", "reportedCurrency": "USD", "netInterestIncome": "19482000", "nonInterestIncome": "None", "operatingExpenses": "-10596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13812000", "sellingGeneralAndAdministrative": "508000", "netIncomeFromContinuingOperations": "19961000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8976303000", "longTermDebt": "8363033000", "shortTermDebt": "96267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501183000", "totalLiabilities": "8416459999", "otherCurrentAssets": "17530000", "totalCurrentAssets": "125652000", "currentLongTermDebt": "None", "longTermInvestments": "81159000", "shortTermInvestments": "None", "currentNetReceivables": "48844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8850929000", "currentAccountsPayable": "36941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8363033000", "totalShareholderEquity": "559843000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13879000", "totalCurrentLiabilities": "51518000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8364942000", "cashAndShortTermInvestments": "59000000", "commonStockSharesOutstanding": "31064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19961000", "profitLoss": "None", "dividendPayout": "11590000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17379000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1428813000", "cashflowFromInvestment": "-1469553000", "stockBasedCompensation": "164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122244000, "cost_of_revenue": 6641000, "gross_profit": 115603000, "research_and_development": null, "selling_general_admin": 508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20650000, "depreciation_amortisation": 13812000, "ebitda": 125882000, "interest_expense": 105232000, "interest_income": null, "other_non_operating": null, "pretax_income": 20650000, "tax_provision": 689000, "effective_tax_rate": null, "net_income": 19961000, "net_income_continuing_ops": 19961000, "net_income_to_common": 19961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59000000, "short_term_investments": null, "net_receivables": 48844000, "inventory": null, "other_current_assets": null, "total_current_assets": 125652000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8850929000, "total_assets": 8976303000, "short_term_debt": 96267000, "accounts_payable": 36941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51518000, "long_term_debt": 8363033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8364942000, "total_liabilities": 8416459999, "total_debt": 8459300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501183000, "total_equity": 559843000, "shares_outstanding": 31064000, "operating_cash_flow": 17379000, "stock_based_compensation": 164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1469553000, "dividends_paid": 11590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1428813000, "free_cash_flow": 17379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20650000", "ebitda": "125882000", "netIncome": "19961000", "grossProfit": "115603000", "depreciation": "None", "totalRevenue": "122244000", "costOfRevenue": "6641000", "interestIncome": "124714000", "incomeBeforeTax": "20650000", "interestExpense": "105232000", "operatingIncome": "126199000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "689000", "reportedCurrency": "USD", "netInterestIncome": "19482000", "nonInterestIncome": "None", "operatingExpenses": "-10596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13812000", "sellingGeneralAndAdministrative": "508000", "netIncomeFromContinuingOperations": "19961000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "317000", "currentDebt": "None", "investments": "None", "totalAssets": "8976303000", "longTermDebt": "8363033000", "shortTermDebt": "96267000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501183000", "totalLiabilities": "8416459999", "otherCurrentAssets": "17530000", "totalCurrentAssets": "125652000", "currentLongTermDebt": "None", "longTermInvestments": "81159000", "shortTermInvestments": "None", "currentNetReceivables": "48844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8850929000", "currentAccountsPayable": "36941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8363033000", "totalShareholderEquity": "559843000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13879000", "totalCurrentLiabilities": "51518000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8364942000", "cashAndShortTermInvestments": "59000000", "commonStockSharesOutstanding": "31064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19961000", "profitLoss": "None", "dividendPayout": "11590000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17379000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1428813000", "cashflowFromInvestment": "-1469553000", "stockBasedCompensation": "164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13812000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 108192000, "cost_of_revenue": 5774000, "gross_profit": 102418000, "ebit": 99845000, "ebitda": 97058000, "pretax_income": 3945000, "tax_provision": null, "net_income": 3945000, "net_income_to_common": 3945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100169000, "total_current_assets": null, "total_assets": 7462425000, "short_term_debt": 843537000, "long_term_debt": 6877300000, "total_debt": 7720837000, "total_liabilities": 6926018000, "total_equity": 536407000, "shares_outstanding": 29686000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11518000, "capital_expenditure": 0, "free_cash_flow": 11518000, "dividends_paid": 11281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296234, "ticker_id": 2661, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "97058000", "netIncome": "3945000", "grossProfit": "102418000", "depreciation": "None", "totalRevenue": "108192000", "costOfRevenue": "5774000", "interestIncome": "110865000", "incomeBeforeTax": "3945000", "interestExpense": "93113000", "operatingIncome": "99845000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "17752000", "nonInterestIncome": "None", "operatingExpenses": "2572999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2301000", "netIncomeFromContinuingOperations": "3945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "7462425000", "longTermDebt": "6877300000", "shortTermDebt": "843537000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-509125000", "totalLiabilities": "6926018000", "otherCurrentAssets": "-140929000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "64571000", "shortTermInvestments": "None", "currentNetReceivables": "40760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "33187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6877254000", "totalShareholderEquity": "536407000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15417000", "totalCurrentLiabilities": "892141000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6033877000", "cashAndShortTermInvestments": "100169000", "commonStockSharesOutstanding": "29686000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3945000", "profitLoss": "None", "dividendPayout": "11281000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11518000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129958000", "cashflowFromInvestment": "-170524000", "stockBasedCompensation": "176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108192000, "cost_of_revenue": 5774000, "gross_profit": 102418000, "research_and_development": null, "selling_general_admin": 2301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99845000, "depreciation_amortisation": null, "ebitda": 97058000, "interest_expense": 93113000, "interest_income": null, "other_non_operating": null, "pretax_income": 3945000, "tax_provision": null, "effective_tax_rate": null, "net_income": 3945000, "net_income_continuing_ops": 3945000, "net_income_to_common": 3945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100169000, "short_term_investments": null, "net_receivables": 40760000, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7462425000, "short_term_debt": 843537000, "accounts_payable": 33187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892141000, "long_term_debt": 6877300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6033877000, "total_liabilities": 6926018000, "total_debt": 7720837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -509125000, "total_equity": 536407000, "shares_outstanding": 29686000, "operating_cash_flow": 11518000, "stock_based_compensation": 176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170524000, "dividends_paid": 11281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 129958000, "free_cash_flow": 11518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "97058000", "netIncome": "3945000", "grossProfit": "102418000", "depreciation": "None", "totalRevenue": "108192000", "costOfRevenue": "5774000", "interestIncome": "110865000", "incomeBeforeTax": "3945000", "interestExpense": "93113000", "operatingIncome": "99845000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "17752000", "nonInterestIncome": "None", "operatingExpenses": "2572999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2301000", "netIncomeFromContinuingOperations": "3945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "7462425000", "longTermDebt": "6877300000", "shortTermDebt": "843537000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-509125000", "totalLiabilities": "6926018000", "otherCurrentAssets": "-140929000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "64571000", "shortTermInvestments": "None", "currentNetReceivables": "40760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "33187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6877254000", "totalShareholderEquity": "536407000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15417000", "totalCurrentLiabilities": "892141000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6033877000", "cashAndShortTermInvestments": "100169000", "commonStockSharesOutstanding": "29686000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3945000", "profitLoss": "None", "dividendPayout": "11281000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11518000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129958000", "cashflowFromInvestment": "-170524000", "stockBasedCompensation": "176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 107574000, "cost_of_revenue": 90281000, "gross_profit": 17293000, "ebit": 11477000, "ebitda": 11477000, "pretax_income": 11477000, "tax_provision": null, "net_income": 11477000, "net_income_to_common": 11477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115549000, "total_current_assets": null, "total_assets": 7323220000, "short_term_debt": 806810000, "long_term_debt": 6739143000, "total_debt": 7545953000, "total_liabilities": 6779350000, "total_equity": 543870000, "shares_outstanding": 29688000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11997000, "capital_expenditure": 0, "free_cash_flow": 11997000, "dividends_paid": 10938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296235, "ticker_id": 2661, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "11477000", "netIncome": "11477000", "grossProfit": "17293000", "depreciation": "None", "totalRevenue": "107574000", "costOfRevenue": "90281000", "interestIncome": "109130000", "incomeBeforeTax": "11477000", "interestExpense": "90281000", "operatingIncome": "11477000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "18849000", "nonInterestIncome": "None", "operatingExpenses": "5816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "591000", "netIncomeFromContinuingOperations": "11477000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "7323220000", "longTermDebt": "6739143000", "shortTermDebt": "806810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501486000", "totalLiabilities": "6779350000", "otherCurrentAssets": "-153168000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "81433000", "shortTermInvestments": "None", "currentNetReceivables": "37619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "27411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6739143000", "totalShareholderEquity": "543870000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12242000", "totalCurrentLiabilities": "846612000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5932738000", "cashAndShortTermInvestments": "115549000", "commonStockSharesOutstanding": "29688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "115549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11477000", "profitLoss": "None", "dividendPayout": "10938000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11997000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "293377000", "cashflowFromInvestment": "-314725000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107574000, "cost_of_revenue": 90281000, "gross_profit": 17293000, "research_and_development": null, "selling_general_admin": 591000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11477000, "depreciation_amortisation": null, "ebitda": 11477000, "interest_expense": 90281000, "interest_income": null, "other_non_operating": null, "pretax_income": 11477000, "tax_provision": null, "effective_tax_rate": null, "net_income": 11477000, "net_income_continuing_ops": 11477000, "net_income_to_common": 11477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115549000, "short_term_investments": null, "net_receivables": 37619000, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7323220000, "short_term_debt": 806810000, "accounts_payable": 27411000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846612000, "long_term_debt": 6739143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5932738000, "total_liabilities": 6779350000, "total_debt": 7545953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501486000, "total_equity": 543870000, "shares_outstanding": 29688000, "operating_cash_flow": 11997000, "stock_based_compensation": 208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314725000, "dividends_paid": 10938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 293377000, "free_cash_flow": 11997000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "11477000", "netIncome": "11477000", "grossProfit": "17293000", "depreciation": "None", "totalRevenue": "107574000", "costOfRevenue": "90281000", "interestIncome": "109130000", "incomeBeforeTax": "11477000", "interestExpense": "90281000", "operatingIncome": "11477000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "18849000", "nonInterestIncome": "None", "operatingExpenses": "5816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "591000", "netIncomeFromContinuingOperations": "11477000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "7323220000", "longTermDebt": "6739143000", "shortTermDebt": "806810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501486000", "totalLiabilities": "6779350000", "otherCurrentAssets": "-153168000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "81433000", "shortTermInvestments": "None", "currentNetReceivables": "37619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "27411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6739143000", "totalShareholderEquity": "543870000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12242000", "totalCurrentLiabilities": "846612000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5932738000", "cashAndShortTermInvestments": "115549000", "commonStockSharesOutstanding": "29688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "115549000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11477000", "profitLoss": "None", "dividendPayout": "10938000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11997000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "293377000", "cashflowFromInvestment": "-314725000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 113832000, "cost_of_revenue": 5668000, "gross_profit": 108164000, "ebit": 110086000, "ebitda": 102606000, "pretax_income": 14336000, "tax_provision": 54000, "net_income": 14282000, "net_income_to_common": 14282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118662000, "total_current_assets": 118662000, "total_assets": 6913609000, "short_term_debt": 742448000, "long_term_debt": 6329796000, "total_debt": 7072244000, "total_liabilities": 6370186000, "total_equity": 543423000, "shares_outstanding": 29601000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15655000, "capital_expenditure": 0, "free_cash_flow": 15655000, "dividends_paid": 11058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296236, "ticker_id": 2661, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110086000", "ebitda": "102606000", "netIncome": "14282000", "grossProfit": "108164000", "depreciation": "None", "totalRevenue": "113832000", "costOfRevenue": "5668000", "interestIncome": "105652000", "incomeBeforeTax": "14336000", "interestExpense": "88270000", "operatingIncome": "102564000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "17382000", "nonInterestIncome": "None", "operatingExpenses": "5600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30805000", "sellingGeneralAndAdministrative": "4131000", "netIncomeFromContinuingOperations": "14282000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "6913609000", "longTermDebt": "6329796000", "shortTermDebt": "742448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501725000", "totalLiabilities": "6370186000", "otherCurrentAssets": "-153592000", "totalCurrentAssets": "118662000", "currentLongTermDebt": "None", "longTermInvestments": "82808000", "shortTermInvestments": "None", "currentNetReceivables": "34930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6794947000", "currentAccountsPayable": "28342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6329796000", "totalShareholderEquity": "543423000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11605000", "totalCurrentLiabilities": "782395000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5587791000", "cashAndShortTermInvestments": "118662000", "commonStockSharesOutstanding": "29601000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14282000", "profitLoss": "None", "dividendPayout": "11058000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15655000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83937000", "cashflowFromInvestment": "-75242000", "stockBasedCompensation": "142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113832000, "cost_of_revenue": 5668000, "gross_profit": 108164000, "research_and_development": null, "selling_general_admin": 4131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110086000, "depreciation_amortisation": 30805000, "ebitda": 102606000, "interest_expense": 88270000, "interest_income": null, "other_non_operating": null, "pretax_income": 14336000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": 14282000, "net_income_continuing_ops": 14282000, "net_income_to_common": 14282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118662000, "short_term_investments": null, "net_receivables": 34930000, "inventory": null, "other_current_assets": null, "total_current_assets": 118662000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6794947000, "total_assets": 6913609000, "short_term_debt": 742448000, "accounts_payable": 28342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 782395000, "long_term_debt": 6329796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5587791000, "total_liabilities": 6370186000, "total_debt": 7072244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -501725000, "total_equity": 543423000, "shares_outstanding": 29601000, "operating_cash_flow": 15655000, "stock_based_compensation": 142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75242000, "dividends_paid": 11058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83937000, "free_cash_flow": 15655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110086000", "ebitda": "102606000", "netIncome": "14282000", "grossProfit": "108164000", "depreciation": "None", "totalRevenue": "113832000", "costOfRevenue": "5668000", "interestIncome": "105652000", "incomeBeforeTax": "14336000", "interestExpense": "88270000", "operatingIncome": "102564000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "17382000", "nonInterestIncome": "None", "operatingExpenses": "5600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30805000", "sellingGeneralAndAdministrative": "4131000", "netIncomeFromContinuingOperations": "14282000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "296000", "currentDebt": "None", "investments": "None", "totalAssets": "6913609000", "longTermDebt": "6329796000", "shortTermDebt": "742448000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-501725000", "totalLiabilities": "6370186000", "otherCurrentAssets": "-153592000", "totalCurrentAssets": "118662000", "currentLongTermDebt": "None", "longTermInvestments": "82808000", "shortTermInvestments": "None", "currentNetReceivables": "34930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6794947000", "currentAccountsPayable": "28342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6329796000", "totalShareholderEquity": "543423000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11605000", "totalCurrentLiabilities": "782395000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5587791000", "cashAndShortTermInvestments": "118662000", "commonStockSharesOutstanding": "29601000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14282000", "profitLoss": "None", "dividendPayout": "11058000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15655000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83937000", "cashflowFromInvestment": "-75242000", "stockBasedCompensation": "142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8294000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 98848000, "cost_of_revenue": 5119000, "gross_profit": 93729000, "ebit": 111363000, "ebitda": 109162000, "pretax_income": 16656000, "tax_provision": 16000, "net_income": 16640000, "net_income_to_common": 16640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102532000, "total_current_assets": 102532000, "total_assets": 6960075000, "short_term_debt": 789610000, "long_term_debt": 6382599000, "total_debt": 7172209000, "total_liabilities": 6419990000, "total_equity": 540085000, "shares_outstanding": 29520000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14480000, "capital_expenditure": 0, "free_cash_flow": 14480000, "dividends_paid": 10186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296238, "ticker_id": 2661, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111363000", "ebitda": "109162000", "netIncome": "16640000", "grossProfit": "93729000", "depreciation": "None", "totalRevenue": "98848000", "costOfRevenue": "5119000", "interestIncome": "107456000", "incomeBeforeTax": "16656000", "interestExpense": "92506000", "operatingIncome": "110695000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "14950000", "nonInterestIncome": "None", "operatingExpenses": "-16966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-684000", "sellingGeneralAndAdministrative": "594000", "netIncomeFromContinuingOperations": "16640000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "6960075000", "longTermDebt": "6382599000", "shortTermDebt": "789610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-504921000", "totalLiabilities": "6419990000", "otherCurrentAssets": "-138116000", "totalCurrentAssets": "102532000", "currentLongTermDebt": "None", "longTermInvestments": "70984000", "shortTermInvestments": "-11686000", "currentNetReceivables": "35584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70984000", "currentAccountsPayable": "25196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6382599000", "totalShareholderEquity": "540085000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12084000", "totalCurrentLiabilities": "826890000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5593100000", "cashAndShortTermInvestments": "102532000", "commonStockSharesOutstanding": "29520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16640000", "profitLoss": "None", "dividendPayout": "10186000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14480000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332323000", "cashflowFromInvestment": "283627000", "stockBasedCompensation": "133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98848000, "cost_of_revenue": 5119000, "gross_profit": 93729000, "research_and_development": null, "selling_general_admin": 594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111363000, "depreciation_amortisation": -684000, "ebitda": 109162000, "interest_expense": 92506000, "interest_income": null, "other_non_operating": null, "pretax_income": 16656000, "tax_provision": 16000, "effective_tax_rate": null, "net_income": 16640000, "net_income_continuing_ops": 16640000, "net_income_to_common": 16640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102532000, "short_term_investments": -11686000, "net_receivables": 35584000, "inventory": null, "other_current_assets": null, "total_current_assets": 102532000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70984000, "total_assets": 6960075000, "short_term_debt": 789610000, "accounts_payable": 25196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 826890000, "long_term_debt": 6382599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5593100000, "total_liabilities": 6419990000, "total_debt": 7172209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -504921000, "total_equity": 540085000, "shares_outstanding": 29520000, "operating_cash_flow": 14480000, "stock_based_compensation": 133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 283627000, "dividends_paid": 10186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -332323000, "free_cash_flow": 14480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111363000", "ebitda": "109162000", "netIncome": "16640000", "grossProfit": "93729000", "depreciation": "None", "totalRevenue": "98848000", "costOfRevenue": "5119000", "interestIncome": "107456000", "incomeBeforeTax": "16656000", "interestExpense": "92506000", "operatingIncome": "110695000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "14950000", "nonInterestIncome": "None", "operatingExpenses": "-16966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-684000", "sellingGeneralAndAdministrative": "594000", "netIncomeFromContinuingOperations": "16640000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "6960075000", "longTermDebt": "6382599000", "shortTermDebt": "789610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-504921000", "totalLiabilities": "6419990000", "otherCurrentAssets": "-138116000", "totalCurrentAssets": "102532000", "currentLongTermDebt": "None", "longTermInvestments": "70984000", "shortTermInvestments": "-11686000", "currentNetReceivables": "35584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70984000", "currentAccountsPayable": "25196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6382599000", "totalShareholderEquity": "540085000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12084000", "totalCurrentLiabilities": "826890000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5593100000", "cashAndShortTermInvestments": "102532000", "commonStockSharesOutstanding": "29520000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16640000", "profitLoss": "None", "dividendPayout": "10186000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14480000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332323000", "cashflowFromInvestment": "283627000", "stockBasedCompensation": "133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5907000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 104145000, "cost_of_revenue": 5244000, "gross_profit": 98901000, "ebit": 93915000, "ebitda": 87359000, "pretax_income": 3925000, "tax_provision": -911000, "net_income": 3925000, "net_income_to_common": 3925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120912000, "total_current_assets": 6345700000, "total_assets": 7100101000, "short_term_debt": 984923000, "long_term_debt": 6527223000, "total_debt": 7512146000, "total_liabilities": 6566599000, "total_equity": 533502000, "shares_outstanding": 29474000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13732000, "capital_expenditure": 0, "free_cash_flow": 13732000, "dividends_paid": 9887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296239, "ticker_id": 2661, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93915000", "ebitda": "87359000", "netIncome": "3925000", "grossProfit": "98901000", "depreciation": "None", "totalRevenue": "104145000", "costOfRevenue": "5244000", "interestIncome": "99815000", "incomeBeforeTax": "3925000", "interestExpense": "83434000", "operatingIncome": "86929000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-911000", "reportedCurrency": "USD", "netInterestIncome": "16381000", "nonInterestIncome": "None", "operatingExpenses": "11972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-6986000", "sellingGeneralAndAdministrative": "1153000", "netIncomeFromContinuingOperations": "3925000" }, "balance": { "goodwill": "None", "inventory": "-689000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "7100101000", "longTermDebt": "6527223000", "shortTermDebt": "984923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-511371000", "totalLiabilities": "6566599000", "otherCurrentAssets": "-157427000", "totalCurrentAssets": "6345700000", "currentLongTermDebt": "None", "longTermInvestments": "118984000", "shortTermInvestments": "689000", "currentNetReceivables": "36515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "754401000", "currentAccountsPayable": "26187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6527223000", "totalShareholderEquity": "533502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-26187000", "totalCurrentLiabilities": "984393000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5542860000", "cashAndShortTermInvestments": "120912000", "commonStockSharesOutstanding": "29474000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3925000", "profitLoss": "None", "dividendPayout": "9887000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13732000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "691353000", "cashflowFromInvestment": "-673285000", "stockBasedCompensation": "198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104145000, "cost_of_revenue": 5244000, "gross_profit": 98901000, "research_and_development": null, "selling_general_admin": 1153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93915000, "depreciation_amortisation": -6986000, "ebitda": 87359000, "interest_expense": 83434000, "interest_income": null, "other_non_operating": null, "pretax_income": 3925000, "tax_provision": -911000, "effective_tax_rate": null, "net_income": 3925000, "net_income_continuing_ops": 3925000, "net_income_to_common": 3925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120912000, "short_term_investments": 689000, "net_receivables": 36515000, "inventory": -689000, "other_current_assets": null, "total_current_assets": 6345700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 754401000, "total_assets": 7100101000, "short_term_debt": 984923000, "accounts_payable": 26187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 984393000, "long_term_debt": 6527223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5542860000, "total_liabilities": 6566599000, "total_debt": 7512146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -511371000, "total_equity": 533502000, "shares_outstanding": 29474000, "operating_cash_flow": 13732000, "stock_based_compensation": 198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -673285000, "dividends_paid": 9887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 691353000, "free_cash_flow": 13732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93915000", "ebitda": "87359000", "netIncome": "3925000", "grossProfit": "98901000", "depreciation": "None", "totalRevenue": "104145000", "costOfRevenue": "5244000", "interestIncome": "99815000", "incomeBeforeTax": "3925000", "interestExpense": "83434000", "operatingIncome": "86929000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-911000", "reportedCurrency": "USD", "netInterestIncome": "16381000", "nonInterestIncome": "None", "operatingExpenses": "11972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-6986000", "sellingGeneralAndAdministrative": "1153000", "netIncomeFromContinuingOperations": "3925000" }, "balance": { "goodwill": "None", "inventory": "-689000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "7100101000", "longTermDebt": "6527223000", "shortTermDebt": "984923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-511371000", "totalLiabilities": "6566599000", "otherCurrentAssets": "-157427000", "totalCurrentAssets": "6345700000", "currentLongTermDebt": "None", "longTermInvestments": "118984000", "shortTermInvestments": "689000", "currentNetReceivables": "36515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "754401000", "currentAccountsPayable": "26187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6527223000", "totalShareholderEquity": "533502000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-26187000", "totalCurrentLiabilities": "984393000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5542860000", "cashAndShortTermInvestments": "120912000", "commonStockSharesOutstanding": "29474000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3925000", "profitLoss": "None", "dividendPayout": "9887000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13732000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "691353000", "cashflowFromInvestment": "-673285000", "stockBasedCompensation": "198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 96369000, "cost_of_revenue": 5024000, "gross_profit": 91345000, "ebit": 121380000, "ebitda": 99283000, "pretax_income": 20890000, "tax_provision": -2037000, "net_income": 20890000, "net_income_to_common": 20890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100287000, "total_current_assets": 6032463000, "total_assets": 6400668000, "short_term_debt": 382893000, "long_term_debt": 5826283000, "total_debt": 6209176000, "total_liabilities": 5861103000, "total_equity": 539565000, "shares_outstanding": 29479000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11972000, "capital_expenditure": 0, "free_cash_flow": 11972000, "dividends_paid": 6058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296240, "ticker_id": 2661, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121380000", "ebitda": "99283000", "netIncome": "20890000", "grossProfit": "91345000", "depreciation": "None", "totalRevenue": "96369000", "costOfRevenue": "5024000", "interestIncome": "95572000", "incomeBeforeTax": "20890000", "interestExpense": "78393000", "operatingIncome": "98245000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2037000", "reportedCurrency": "USD", "netInterestIncome": "17179000", "nonInterestIncome": "None", "operatingExpenses": "-6900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-23135000", "sellingGeneralAndAdministrative": "652000", "netIncomeFromContinuingOperations": "20890000" }, "balance": { "goodwill": "None", "inventory": "5428000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "6400668000", "longTermDebt": "5826283000", "shortTermDebt": "382893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-505110000", "totalLiabilities": "5861103000", "otherCurrentAssets": "-132635000", "totalCurrentAssets": "6032463000", "currentLongTermDebt": "None", "longTermInvestments": "102761000", "shortTermInvestments": "739000", "currentNetReceivables": "32348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368205000", "currentAccountsPayable": "22470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5826283000", "totalShareholderEquity": "539565000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-22470000", "totalCurrentLiabilities": "417399000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5443704000", "cashAndShortTermInvestments": "100287000", "commonStockSharesOutstanding": "29479000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20890000", "profitLoss": "None", "dividendPayout": "6058000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11972000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227320000", "cashflowFromInvestment": "-248231000", "stockBasedCompensation": "194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96369000, "cost_of_revenue": 5024000, "gross_profit": 91345000, "research_and_development": null, "selling_general_admin": 652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121380000, "depreciation_amortisation": -23135000, "ebitda": 99283000, "interest_expense": 78393000, "interest_income": null, "other_non_operating": null, "pretax_income": 20890000, "tax_provision": -2037000, "effective_tax_rate": null, "net_income": 20890000, "net_income_continuing_ops": 20890000, "net_income_to_common": 20890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100287000, "short_term_investments": 739000, "net_receivables": 32348000, "inventory": 5428000, "other_current_assets": null, "total_current_assets": 6032463000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 368205000, "total_assets": 6400668000, "short_term_debt": 382893000, "accounts_payable": 22470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 417399000, "long_term_debt": 5826283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5443704000, "total_liabilities": 5861103000, "total_debt": 6209176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -505110000, "total_equity": 539565000, "shares_outstanding": 29479000, "operating_cash_flow": 11972000, "stock_based_compensation": 194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248231000, "dividends_paid": 6058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 227320000, "free_cash_flow": 11972000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121380000", "ebitda": "99283000", "netIncome": "20890000", "grossProfit": "91345000", "depreciation": "None", "totalRevenue": "96369000", "costOfRevenue": "5024000", "interestIncome": "95572000", "incomeBeforeTax": "20890000", "interestExpense": "78393000", "operatingIncome": "98245000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-2037000", "reportedCurrency": "USD", "netInterestIncome": "17179000", "nonInterestIncome": "None", "operatingExpenses": "-6900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-23135000", "sellingGeneralAndAdministrative": "652000", "netIncomeFromContinuingOperations": "20890000" }, "balance": { "goodwill": "None", "inventory": "5428000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "6400668000", "longTermDebt": "5826283000", "shortTermDebt": "382893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-505110000", "totalLiabilities": "5861103000", "otherCurrentAssets": "-132635000", "totalCurrentAssets": "6032463000", "currentLongTermDebt": "None", "longTermInvestments": "102761000", "shortTermInvestments": "739000", "currentNetReceivables": "32348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368205000", "currentAccountsPayable": "22470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5826283000", "totalShareholderEquity": "539565000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-22470000", "totalCurrentLiabilities": "417399000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5443704000", "cashAndShortTermInvestments": "100287000", "commonStockSharesOutstanding": "29479000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20890000", "profitLoss": "None", "dividendPayout": "6058000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11972000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227320000", "cashflowFromInvestment": "-248231000", "stockBasedCompensation": "194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2428000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 77708000, "cost_of_revenue": 4424000, "gross_profit": 73284000, "ebit": 84236000, "ebitda": 99544000, "pretax_income": 35353000, "tax_provision": 2032000, "net_income": 35353000, "net_income_to_common": 35353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125573000, "total_current_assets": 142098000, "total_assets": 6126428000, "short_term_debt": 767592000, "long_term_debt": 5564481000, "total_debt": 6332073000, "total_liabilities": 5598060000, "total_equity": 528368000, "shares_outstanding": 22843000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10014000, "capital_expenditure": 0, "free_cash_flow": 10014000, "dividends_paid": 10856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296241, "ticker_id": 2661, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84236000", "ebitda": "99544000", "netIncome": "35353000", "grossProfit": "73284000", "depreciation": "None", "totalRevenue": "77708000", "costOfRevenue": "4424000", "interestIncome": "77527000", "incomeBeforeTax": "35353000", "interestExpense": "64191000", "operatingIncome": "72762000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2032000", "reportedCurrency": "USD", "netInterestIncome": "13336000", "nonInterestIncome": "None", "operatingExpenses": "522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11474000", "sellingGeneralAndAdministrative": "485000", "netIncomeFromContinuingOperations": "35353000" }, "balance": { "goodwill": "None", "inventory": "-1321000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "6126428000", "longTermDebt": "5564481000", "shortTermDebt": "767592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-516113000", "totalLiabilities": "5598060000", "otherCurrentAssets": "-156137000", "totalCurrentAssets": "142098000", "currentLongTermDebt": "None", "longTermInvestments": "62809000", "shortTermInvestments": "1321000", "currentNetReceivables": "30564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324943000", "currentAccountsPayable": "23911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5564481000", "totalShareholderEquity": "528368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33509000", "totalCurrentLiabilities": "801101000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "85266000", "cashAndShortTermInvestments": "125573000", "commonStockSharesOutstanding": "22843000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35353000", "profitLoss": "None", "dividendPayout": "10856000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10014000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61788000", "cashflowFromInvestment": "38085000", "stockBasedCompensation": "119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77708000, "cost_of_revenue": 4424000, "gross_profit": 73284000, "research_and_development": null, "selling_general_admin": 485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84236000, "depreciation_amortisation": -11474000, "ebitda": 99544000, "interest_expense": 64191000, "interest_income": null, "other_non_operating": null, "pretax_income": 35353000, "tax_provision": 2032000, "effective_tax_rate": null, "net_income": 35353000, "net_income_continuing_ops": 35353000, "net_income_to_common": 35353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125573000, "short_term_investments": 1321000, "net_receivables": 30564000, "inventory": -1321000, "other_current_assets": null, "total_current_assets": 142098000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 324943000, "total_assets": 6126428000, "short_term_debt": 767592000, "accounts_payable": 23911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 801101000, "long_term_debt": 5564481000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 85266000, "total_liabilities": 5598060000, "total_debt": 6332073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -516113000, "total_equity": 528368000, "shares_outstanding": 22843000, "operating_cash_flow": 10014000, "stock_based_compensation": 119000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38085000, "dividends_paid": 10856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61788000, "free_cash_flow": 10014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84236000", "ebitda": "99544000", "netIncome": "35353000", "grossProfit": "73284000", "depreciation": "None", "totalRevenue": "77708000", "costOfRevenue": "4424000", "interestIncome": "77527000", "incomeBeforeTax": "35353000", "interestExpense": "64191000", "operatingIncome": "72762000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2032000", "reportedCurrency": "USD", "netInterestIncome": "13336000", "nonInterestIncome": "None", "operatingExpenses": "522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11474000", "sellingGeneralAndAdministrative": "485000", "netIncomeFromContinuingOperations": "35353000" }, "balance": { "goodwill": "None", "inventory": "-1321000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "6126428000", "longTermDebt": "5564481000", "shortTermDebt": "767592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-516113000", "totalLiabilities": "5598060000", "otherCurrentAssets": "-156137000", "totalCurrentAssets": "142098000", "currentLongTermDebt": "None", "longTermInvestments": "62809000", "shortTermInvestments": "1321000", "currentNetReceivables": "30564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "324943000", "currentAccountsPayable": "23911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5564481000", "totalShareholderEquity": "528368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33509000", "totalCurrentLiabilities": "801101000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "85266000", "cashAndShortTermInvestments": "125573000", "commonStockSharesOutstanding": "22843000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35353000", "profitLoss": "None", "dividendPayout": "10856000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10014000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61788000", "cashflowFromInvestment": "38085000", "stockBasedCompensation": "119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-4398000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 73559000, "cost_of_revenue": 4401000, "gross_profit": 69158000, "ebit": 5426000, "ebitda": 50527000, "pretax_income": -2165000, "tax_provision": -188000, "net_income": -2165000, "net_income_to_common": -2165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139262000, "total_current_assets": 118735000, "total_assets": 4881756000, "short_term_debt": 565913000, "long_term_debt": 4397428000, "total_debt": 4963341000, "total_liabilities": 4431334000, "total_equity": 450422000, "shares_outstanding": 20219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -490000, "capital_expenditure": 0, "free_cash_flow": -490000, "dividends_paid": 4586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296243, "ticker_id": 2661, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5426000", "ebitda": "50527000", "netIncome": "-2165000", "grossProfit": "69158000", "depreciation": "None", "totalRevenue": "73559000", "costOfRevenue": "4401000", "interestIncome": "64211000", "incomeBeforeTax": "-2165000", "interestExpense": "52692000", "operatingIncome": "57936000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "11519000", "nonInterestIncome": "None", "operatingExpenses": "11222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7591000", "sellingGeneralAndAdministrative": "2054000", "netIncomeFromContinuingOperations": "-2165000" }, "balance": { "goodwill": "None", "inventory": "139262000", "commonStock": "202000", "currentDebt": "None", "investments": "None", "totalAssets": "4881756000", "longTermDebt": "4397428000", "shortTermDebt": "565913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-542777000", "totalLiabilities": "4431334000", "otherCurrentAssets": "-164026000", "totalCurrentAssets": "118735000", "currentLongTermDebt": "None", "longTermInvestments": "230533000", "shortTermInvestments": "885000", "currentNetReceivables": "24764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230533000", "currentAccountsPayable": "20104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4397428000", "totalShareholderEquity": "450422000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32248000", "totalCurrentLiabilities": "598161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4397428000", "cashAndShortTermInvestments": "139262000", "commonStockSharesOutstanding": "20219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109000", "profitLoss": "None", "dividendPayout": "4586000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-490000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4586000", "cashflowFromInvestment": "-314831000", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73559000, "cost_of_revenue": 4401000, "gross_profit": 69158000, "research_and_development": null, "selling_general_admin": 2054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5426000, "depreciation_amortisation": -7591000, "ebitda": 50527000, "interest_expense": 52692000, "interest_income": null, "other_non_operating": null, "pretax_income": -2165000, "tax_provision": -188000, "effective_tax_rate": null, "net_income": -2165000, "net_income_continuing_ops": -2165000, "net_income_to_common": -2165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139262000, "short_term_investments": 885000, "net_receivables": 24764000, "inventory": 139262000, "other_current_assets": null, "total_current_assets": 118735000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 230533000, "total_assets": 4881756000, "short_term_debt": 565913000, "accounts_payable": 20104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 598161000, "long_term_debt": 4397428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4397428000, "total_liabilities": 4431334000, "total_debt": 4963341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -542777000, "total_equity": 450422000, "shares_outstanding": 20219000, "operating_cash_flow": -490000, "stock_based_compensation": 87000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314831000, "dividends_paid": 4586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4586000, "free_cash_flow": -490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5426000", "ebitda": "50527000", "netIncome": "-2165000", "grossProfit": "69158000", "depreciation": "None", "totalRevenue": "73559000", "costOfRevenue": "4401000", "interestIncome": "64211000", "incomeBeforeTax": "-2165000", "interestExpense": "52692000", "operatingIncome": "57936000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "11519000", "nonInterestIncome": "None", "operatingExpenses": "11222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-7591000", "sellingGeneralAndAdministrative": "2054000", "netIncomeFromContinuingOperations": "-2165000" }, "balance": { "goodwill": "None", "inventory": "139262000", "commonStock": "202000", "currentDebt": "None", "investments": "None", "totalAssets": "4881756000", "longTermDebt": "4397428000", "shortTermDebt": "565913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-542777000", "totalLiabilities": "4431334000", "otherCurrentAssets": "-164026000", "totalCurrentAssets": "118735000", "currentLongTermDebt": "None", "longTermInvestments": "230533000", "shortTermInvestments": "885000", "currentNetReceivables": "24764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230533000", "currentAccountsPayable": "20104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4397428000", "totalShareholderEquity": "450422000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "32248000", "totalCurrentLiabilities": "598161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4397428000", "cashAndShortTermInvestments": "139262000", "commonStockSharesOutstanding": "20219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109000", "profitLoss": "None", "dividendPayout": "4586000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-490000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4586000", "cashflowFromInvestment": "-314831000", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2169000", "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": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "income_statement": { "revenue": 64516000, "cost_of_revenue": 4293000, "gross_profit": 60223000, "ebit": 9850000, "ebitda": 57485000, "pretax_income": 8056000, "tax_provision": -438000, "net_income": 8055999, "net_income_to_common": 8055999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80308000, "total_current_assets": 80308000, "total_assets": 4617592000, "short_term_debt": 727011000, "long_term_debt": 4129071000, "total_debt": 4856082000, "total_liabilities": 4129071000, "total_equity": 460725000, "shares_outstanding": 20249000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8564000, "capital_expenditure": 0, "free_cash_flow": 8564000, "dividends_paid": 8270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 296244, "ticker_id": 2661, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:36:43.199881+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9850000", "ebitda": "57485000", "netIncome": "8055999", "grossProfit": "60223000", "depreciation": "None", "totalRevenue": "64516000", "costOfRevenue": "4293000", "interestIncome": "60788000", "incomeBeforeTax": "8056000", "interestExpense": "49429000", "operatingIncome": "57443000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-438000", "reportedCurrency": "USD", "netInterestIncome": "11359000", "nonInterestIncome": "None", "operatingExpenses": "2780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3960000", "costofGoodsAndServicesSold": "4293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-10246000", "sellingGeneralAndAdministrative": "450000", "netIncomeFromContinuingOperations": "8056000" }, "balance": { "goodwill": "None", "inventory": "-926000", "commonStock": "202000", "currentDebt": "None", "investments": "None", "totalAssets": "4617592000", "longTermDebt": "4129071000", "shortTermDebt": "727011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-532387000", "totalLiabilities": "4129071000", "otherCurrentAssets": "-127661000", "totalCurrentAssets": "80308000", "currentLongTermDebt": "None", "longTermInvestments": "382634000", "shortTermInvestments": "926000", "currentNetReceivables": "22297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382634000", "currentAccountsPayable": "16337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4856082000", "totalShareholderEquity": "460725000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-16337000", "totalCurrentLiabilities": "16337000", "otherNonCurrentLiabilities": "24159000", "totalNonCurrentLiabilities": "4129071000", "cashAndShortTermInvestments": "80308000", "commonStockSharesOutstanding": "20249000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8056000", "profitLoss": "None", "dividendPayout": "8270000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8564000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6085000", "cashflowFromInvestment": "463000", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2942000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64516000, "cost_of_revenue": 4293000, "gross_profit": 60223000, "research_and_development": null, "selling_general_admin": 450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9850000, "depreciation_amortisation": -10246000, "ebitda": 57485000, "interest_expense": 49429000, "interest_income": null, "other_non_operating": null, "pretax_income": 8056000, "tax_provision": -438000, "effective_tax_rate": null, "net_income": 8055999, "net_income_continuing_ops": 8056000, "net_income_to_common": 8055999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80308000, "short_term_investments": 926000, "net_receivables": 22297000, "inventory": -926000, "other_current_assets": null, "total_current_assets": 80308000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 382634000, "total_assets": 4617592000, "short_term_debt": 727011000, "accounts_payable": 16337000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16337000, "long_term_debt": 4129071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4129071000, "total_liabilities": 4129071000, "total_debt": 4856082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -532387000, "total_equity": 460725000, "shares_outstanding": 20249000, "operating_cash_flow": 8564000, "stock_based_compensation": 87000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 463000, "dividends_paid": 8270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6085000, "free_cash_flow": 8564000, "net_change_in_cash": 2942000 }, "raw_data": { "income": { "ebit": "9850000", "ebitda": "57485000", "netIncome": "8055999", "grossProfit": "60223000", "depreciation": "None", "totalRevenue": "64516000", "costOfRevenue": "4293000", "interestIncome": "60788000", "incomeBeforeTax": "8056000", "interestExpense": "49429000", "operatingIncome": "57443000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-438000", "reportedCurrency": "USD", "netInterestIncome": "11359000", "nonInterestIncome": "None", "operatingExpenses": "2780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3960000", "costofGoodsAndServicesSold": "4293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-10246000", "sellingGeneralAndAdministrative": "450000", "netIncomeFromContinuingOperations": "8056000" }, "balance": { "goodwill": "None", "inventory": "-926000", "commonStock": "202000", "currentDebt": "None", "investments": "None", "totalAssets": "4617592000", "longTermDebt": "4129071000", "shortTermDebt": "727011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-532387000", "totalLiabilities": "4129071000", "otherCurrentAssets": "-127661000", "totalCurrentAssets": "80308000", "currentLongTermDebt": "None", "longTermInvestments": "382634000", "shortTermInvestments": "926000", "currentNetReceivables": "22297000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382634000", "currentAccountsPayable": "16337000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4856082000", "totalShareholderEquity": "460725000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-16337000", "totalCurrentLiabilities": "16337000", "otherNonCurrentLiabilities": "24159000", "totalNonCurrentLiabilities": "4129071000", "cashAndShortTermInvestments": "80308000", "commonStockSharesOutstanding": "20249000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "80308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8056000", "profitLoss": "None", "dividendPayout": "8270000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8564000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6085000", "cashflowFromInvestment": "463000", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2942000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }