{ "ticker": { "uuid": "a9869d3f-04ad-43bc-a47c-738bb1235501", "symbol": "CCEC", "name": "Capital Clean Energy Carriers Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/a9869d3f-04ad-43bc-a47c-738bb1235501/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9869d3f-04ad-43bc-a47c-738bb1235501/" }, "ticker_metadata": { "id": 5251, "uuid": "a9869d3f-04ad-43bc-a47c-738bb1235501", "symbol": "CCEC", "name": "Capital Clean Energy Carriers Corp.", "asset_type": "equity", "market_cap": 1336923000, "stock_exchange_id": 2, "industry": "Marine Shipping", "sector": "Industrials", "description": "Capital Clean Energy Carriers Corp. (CCEC) is a pioneer in the clean energy logistics sector, focusing on the development and implementation of hydrogen and carbon capture technologies. With a commitment to sustainable practices and innovative solutions, CCEC is well-positioned to meet the increasing global demand for renewable energy and comprehensive carbon management strategies. The company's initiatives align with evolving environmental regulations and sustainability goals, offering institutional investors a unique opportunity to engage in the burgeoning clean energy market while contributing to the transition towards a low-carbon economy.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a9869d3f-04ad-43bc-a47c-738bb1235501", "symbol": "CCEC", "name": "Capital Clean Energy Carriers Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/a9869d3f-04ad-43bc-a47c-738bb1235501/", "api_url": "https://sharemaestro.com/factors/api/tickers/a9869d3f-04ad-43bc-a47c-738bb1235501/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.83, "quality": 0.66, "momentum": 0.24, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 22.21, "market_cap": 1335119613.45, "pe_ratio": 11.9125, "earnings_yield": 0.0839, "ebitda_to_ev": 0.0527, "shareholder_yield": 0.0105, "roe": 0.0739, "piotroski_f_score": 4, "momentum_12_1": -0.0382, "volatility_252d": 0.3842 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:44.430252+00:00", "batch_id": "" }, "size": { "price_close": 22.21, "market_cap": 1335119613.45, "market_cap_usd": 1335119613.45, "enterprise_value": 3123263613.45, "shares_outstanding": 60113445, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.9125, "pb_ratio": 0.8803, "ptbv_ratio": 0.9153, "ps_ratio": 3.4372, "pcf_ratio": 5.5602, "pfcf_ratio": 2.2101, "ev_ebitda": 18.9733, "ev_ebit": 15.5574, "ev_sales": 8.0406, "ev_fcf": 5.17, "earnings_yield": 0.0839, "fcf_yield": 0.1934, "price_to_sales": 3.4372, "price_to_book": 0.8803, "price_to_cashflow": 5.5602, "ebitda_to_ev": 0.0527, "sales_yield": 0.1244 }, "yield": { "dividend_yield": 0.0105, "buyback_yield": 0, "shareholder_yield": 0.0105, "debt_paydown_yield": null, "total_yield": 0.0105 }, "quality": { "gross_margin": 0.5497, "operating_margin": 0.5168, "net_margin": 0.2885, "ebitda_margin": 0.4238, "fcf_margin": 1.5552, "roe": 0.0739, "roa": 0.0261, "roic": 0.0456, "roc_greenblatt": null, "asset_turnover": 0.0905, "cash_conversion": 5.3901, "accruals_ratio": -0.0298, "sbc_to_revenue": 0.0165, "piotroski_f_score": 4, "altman_z_score": 0.6549, "earnings_stability_5y": 0.7287, "revenue_stability_5y": 0.4258, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0497, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8311, "net_debt_to_ebitda": 10.8626, "debt_to_assets": 0.5388, "interest_coverage": 1.5755, "current_ratio": 1.3948, "quick_ratio": 1.3849, "net_debt": 1788144000, "local_beta": 0.0013, "volatility_252d": 0.3842, "volatility_60d": 0.8247, "max_drawdown_12m": -0.2363, "risk_adjusted_momentum": -0.0994 }, "growth": { "revenue_growth_1y": -0.3358, "revenue_growth_3y_cagr": -0.1202, "revenue_growth_5y_cagr": 0.0765, "eps_growth_1y": -0.6223, "eps_growth_3y_cagr": -0.2471, "eps_growth_5y_cagr": 0.12, "fcf_growth_1y": -0.5222, "book_value_growth_1y": 0.0303, "revenue_growth": -0.3358, "earnings_growth": -0.6223 }, "momentum": { "price_return_1m": 0.0973, "price_return_3m": 0.0188, "price_return_6m": 0.0936, "price_return_9m": 0.0494, "price_return_12m": 0.0554, "price_return_12m_ex1m": -0.0382, "momentum_6m": 0.0936, "momentum_12m": 0.0554, "momentum_12_1": -0.0382, "distance_from_52w_high": -0.0505, "distance_from_52w_low": 0.2433, "relative_strength": -0.1026 }, "raw_ttm": { "revenue_ttm": 388435000, "gross_profit_ttm": 213509000, "ebit_ttm": 200757000, "ebitda_ttm": 164614000, "net_income_ttm": 112077000, "eps_diluted_ttm": 1.8644, "operating_cash_flow_ttm": 240121977, "capital_expenditure_ttm": 363985607, "fcf_ttm": 604107584, "dividends_paid_ttm": 14039927, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127421000, "cash_and_equivalents": 525309000, "total_current_assets": 559696000, "total_current_liabilities": 401269000, "net_ppe": null, "total_assets": 4293710000, "total_debt": 2313453000, "total_equity": 1516629000, "net_working_capital": -242588000, "book_value_per_share": 25.2294, "retained_earnings": 237270000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1458600000, "tangible_book_per_share": 24.2641 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 28, "rank_pb": 17, "rank_ptbv": 15, "rank_ps": 68, "rank_pcf": 20, "rank_ev_ebitda": 74, "rank_ev_ebit": 59, "rank_earnings_yield": 28, "rank_fcf_yield": 17, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 53, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 39, "rank_fcf_margin": 3, "rank_piotroski": 83, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 62 }, "composites": { "value_composite": 17, "quality_composite": 34, "momentum_composite": 76, "growth_composite": 97, "yield_composite": 31, "svqf_composite": 14, "vc1_composite": 24, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.7401, "os_score": 0.79, "value_percentile": 0.83, "quality_percentile": 0.66, "momentum_percentile": 0.24, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 607, "ticker_id": 5251, "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": "2026-06-07T06:46:44.430252+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.21, "market_cap": 1335119613.45, "market_cap_usd": 1335119613.45, "enterprise_value": 3123263613.45, "shares_outstanding": 60113445, "fx_rate_to_usd": null, "pe_ratio": 11.91252098, "pb_ratio": 0.88032051, "ptbv_ratio": 0.91534322, "ps_ratio": 3.4371764, "pcf_ratio": 5.5601725, "pfcf_ratio": 2.21006928, "ev_ebitda": 18.97325631, "ev_ebit": 15.55743318, "ev_sales": 8.04063386, "ev_fcf": 5.17004536, "earnings_yield": 0.08394529, "fcf_yield": 0.1934219, "dividend_yield": 0.01051586, "buyback_yield": 0, "shareholder_yield": 0.01051586, "debt_paydown_yield": null, "total_yield": 0.01051586, "gross_margin": 0.54966468, "operating_margin": 0.51683551, "net_margin": 0.28853476, "ebitda_margin": 0.42378776, "fcf_margin": 1.55523468, "roe": 0.07389876, "roa": 0.0261026, "roic": 0.04556069, "roc_greenblatt": null, "asset_turnover": 0.09046605, "cash_conversion": 5.39011201, "accruals_ratio": -0.02982152, "sbc_to_revenue": 0.0164635, "debt_to_equity": 1.83108789, "net_debt_to_ebitda": 10.86264838, "debt_to_assets": 0.53880048, "interest_coverage": 1.57554092, "current_ratio": 1.39481495, "quick_ratio": 1.38488645, "net_debt": 1788144000, "revenue_growth_1y": -0.33582349, "revenue_growth_3y_cagr": -0.1202066, "revenue_growth_5y_cagr": 0.07652138, "eps_growth_1y": -0.62233245, "eps_growth_3y_cagr": -0.24711472, "eps_growth_5y_cagr": 0.12003336, "fcf_growth_1y": -0.52216476, "book_value_growth_1y": 0.03028717, "piotroski_f_score": 4, "altman_z_score": 0.65486009, "earnings_stability_5y": 0.72872, "revenue_stability_5y": 0.425797, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09728322, "price_return_3m": 0.01883538, "price_return_6m": 0.0936469, "price_return_9m": 0.04935909, "price_return_12m": 0.05536258, "price_return_12m_ex1m": -0.03820403, "distance_from_52w_high": -0.05048139, "distance_from_52w_low": 0.24332434, "relative_strength": -0.10257847, "local_beta": 0.0013, "volatility_252d": 0.3842, "volatility_60d": 0.824745, "max_drawdown_12m": -0.23630658, "revenue_ttm": 388435000, "gross_profit_ttm": 213509000, "ebit_ttm": 200757000, "ebitda_ttm": 164614000, "net_income_ttm": 112077000, "eps_diluted_ttm": 1.86442484, "operating_cash_flow_ttm": 240121977, "capital_expenditure_ttm": 363985607, "fcf_ttm": 604107584, "dividends_paid_ttm": 14039927, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127421000, "cash_and_equivalents": 525309000, "total_current_assets": 559696000, "total_current_liabilities": 401269000, "net_ppe": null, "total_assets": 4293710000, "total_debt": 2313453000, "total_equity": 1516629000, "net_working_capital": -242588000, "book_value_per_share": 25.22944742, "retained_earnings": 237270000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1458600000, "tangible_book_per_share": 24.26412261, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 28, "rank_pb": 17, "rank_ptbv": 15, "rank_ps": 68, "rank_pcf": 20, "rank_ev_ebitda": 74, "rank_ev_ebit": 59, "rank_earnings_yield": 28, "rank_fcf_yield": 17, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 53, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 39, "rank_fcf_margin": 3, "rank_piotroski": 83, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 62, "value_composite": 17, "quality_composite": 34, "momentum_composite": 76, "growth_composite": 97, "yield_composite": 31, "svqf_composite": 14, "vc1_composite": 24, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.21, "os": 0.79, "value": 0.83, "quality": 0.66, "momentum": 0.24, "confidence": 1, "coverage": 1, "pe_ratio": 11.9125, "earnings_yield": 0.0839, "shareholder_yield": 0.0105, "roe": 0.0739, "momentum_12_1": -0.0382, "complete_fields": { "id": 607, "ticker_id": 5251, "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": "2026-06-07T06:46:44.430252+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.21, "market_cap": 1335119613.45, "market_cap_usd": 1335119613.45, "enterprise_value": 3123263613.45, "shares_outstanding": 60113445, "fx_rate_to_usd": null, "pe_ratio": 11.91252098, "pb_ratio": 0.88032051, "ptbv_ratio": 0.91534322, "ps_ratio": 3.4371764, "pcf_ratio": 5.5601725, "pfcf_ratio": 2.21006928, "ev_ebitda": 18.97325631, "ev_ebit": 15.55743318, "ev_sales": 8.04063386, "ev_fcf": 5.17004536, "earnings_yield": 0.08394529, "fcf_yield": 0.1934219, "dividend_yield": 0.01051586, "buyback_yield": 0, "shareholder_yield": 0.01051586, "debt_paydown_yield": null, "total_yield": 0.01051586, "gross_margin": 0.54966468, "operating_margin": 0.51683551, "net_margin": 0.28853476, "ebitda_margin": 0.42378776, "fcf_margin": 1.55523468, "roe": 0.07389876, "roa": 0.0261026, "roic": 0.04556069, "roc_greenblatt": null, "asset_turnover": 0.09046605, "cash_conversion": 5.39011201, "accruals_ratio": -0.02982152, "sbc_to_revenue": 0.0164635, "debt_to_equity": 1.83108789, "net_debt_to_ebitda": 10.86264838, "debt_to_assets": 0.53880048, "interest_coverage": 1.57554092, "current_ratio": 1.39481495, "quick_ratio": 1.38488645, "net_debt": 1788144000, "revenue_growth_1y": -0.33582349, "revenue_growth_3y_cagr": -0.1202066, "revenue_growth_5y_cagr": 0.07652138, "eps_growth_1y": -0.62233245, "eps_growth_3y_cagr": -0.24711472, "eps_growth_5y_cagr": 0.12003336, "fcf_growth_1y": -0.52216476, "book_value_growth_1y": 0.03028717, "piotroski_f_score": 4, "altman_z_score": 0.65486009, "earnings_stability_5y": 0.72872, "revenue_stability_5y": 0.425797, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09728322, "price_return_3m": 0.01883538, "price_return_6m": 0.0936469, "price_return_9m": 0.04935909, "price_return_12m": 0.05536258, "price_return_12m_ex1m": -0.03820403, "distance_from_52w_high": -0.05048139, "distance_from_52w_low": 0.24332434, "relative_strength": -0.10257847, "local_beta": 0.0013, "volatility_252d": 0.3842, "volatility_60d": 0.824745, "max_drawdown_12m": -0.23630658, "revenue_ttm": 388435000, "gross_profit_ttm": 213509000, "ebit_ttm": 200757000, "ebitda_ttm": 164614000, "net_income_ttm": 112077000, "eps_diluted_ttm": 1.86442484, "operating_cash_flow_ttm": 240121977, "capital_expenditure_ttm": 363985607, "fcf_ttm": 604107584, "dividends_paid_ttm": 14039927, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127421000, "cash_and_equivalents": 525309000, "total_current_assets": 559696000, "total_current_liabilities": 401269000, "net_ppe": null, "total_assets": 4293710000, "total_debt": 2313453000, "total_equity": 1516629000, "net_working_capital": -242588000, "book_value_per_share": 25.22944742, "retained_earnings": 237270000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1458600000, "tangible_book_per_share": 24.26412261, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 28, "rank_pb": 17, "rank_ptbv": 15, "rank_ps": 68, "rank_pcf": 20, "rank_ev_ebitda": 74, "rank_ev_ebit": 59, "rank_earnings_yield": 28, "rank_fcf_yield": 17, "rank_dividend_yield": 45, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 53, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 39, "rank_fcf_margin": 3, "rank_piotroski": 83, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 62, "value_composite": 17, "quality_composite": 34, "momentum_composite": 76, "growth_composite": 97, "yield_composite": 31, "svqf_composite": 14, "vc1_composite": 24, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 203665000, "cost_of_revenue": 89601000, "gross_profit": 114064000, "ebit": 108732000, "ebitda": 164614000, "pretax_income": 52980000, "tax_provision": null, "net_income": 53525000, "net_income_to_common": 53525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310743000, "total_current_assets": 442351000, "total_assets": 4136917000, "short_term_debt": 124294000, "long_term_debt": 2232193000, "total_debt": 2356487000, "total_liabilities": 2673990000, "total_equity": 1462927000, "shares_outstanding": 59309263, "goodwill_and_intangibles": 75369000 }, "cash_flow": { "operating_cash_flow": 242062000, "capital_expenditure": 315341000, "free_cash_flow": 557403000, "dividends_paid": 18997000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37907, "ticker_id": 5251, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108732000", "ebitda": "164614000", "netIncome": "53525000", "grossProfit": "114064000", "depreciation": "None", "totalRevenue": "203665000", "costOfRevenue": "89601000", "interestIncome": "None", "incomeBeforeTax": "52980000", "interestExpense": "84631000", "operatingIncome": "106553000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-103128000", "nonInterestIncome": "None", "operatingExpenses": "7511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55882000", "sellingGeneralAndAdministrative": "11426000", "netIncomeFromContinuingOperations": "113394000" }, "balance": { "goodwill": "None", "inventory": "4201000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4136917000", "longTermDebt": "2232193000", "shortTermDebt": "124294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75369000", "reportedCurrency": "USD", "retainedEarnings": "237270000", "totalLiabilities": "2673990000", "otherCurrentAssets": "119353000", "totalCurrentAssets": "442351000", "currentLongTermDebt": "122144000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3694566000", "currentAccountsPayable": "10530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2424113000", "totalShareholderEquity": "1462927000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144376000", "totalCurrentLiabilities": "307601000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "2366389000", "cashAndShortTermInvestments": "310743000", "commonStockSharesOutstanding": "59309263", "intangibleAssetsExcludingGoodwill": "75369000", "cashAndCashEquivalentsAtCarryingValue": "310743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113394000", "profitLoss": "None", "dividendPayout": "18997000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "445000", "operatingCashflow": "242062000", "capitalExpenditures": "315341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197774000", "cashflowFromInvestment": "-84573000", "stockBasedCompensation": "6395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18997000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203665000, "cost_of_revenue": 89601000, "gross_profit": 114064000, "research_and_development": null, "selling_general_admin": 11426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108732000, "depreciation_amortisation": 55882000, "ebitda": 164614000, "interest_expense": 84631000, "interest_income": null, "other_non_operating": null, "pretax_income": 52980000, "tax_provision": null, "effective_tax_rate": null, "net_income": 53525000, "net_income_continuing_ops": 113394000, "net_income_to_common": 53525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310743000, "short_term_investments": null, "net_receivables": 8054000, "inventory": 4201000, "other_current_assets": null, "total_current_assets": 442351000, "net_ppe": null, "goodwill": null, "intangible_assets": 75369000, "goodwill_and_intangibles": 75369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3694566000, "total_assets": 4136917000, "short_term_debt": 124294000, "accounts_payable": 10530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307601000, "long_term_debt": 2232193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2366389000, "total_liabilities": 2673990000, "total_debt": 2356487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237270000, "total_equity": 1462927000, "shares_outstanding": 59309263, "operating_cash_flow": 242062000, "stock_based_compensation": 6395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84573000, "dividends_paid": 18997000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197774000, "free_cash_flow": 557403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108732000", "ebitda": "164614000", "netIncome": "53525000", "grossProfit": "114064000", "depreciation": "None", "totalRevenue": "203665000", "costOfRevenue": "89601000", "interestIncome": "None", "incomeBeforeTax": "52980000", "interestExpense": "84631000", "operatingIncome": "106553000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-103128000", "nonInterestIncome": "None", "operatingExpenses": "7511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55882000", "sellingGeneralAndAdministrative": "11426000", "netIncomeFromContinuingOperations": "113394000" }, "balance": { "goodwill": "None", "inventory": "4201000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4136917000", "longTermDebt": "2232193000", "shortTermDebt": "124294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75369000", "reportedCurrency": "USD", "retainedEarnings": "237270000", "totalLiabilities": "2673990000", "otherCurrentAssets": "119353000", "totalCurrentAssets": "442351000", "currentLongTermDebt": "122144000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3694566000", "currentAccountsPayable": "10530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2424113000", "totalShareholderEquity": "1462927000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144376000", "totalCurrentLiabilities": "307601000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "2366389000", "cashAndShortTermInvestments": "310743000", "commonStockSharesOutstanding": "59309263", "intangibleAssetsExcludingGoodwill": "75369000", "cashAndCashEquivalentsAtCarryingValue": "310743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113394000", "profitLoss": "None", "dividendPayout": "18997000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "445000", "operatingCashflow": "242062000", "capitalExpenditures": "315341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197774000", "cashflowFromInvestment": "-84573000", "stockBasedCompensation": "6395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18997000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109799000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 369413000, "cost_of_revenue": 161606000, "gross_profit": 207807000, "ebit": 194440000, "ebitda": 296460000, "pretax_income": 54609000, "tax_provision": null, "net_income": 192083000, "net_income_to_common": 192083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313988000, "total_current_assets": 405543000, "total_assets": 4112882000, "short_term_debt": 128383000, "long_term_debt": 2450129000, "total_debt": 2578512000, "total_liabilities": 2769913000, "total_equity": 1342969000, "shares_outstanding": 56095000, "goodwill_and_intangibles": 101574000 }, "cash_flow": { "operating_cash_flow": 240518000, "capital_expenditure": 1201200000, "free_cash_flow": 1441718000, "dividends_paid": 33813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37912, "ticker_id": 5251, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194440000", "ebitda": "296460000", "netIncome": "192083000", "grossProfit": "207807000", "depreciation": "None", "totalRevenue": "369413000", "costOfRevenue": "161606000", "interestIncome": "None", "incomeBeforeTax": "54609000", "interestExpense": "139831000", "operatingIncome": "191125000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-139831000", "nonInterestIncome": "None", "operatingExpenses": "16682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102020000", "sellingGeneralAndAdministrative": "16682000", "netIncomeFromContinuingOperations": "54609000" }, "balance": { "goodwill": "None", "inventory": "4844000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "4112882000", "longTermDebt": "2450129000", "shortTermDebt": "128383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101574000", "reportedCurrency": "USD", "retainedEarnings": "102615000", "totalLiabilities": "2769913000", "otherCurrentAssets": "81727000", "totalCurrentAssets": "405543000", "currentLongTermDebt": "128383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3707339000", "currentAccountsPayable": "15119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578512000", "totalShareholderEquity": "1342969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70185000", "totalCurrentLiabilities": "243491000", "otherNonCurrentLiabilities": "75659000", "totalNonCurrentLiabilities": "2526422000", "cashAndShortTermInvestments": "313988000", "commonStockSharesOutstanding": "56095000", "intangibleAssetsExcludingGoodwill": "101574000", "cashAndCashEquivalentsAtCarryingValue": "313988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53058000", "profitLoss": "None", "dividendPayout": "33813000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1840000", "operatingCashflow": "240518000", "capitalExpenditures": "1201200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "644988000", "cashflowFromInvestment": "-753138000", "stockBasedCompensation": "6918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369413000, "cost_of_revenue": 161606000, "gross_profit": 207807000, "research_and_development": null, "selling_general_admin": 16682000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194440000, "depreciation_amortisation": 102020000, "ebitda": 296460000, "interest_expense": 139831000, "interest_income": null, "other_non_operating": null, "pretax_income": 54609000, "tax_provision": null, "effective_tax_rate": null, "net_income": 192083000, "net_income_continuing_ops": 54609000, "net_income_to_common": 192083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313988000, "short_term_investments": null, "net_receivables": 4984000, "inventory": 4844000, "other_current_assets": null, "total_current_assets": 405543000, "net_ppe": null, "goodwill": null, "intangible_assets": 101574000, "goodwill_and_intangibles": 101574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3707339000, "total_assets": 4112882000, "short_term_debt": 128383000, "accounts_payable": 15119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243491000, "long_term_debt": 2450129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2526422000, "total_liabilities": 2769913000, "total_debt": 2578512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102615000, "total_equity": 1342969000, "shares_outstanding": 56095000, "operating_cash_flow": 240518000, "stock_based_compensation": 6918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1201200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -753138000, "dividends_paid": 33813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 644988000, "free_cash_flow": 1441718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194440000", "ebitda": "296460000", "netIncome": "192083000", "grossProfit": "207807000", "depreciation": "None", "totalRevenue": "369413000", "costOfRevenue": "161606000", "interestIncome": "None", "incomeBeforeTax": "54609000", "interestExpense": "139831000", "operatingIncome": "191125000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-139831000", "nonInterestIncome": "None", "operatingExpenses": "16682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102020000", "sellingGeneralAndAdministrative": "16682000", "netIncomeFromContinuingOperations": "54609000" }, "balance": { "goodwill": "None", "inventory": "4844000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "4112882000", "longTermDebt": "2450129000", "shortTermDebt": "128383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101574000", "reportedCurrency": "USD", "retainedEarnings": "102615000", "totalLiabilities": "2769913000", "otherCurrentAssets": "81727000", "totalCurrentAssets": "405543000", "currentLongTermDebt": "128383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3707339000", "currentAccountsPayable": "15119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578512000", "totalShareholderEquity": "1342969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70185000", "totalCurrentLiabilities": "243491000", "otherNonCurrentLiabilities": "75659000", "totalNonCurrentLiabilities": "2526422000", "cashAndShortTermInvestments": "313988000", "commonStockSharesOutstanding": "56095000", "intangibleAssetsExcludingGoodwill": "101574000", "cashAndCashEquivalentsAtCarryingValue": "313988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53058000", "profitLoss": "None", "dividendPayout": "33813000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1840000", "operatingCashflow": "240518000", "capitalExpenditures": "1201200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "644988000", "cashflowFromInvestment": "-753138000", "stockBasedCompensation": "6918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102020000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 360586000, "cost_of_revenue": 184808000, "gross_profit": 175778000, "ebit": 152066000, "ebitda": 237156000, "pretax_income": 47208000, "tax_provision": 1609001, "net_income": 46528000, "net_income_to_common": 46528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192422000, "total_current_assets": 225504000, "total_assets": 3140299000, "short_term_debt": 103116000, "long_term_debt": 1672179000, "total_debt": 1775295000, "total_liabilities": 1965366000, "total_equity": 1162048000, "shares_outstanding": 21182471, "goodwill_and_intangibles": 83389000 }, "cash_flow": { "operating_cash_flow": 189375000, "capital_expenditure": 451598000, "free_cash_flow": 640973000, "dividends_paid": 12242000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37917, "ticker_id": 5251, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152066000", "ebitda": "237156000", "netIncome": "46528000", "grossProfit": "175778000", "depreciation": "None", "totalRevenue": "360586000", "costOfRevenue": "184808000", "interestIncome": "None", "incomeBeforeTax": "47208000", "interestExpense": "104858000", "operatingIncome": "150836000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1609001", "reportedCurrency": "USD", "netInterestIncome": "-104858000", "nonInterestIncome": "None", "operatingExpenses": "13445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85090000", "sellingGeneralAndAdministrative": "13445000", "netIncomeFromContinuingOperations": "47208000" }, "balance": { "goodwill": "None", "inventory": "5553000", "commonStock": "1171573000", "currentDebt": "None", "investments": "None", "totalAssets": "3140299000", "longTermDebt": "1672179000", "shortTermDebt": "103116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "83389000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1965366000", "otherCurrentAssets": "24412000", "totalCurrentAssets": "225504000", "currentLongTermDebt": "103116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2914795000", "currentAccountsPayable": "14416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1775295000", "totalShareholderEquity": "1162048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66398000", "totalCurrentLiabilities": "183930000", "otherNonCurrentLiabilities": "88543000", "totalNonCurrentLiabilities": "1781436000", "cashAndShortTermInvestments": "192422000", "commonStockSharesOutstanding": "21182471", "intangibleAssetsExcludingGoodwill": "83389000", "cashAndCashEquivalentsAtCarryingValue": "192422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5481000", "profitLoss": "None", "dividendPayout": "12242000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1476000", "operatingCashflow": "189375000", "capitalExpenditures": "451598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "307012000", "cashflowFromInvestment": "-447092000", "stockBasedCompensation": "3786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12242000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 360586000, "cost_of_revenue": 184808000, "gross_profit": 175778000, "research_and_development": null, "selling_general_admin": 13445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152066000, "depreciation_amortisation": 85090000, "ebitda": 237156000, "interest_expense": 104858000, "interest_income": null, "other_non_operating": null, "pretax_income": 47208000, "tax_provision": 1609001, "effective_tax_rate": null, "net_income": 46528000, "net_income_continuing_ops": 47208000, "net_income_to_common": 46528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192422000, "short_term_investments": null, "net_receivables": 3505000, "inventory": 5553000, "other_current_assets": null, "total_current_assets": 225504000, "net_ppe": null, "goodwill": null, "intangible_assets": 83389000, "goodwill_and_intangibles": 83389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2914795000, "total_assets": 3140299000, "short_term_debt": 103116000, "accounts_payable": 14416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183930000, "long_term_debt": 1672179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781436000, "total_liabilities": 1965366000, "total_debt": 1775295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1162048000, "shares_outstanding": 21182471, "operating_cash_flow": 189375000, "stock_based_compensation": 3786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 451598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -447092000, "dividends_paid": 12242000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 307012000, "free_cash_flow": 640973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152066000", "ebitda": "237156000", "netIncome": "46528000", "grossProfit": "175778000", "depreciation": "None", "totalRevenue": "360586000", "costOfRevenue": "184808000", "interestIncome": "None", "incomeBeforeTax": "47208000", "interestExpense": "104858000", "operatingIncome": "150836000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1609001", "reportedCurrency": "USD", "netInterestIncome": "-104858000", "nonInterestIncome": "None", "operatingExpenses": "13445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85090000", "sellingGeneralAndAdministrative": "13445000", "netIncomeFromContinuingOperations": "47208000" }, "balance": { "goodwill": "None", "inventory": "5553000", "commonStock": "1171573000", "currentDebt": "None", "investments": "None", "totalAssets": "3140299000", "longTermDebt": "1672179000", "shortTermDebt": "103116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "83389000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1965366000", "otherCurrentAssets": "24412000", "totalCurrentAssets": "225504000", "currentLongTermDebt": "103116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2914795000", "currentAccountsPayable": "14416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1775295000", "totalShareholderEquity": "1162048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66398000", "totalCurrentLiabilities": "183930000", "otherNonCurrentLiabilities": "88543000", "totalNonCurrentLiabilities": "1781436000", "cashAndShortTermInvestments": "192422000", "commonStockSharesOutstanding": "21182471", "intangibleAssetsExcludingGoodwill": "83389000", "cashAndCashEquivalentsAtCarryingValue": "192422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5481000", "profitLoss": "None", "dividendPayout": "12242000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1476000", "operatingCashflow": "189375000", "capitalExpenditures": "451598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "307012000", "cashflowFromInvestment": "-447092000", "stockBasedCompensation": "3786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12242000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50220000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 299071000, "cost_of_revenue": 152968000, "gross_profit": 146103000, "ebit": 135422000, "ebitda": 216704000, "pretax_income": 125421000, "tax_provision": 5819000, "net_income": 125421000, "net_income_to_common": 125421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144635000, "total_current_assets": 166323000, "total_assets": 1996764000, "short_term_debt": 73213000, "long_term_debt": 1215865000, "total_debt": 1289078000, "total_liabilities": 1358338000, "total_equity": 626012000, "shares_outstanding": 19325030, "goodwill_and_intangibles": 32320000 }, "cash_flow": { "operating_cash_flow": 168221000, "capital_expenditure": 141233000, "free_cash_flow": 309454000, "dividends_paid": 11946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37922, "ticker_id": 5251, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135422000", "ebitda": "216704000", "netIncome": "125421000", "grossProfit": "146103000", "depreciation": "None", "totalRevenue": "299071000", "costOfRevenue": "152968000", "interestIncome": "None", "incomeBeforeTax": "125421000", "interestExpense": "55421000", "operatingIncome": "135422000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5819000", "reportedCurrency": "USD", "netInterestIncome": "-55421000", "nonInterestIncome": "None", "operatingExpenses": "10681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81282000", "sellingGeneralAndAdministrative": "10681000", "netIncomeFromContinuingOperations": "125421000" }, "balance": { "goodwill": "None", "inventory": "6817000", "commonStock": "634605000", "currentDebt": "None", "investments": "None", "totalAssets": "1996764000", "longTermDebt": "1215865000", "shortTermDebt": "73213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "32320000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1358338000", "otherCurrentAssets": "12769000", "totalCurrentAssets": "166323000", "currentLongTermDebt": "73213000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1830441000", "currentAccountsPayable": "8322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1289078000", "totalShareholderEquity": "626012000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18492000", "totalCurrentLiabilities": "118580000", "otherNonCurrentLiabilities": "10368000", "totalNonCurrentLiabilities": "1239758000", "cashAndShortTermInvestments": "144635000", "commonStockSharesOutstanding": "19325030", "intangibleAssetsExcludingGoodwill": "32320000", "cashAndCashEquivalentsAtCarryingValue": "144635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119602000", "profitLoss": "None", "dividendPayout": "11946000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1808000", "operatingCashflow": "168221000", "capitalExpenditures": "141233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30744000", "cashflowFromInvestment": "-14109000", "stockBasedCompensation": "3790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299071000, "cost_of_revenue": 152968000, "gross_profit": 146103000, "research_and_development": null, "selling_general_admin": 10681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135422000, "depreciation_amortisation": 81282000, "ebitda": 216704000, "interest_expense": 55421000, "interest_income": null, "other_non_operating": null, "pretax_income": 125421000, "tax_provision": 5819000, "effective_tax_rate": null, "net_income": 125421000, "net_income_continuing_ops": 125421000, "net_income_to_common": 125421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144635000, "short_term_investments": null, "net_receivables": 5738000, "inventory": 6817000, "other_current_assets": null, "total_current_assets": 166323000, "net_ppe": null, "goodwill": null, "intangible_assets": 32320000, "goodwill_and_intangibles": 32320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1830441000, "total_assets": 1996764000, "short_term_debt": 73213000, "accounts_payable": 8322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118580000, "long_term_debt": 1215865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1239758000, "total_liabilities": 1358338000, "total_debt": 1289078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 626012000, "shares_outstanding": 19325030, "operating_cash_flow": 168221000, "stock_based_compensation": 3790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14109000, "dividends_paid": 11946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30744000, "free_cash_flow": 309454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135422000", "ebitda": "216704000", "netIncome": "125421000", "grossProfit": "146103000", "depreciation": "None", "totalRevenue": "299071000", "costOfRevenue": "152968000", "interestIncome": "None", "incomeBeforeTax": "125421000", "interestExpense": "55421000", "operatingIncome": "135422000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5819000", "reportedCurrency": "USD", "netInterestIncome": "-55421000", "nonInterestIncome": "None", "operatingExpenses": "10681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81282000", "sellingGeneralAndAdministrative": "10681000", "netIncomeFromContinuingOperations": "125421000" }, "balance": { "goodwill": "None", "inventory": "6817000", "commonStock": "634605000", "currentDebt": "None", "investments": "None", "totalAssets": "1996764000", "longTermDebt": "1215865000", "shortTermDebt": "73213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "32320000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1358338000", "otherCurrentAssets": "12769000", "totalCurrentAssets": "166323000", "currentLongTermDebt": "73213000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1830441000", "currentAccountsPayable": "8322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1289078000", "totalShareholderEquity": "626012000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18492000", "totalCurrentLiabilities": "118580000", "otherNonCurrentLiabilities": "10368000", "totalNonCurrentLiabilities": "1239758000", "cashAndShortTermInvestments": "144635000", "commonStockSharesOutstanding": "19325030", "intangibleAssetsExcludingGoodwill": "32320000", "cashAndCashEquivalentsAtCarryingValue": "144635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119602000", "profitLoss": "None", "dividendPayout": "11946000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1808000", "operatingCashflow": "168221000", "capitalExpenditures": "141233000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30744000", "cashflowFromInvestment": "-14109000", "stockBasedCompensation": "3790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81282000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 184665000, "cost_of_revenue": 104755000, "gross_profit": 79910000, "ebit": 71248000, "ebitda": 125470000, "pretax_income": 98178000, "tax_provision": 3843000, "net_income": 98178000, "net_income_to_common": 98178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20373000, "total_current_assets": 37684000, "total_assets": 1885170000, "short_term_debt": 97879000, "long_term_debt": 1211095000, "total_debt": 1308974000, "total_liabilities": 1359706000, "total_equity": 514998000, "shares_outstanding": 18342413, "goodwill_and_intangibles": 48605000 }, "cash_flow": { "operating_cash_flow": 105033000, "capital_expenditure": 368096000, "free_cash_flow": 473129000, "dividends_paid": 7473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37927, "ticker_id": 5251, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71248000", "ebitda": "125470000", "netIncome": "98178000", "grossProfit": "79910000", "depreciation": "None", "totalRevenue": "184665000", "costOfRevenue": "104755000", "interestIncome": "None", "incomeBeforeTax": "98178000", "interestExpense": "20129000", "operatingIncome": "71248000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3843000", "reportedCurrency": "USD", "netInterestIncome": "-20129000", "nonInterestIncome": "None", "operatingExpenses": "8662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54222000", "sellingGeneralAndAdministrative": "8662000", "netIncomeFromContinuingOperations": "98178000" }, "balance": { "goodwill": "None", "inventory": "5009000", "commonStock": "519497000", "currentDebt": "None", "investments": "None", "totalAssets": "1885170000", "longTermDebt": "1211095000", "shortTermDebt": "97879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48605000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1359706000", "otherCurrentAssets": "6277000", "totalCurrentAssets": "37684000", "currentLongTermDebt": "97879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1847486000", "currentAccountsPayable": "9823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1308974000", "totalShareholderEquity": "514998000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14180000", "totalCurrentLiabilities": "130801000", "otherNonCurrentLiabilities": "14643000", "totalNonCurrentLiabilities": "1228905000", "cashAndShortTermInvestments": "20373000", "commonStockSharesOutstanding": "18342413", "intangibleAssetsExcludingGoodwill": "48605000", "cashAndCashEquivalentsAtCarryingValue": "20373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94335000", "profitLoss": "None", "dividendPayout": "7473000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1481000", "operatingCashflow": "105033000", "capitalExpenditures": "368096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46683000", "cashflowFromInvestment": "-175065000", "stockBasedCompensation": "2043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184665000, "cost_of_revenue": 104755000, "gross_profit": 79910000, "research_and_development": null, "selling_general_admin": 8662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71248000, "depreciation_amortisation": 54222000, "ebitda": 125470000, "interest_expense": 20129000, "interest_income": null, "other_non_operating": null, "pretax_income": 98178000, "tax_provision": 3843000, "effective_tax_rate": null, "net_income": 98178000, "net_income_continuing_ops": 98178000, "net_income_to_common": 98178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20373000, "short_term_investments": null, "net_receivables": 7467000, "inventory": 5009000, "other_current_assets": null, "total_current_assets": 37684000, "net_ppe": null, "goodwill": null, "intangible_assets": 48605000, "goodwill_and_intangibles": 48605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1847486000, "total_assets": 1885170000, "short_term_debt": 97879000, "accounts_payable": 9823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130801000, "long_term_debt": 1211095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1228905000, "total_liabilities": 1359706000, "total_debt": 1308974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 514998000, "shares_outstanding": 18342413, "operating_cash_flow": 105033000, "stock_based_compensation": 2043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175065000, "dividends_paid": 7473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46683000, "free_cash_flow": 473129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71248000", "ebitda": "125470000", "netIncome": "98178000", "grossProfit": "79910000", "depreciation": "None", "totalRevenue": "184665000", "costOfRevenue": "104755000", "interestIncome": "None", "incomeBeforeTax": "98178000", "interestExpense": "20129000", "operatingIncome": "71248000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3843000", "reportedCurrency": "USD", "netInterestIncome": "-20129000", "nonInterestIncome": "None", "operatingExpenses": "8662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54222000", "sellingGeneralAndAdministrative": "8662000", "netIncomeFromContinuingOperations": "98178000" }, "balance": { "goodwill": "None", "inventory": "5009000", "commonStock": "519497000", "currentDebt": "None", "investments": "None", "totalAssets": "1885170000", "longTermDebt": "1211095000", "shortTermDebt": "97879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "48605000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1359706000", "otherCurrentAssets": "6277000", "totalCurrentAssets": "37684000", "currentLongTermDebt": "97879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1847486000", "currentAccountsPayable": "9823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1308974000", "totalShareholderEquity": "514998000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14180000", "totalCurrentLiabilities": "130801000", "otherNonCurrentLiabilities": "14643000", "totalNonCurrentLiabilities": "1228905000", "cashAndShortTermInvestments": "20373000", "commonStockSharesOutstanding": "18342413", "intangibleAssetsExcludingGoodwill": "48605000", "cashAndCashEquivalentsAtCarryingValue": "20373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94335000", "profitLoss": "None", "dividendPayout": "7473000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1481000", "operatingCashflow": "105033000", "capitalExpenditures": "368096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46683000", "cashflowFromInvestment": "-175065000", "stockBasedCompensation": "2043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54222000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 140865000, "cost_of_revenue": 86427000, "gross_profit": 54438000, "ebit": 47243000, "ebitda": 100344000, "pretax_income": 30367000, "tax_provision": 558000, "net_income": 30367000, "net_income_to_common": 30367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47336000, "total_current_assets": 57779000, "total_assets": 822198000, "short_term_debt": 35810000, "long_term_debt": 338514000, "total_debt": 374324000, "total_liabilities": 400120000, "total_equity": 413262000, "shares_outstanding": 18194186, "goodwill_and_intangibles": 34579000 }, "cash_flow": { "operating_cash_flow": 75917000, "capital_expenditure": 185247000, "free_cash_flow": 261164000, "dividends_paid": 16761000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37932, "ticker_id": 5251, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47243000", "ebitda": "100344000", "netIncome": "30367000", "grossProfit": "54438000", "depreciation": "None", "totalRevenue": "140865000", "costOfRevenue": "86427000", "interestIncome": "None", "incomeBeforeTax": "30367000", "interestExpense": "16741000", "operatingIncome": "47243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "558000", "reportedCurrency": "USD", "netInterestIncome": "-16741000", "nonInterestIncome": "None", "operatingExpenses": "7195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53101000", "sellingGeneralAndAdministrative": "7195000", "netIncomeFromContinuingOperations": "30367000" }, "balance": { "goodwill": "None", "inventory": "3528000", "commonStock": "413262000", "currentDebt": "None", "investments": "None", "totalAssets": "822198000", "longTermDebt": "338514000", "shortTermDebt": "35810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34579000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "400120000", "otherCurrentAssets": "4060000", "totalCurrentAssets": "57779000", "currentLongTermDebt": "35810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764419000", "currentAccountsPayable": "9029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374324000", "totalShareholderEquity": "413262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13946000", "totalCurrentLiabilities": "61606000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338514000", "cashAndShortTermInvestments": "47336000", "commonStockSharesOutstanding": "18194186", "intangibleAssetsExcludingGoodwill": "34579000", "cashAndCashEquivalentsAtCarryingValue": "47336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29809000", "profitLoss": "None", "dividendPayout": "16761000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2057000", "operatingCashflow": "75917000", "capitalExpenditures": "185247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100202000", "cashflowFromInvestment": "-185247000", "stockBasedCompensation": "2049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16761000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140865000, "cost_of_revenue": 86427000, "gross_profit": 54438000, "research_and_development": null, "selling_general_admin": 7195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47243000, "depreciation_amortisation": 53101000, "ebitda": 100344000, "interest_expense": 16741000, "interest_income": null, "other_non_operating": null, "pretax_income": 30367000, "tax_provision": 558000, "effective_tax_rate": null, "net_income": 30367000, "net_income_continuing_ops": 30367000, "net_income_to_common": 30367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47336000, "short_term_investments": null, "net_receivables": 3601000, "inventory": 3528000, "other_current_assets": null, "total_current_assets": 57779000, "net_ppe": null, "goodwill": null, "intangible_assets": 34579000, "goodwill_and_intangibles": 34579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 764419000, "total_assets": 822198000, "short_term_debt": 35810000, "accounts_payable": 9029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61606000, "long_term_debt": 338514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338514000, "total_liabilities": 400120000, "total_debt": 374324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 413262000, "shares_outstanding": 18194186, "operating_cash_flow": 75917000, "stock_based_compensation": 2049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185247000, "dividends_paid": 16761000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100202000, "free_cash_flow": 261164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47243000", "ebitda": "100344000", "netIncome": "30367000", "grossProfit": "54438000", "depreciation": "None", "totalRevenue": "140865000", "costOfRevenue": "86427000", "interestIncome": "None", "incomeBeforeTax": "30367000", "interestExpense": "16741000", "operatingIncome": "47243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "558000", "reportedCurrency": "USD", "netInterestIncome": "-16741000", "nonInterestIncome": "None", "operatingExpenses": "7195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53101000", "sellingGeneralAndAdministrative": "7195000", "netIncomeFromContinuingOperations": "30367000" }, "balance": { "goodwill": "None", "inventory": "3528000", "commonStock": "413262000", "currentDebt": "None", "investments": "None", "totalAssets": "822198000", "longTermDebt": "338514000", "shortTermDebt": "35810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34579000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "400120000", "otherCurrentAssets": "4060000", "totalCurrentAssets": "57779000", "currentLongTermDebt": "35810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764419000", "currentAccountsPayable": "9029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "374324000", "totalShareholderEquity": "413262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13946000", "totalCurrentLiabilities": "61606000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338514000", "cashAndShortTermInvestments": "47336000", "commonStockSharesOutstanding": "18194186", "intangibleAssetsExcludingGoodwill": "34579000", "cashAndCashEquivalentsAtCarryingValue": "47336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29809000", "profitLoss": "None", "dividendPayout": "16761000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2057000", "operatingCashflow": "75917000", "capitalExpenditures": "185247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100202000", "cashflowFromInvestment": "-185247000", "stockBasedCompensation": "2049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16761000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53101000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 122754000, "cost_of_revenue": 77120000, "gross_profit": 45634000, "ebit": 40132000, "ebitda": 83773000, "pretax_income": 24421000, "tax_provision": 236000, "net_income": 24185000, "net_income_to_common": 24185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57964000, "total_current_assets": 65946000, "total_assets": 703462000, "short_term_debt": 26997000, "long_term_debt": null, "total_debt": 26997000, "total_liabilities": 296725000, "total_equity": 398165000, "shares_outstanding": 18178144, "goodwill_and_intangibles": 46275000 }, "cash_flow": { "operating_cash_flow": 53394000, "capital_expenditure": 6519000, "free_cash_flow": 59913000, "dividends_paid": 28331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37937, "ticker_id": 5251, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40132000", "ebitda": "83773000", "netIncome": "24185000", "grossProfit": "45634000", "depreciation": "None", "totalRevenue": "122754000", "costOfRevenue": "77120000", "interestIncome": "None", "incomeBeforeTax": "24421000", "interestExpense": "17036000", "operatingIncome": "40132000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "236000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43641000", "sellingGeneralAndAdministrative": "5502000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1471000", "commonStock": "398165000", "currentDebt": "None", "investments": "None", "totalAssets": "703462000", "longTermDebt": "None", "shortTermDebt": "26997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "46275000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "296725000", "otherCurrentAssets": "3821000", "totalCurrentAssets": "65946000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637516000", "currentAccountsPayable": "12501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "258986000", "totalShareholderEquity": "398165000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21412000", "totalCurrentLiabilities": "64736000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "231989000", "cashAndShortTermInvestments": "57964000", "commonStockSharesOutstanding": "18178144", "intangibleAssetsExcludingGoodwill": "46275000", "cashAndCashEquivalentsAtCarryingValue": "57964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24185000", "profitLoss": "None", "dividendPayout": "28331000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "45000", "operatingCashflow": "53394000", "capitalExpenditures": "6519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20126000", "cashflowFromInvestment": "-8003000", "stockBasedCompensation": "907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122754000, "cost_of_revenue": 77120000, "gross_profit": 45634000, "research_and_development": null, "selling_general_admin": 5502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40132000, "depreciation_amortisation": 43641000, "ebitda": 83773000, "interest_expense": 17036000, "interest_income": null, "other_non_operating": null, "pretax_income": 24421000, "tax_provision": 236000, "effective_tax_rate": null, "net_income": 24185000, "net_income_continuing_ops": null, "net_income_to_common": 24185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57964000, "short_term_investments": null, "net_receivables": 3775000, "inventory": 1471000, "other_current_assets": null, "total_current_assets": 65946000, "net_ppe": null, "goodwill": null, "intangible_assets": 46275000, "goodwill_and_intangibles": 46275000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 637516000, "total_assets": 703462000, "short_term_debt": 26997000, "accounts_payable": 12501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64736000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 231989000, "total_liabilities": 296725000, "total_debt": 26997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 398165000, "shares_outstanding": 18178144, "operating_cash_flow": 53394000, "stock_based_compensation": 907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8003000, "dividends_paid": 28331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20126000, "free_cash_flow": 59913000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40132000", "ebitda": "83773000", "netIncome": "24185000", "grossProfit": "45634000", "depreciation": "None", "totalRevenue": "122754000", "costOfRevenue": "77120000", "interestIncome": "None", "incomeBeforeTax": "24421000", "interestExpense": "17036000", "operatingIncome": "40132000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "236000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43641000", "sellingGeneralAndAdministrative": "5502000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1471000", "commonStock": "398165000", "currentDebt": "None", "investments": "None", "totalAssets": "703462000", "longTermDebt": "None", "shortTermDebt": "26997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "46275000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "296725000", "otherCurrentAssets": "3821000", "totalCurrentAssets": "65946000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637516000", "currentAccountsPayable": "12501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "258986000", "totalShareholderEquity": "398165000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21412000", "totalCurrentLiabilities": "64736000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "231989000", "cashAndShortTermInvestments": "57964000", "commonStockSharesOutstanding": "18178144", "intangibleAssetsExcludingGoodwill": "46275000", "cashAndCashEquivalentsAtCarryingValue": "57964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24185000", "profitLoss": "None", "dividendPayout": "28331000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "45000", "operatingCashflow": "53394000", "capitalExpenditures": "6519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20126000", "cashflowFromInvestment": "-8003000", "stockBasedCompensation": "907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43641000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 131975000, "cost_of_revenue": 86954000, "gross_profit": 45021000, "ebit": 39308000, "ebitda": 86501000, "pretax_income": -7611000, "tax_provision": -352000, "net_income": -7259000, "net_income_to_common": -7259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21203000, "total_current_assets": 64560000, "total_assets": 1385245000, "short_term_debt": 55221000, "long_term_debt": null, "total_debt": 55221000, "total_liabilities": 503931000, "total_equity": 865878000, "shares_outstanding": 18100472, "goodwill_and_intangibles": 60655000 }, "cash_flow": { "operating_cash_flow": 97818000, "capital_expenditure": 2428000, "free_cash_flow": 100246000, "dividends_paid": 51820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37942, "ticker_id": 5251, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39308000", "ebitda": "86501000", "netIncome": "-7259000", "grossProfit": "45021000", "depreciation": "None", "totalRevenue": "131975000", "costOfRevenue": "86954000", "interestIncome": "None", "incomeBeforeTax": "-7611000", "interestExpense": "18964000", "operatingIncome": "39308000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-352000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47193000", "sellingGeneralAndAdministrative": "5713000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1516000", "commonStock": "755372000", "currentDebt": "None", "investments": "None", "totalAssets": "1385245000", "longTermDebt": "None", "shortTermDebt": "55221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60655000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "503931000", "otherCurrentAssets": "25715000", "totalCurrentAssets": "64560000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1320685000", "currentAccountsPayable": "14348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291411000", "totalShareholderEquity": "865878000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38275000", "totalCurrentLiabilities": "115159000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "388772000", "cashAndShortTermInvestments": "21203000", "commonStockSharesOutstanding": "18100472", "intangibleAssetsExcludingGoodwill": "60655000", "cashAndCashEquivalentsAtCarryingValue": "21203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7259000", "profitLoss": "None", "dividendPayout": "51820000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "1147000", "operatingCashflow": "97818000", "capitalExpenditures": "2428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126440000", "cashflowFromInvestment": "-4476000", "stockBasedCompensation": "613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131975000, "cost_of_revenue": 86954000, "gross_profit": 45021000, "research_and_development": null, "selling_general_admin": 5713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39308000, "depreciation_amortisation": 47193000, "ebitda": 86501000, "interest_expense": 18964000, "interest_income": null, "other_non_operating": null, "pretax_income": -7611000, "tax_provision": -352000, "effective_tax_rate": null, "net_income": -7259000, "net_income_continuing_ops": null, "net_income_to_common": -7259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21203000, "short_term_investments": null, "net_receivables": 16126000, "inventory": 1516000, "other_current_assets": null, "total_current_assets": 64560000, "net_ppe": null, "goodwill": null, "intangible_assets": 60655000, "goodwill_and_intangibles": 60655000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1320685000, "total_assets": 1385245000, "short_term_debt": 55221000, "accounts_payable": 14348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115159000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 388772000, "total_liabilities": 503931000, "total_debt": 55221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 865878000, "shares_outstanding": 18100472, "operating_cash_flow": 97818000, "stock_based_compensation": 613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4476000, "dividends_paid": 51820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126440000, "free_cash_flow": 100246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39308000", "ebitda": "86501000", "netIncome": "-7259000", "grossProfit": "45021000", "depreciation": "None", "totalRevenue": "131975000", "costOfRevenue": "86954000", "interestIncome": "None", "incomeBeforeTax": "-7611000", "interestExpense": "18964000", "operatingIncome": "39308000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-352000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47193000", "sellingGeneralAndAdministrative": "5713000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1516000", "commonStock": "755372000", "currentDebt": "None", "investments": "None", "totalAssets": "1385245000", "longTermDebt": "None", "shortTermDebt": "55221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "60655000", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "503931000", "otherCurrentAssets": "25715000", "totalCurrentAssets": "64560000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1320685000", "currentAccountsPayable": "14348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291411000", "totalShareholderEquity": "865878000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38275000", "totalCurrentLiabilities": "115159000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "388772000", "cashAndShortTermInvestments": "21203000", "commonStockSharesOutstanding": "18100472", "intangibleAssetsExcludingGoodwill": "60655000", "cashAndCashEquivalentsAtCarryingValue": "21203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7259000", "profitLoss": "None", "dividendPayout": "51820000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "1147000", "operatingCashflow": "97818000", "capitalExpenditures": "2428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126440000", "cashflowFromInvestment": "-4476000", "stockBasedCompensation": "613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47193000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 98009000, "cost_of_revenue": 50867000, "gross_profit": 47142000, "ebit": 43677000, "ebitda": null, "pretax_income": 18269000, "tax_provision": null, "net_income": 22034000, "net_income_to_common": 22034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525309000, "total_current_assets": 559696000, "total_assets": 4293710000, "short_term_debt": null, "long_term_debt": 2313453000, "total_debt": 2313453000, "total_liabilities": 2777081000, "total_equity": 1516629000, "shares_outstanding": 60113445, "goodwill_and_intangibles": 58029000 }, "cash_flow": { "operating_cash_flow": 49918000, "capital_expenditure": 94855000, "free_cash_flow": 144773000, "dividends_paid": 3352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37905, "ticker_id": 5251, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "22034000", "grossProfit": "47142000", "depreciation": "None", "totalRevenue": "98009000", "costOfRevenue": "50867000", "interestIncome": "None", "incomeBeforeTax": "18269000", "interestExpense": "23034000", "operatingIncome": "43677000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-23034000", "nonInterestIncome": "None", "operatingExpenses": "54332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3465000", "netIncomeFromContinuingOperations": "18269000" }, "balance": { "goodwill": "None", "inventory": "3984000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4293710000", "longTermDebt": "2313453000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "58029000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2777081000", "otherCurrentAssets": "9327000", "totalCurrentAssets": "559696000", "currentLongTermDebt": "289489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3734014000", "currentAccountsPayable": "20728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1516629000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12803000", "totalCurrentLiabilities": "401269000", "otherNonCurrentLiabilities": "50492000", "totalNonCurrentLiabilities": "2375812000", "cashAndShortTermInvestments": "525309000", "commonStockSharesOutstanding": "60113445", "intangibleAssetsExcludingGoodwill": "58029000", "cashAndCashEquivalentsAtCarryingValue": "525309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22034000", "profitLoss": "None", "dividendPayout": "3352000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000", "operatingCashflow": "49918000", "capitalExpenditures": "94855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264637000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98009000, "cost_of_revenue": 50867000, "gross_profit": 47142000, "research_and_development": null, "selling_general_admin": 3465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43677000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 23034000, "interest_income": null, "other_non_operating": null, "pretax_income": 18269000, "tax_provision": null, "effective_tax_rate": null, "net_income": 22034000, "net_income_continuing_ops": 18269000, "net_income_to_common": 22034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525309000, "short_term_investments": null, "net_receivables": 12852000, "inventory": 3984000, "other_current_assets": null, "total_current_assets": 559696000, "net_ppe": null, "goodwill": null, "intangible_assets": 58029000, "goodwill_and_intangibles": 58029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3734014000, "total_assets": 4293710000, "short_term_debt": null, "accounts_payable": 20728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401269000, "long_term_debt": 2313453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2375812000, "total_liabilities": 2777081000, "total_debt": 2313453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1516629000, "shares_outstanding": 60113445, "operating_cash_flow": 49918000, "stock_based_compensation": 1577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 3352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264637000, "free_cash_flow": 144773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "22034000", "grossProfit": "47142000", "depreciation": "None", "totalRevenue": "98009000", "costOfRevenue": "50867000", "interestIncome": "None", "incomeBeforeTax": "18269000", "interestExpense": "23034000", "operatingIncome": "43677000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-23034000", "nonInterestIncome": "None", "operatingExpenses": "54332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3465000", "netIncomeFromContinuingOperations": "18269000" }, "balance": { "goodwill": "None", "inventory": "3984000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4293710000", "longTermDebt": "2313453000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "58029000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2777081000", "otherCurrentAssets": "9327000", "totalCurrentAssets": "559696000", "currentLongTermDebt": "289489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3734014000", "currentAccountsPayable": "20728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1516629000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12803000", "totalCurrentLiabilities": "401269000", "otherNonCurrentLiabilities": "50492000", "totalNonCurrentLiabilities": "2375812000", "cashAndShortTermInvestments": "525309000", "commonStockSharesOutstanding": "60113445", "intangibleAssetsExcludingGoodwill": "58029000", "cashAndCashEquivalentsAtCarryingValue": "525309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22034000", "profitLoss": "None", "dividendPayout": "3352000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000", "operatingCashflow": "49918000", "capitalExpenditures": "94855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264637000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28186000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 86761000, "cost_of_revenue": 34458000, "gross_profit": 52303000, "ebit": 48348000, "ebitda": null, "pretax_income": 27343000, "tax_provision": null, "net_income": 36518000, "net_income_to_common": 36518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273843000, "total_current_assets": 426005000, "total_assets": 4095114000, "short_term_debt": null, "long_term_debt": 2232193000, "total_debt": 2232193000, "total_liabilities": 2595747000, "total_equity": 1499367000, "shares_outstanding": 59487853, "goodwill_and_intangibles": 66597000 }, "cash_flow": { "operating_cash_flow": 59744000, "capital_expenditure": 134874000, "free_cash_flow": 194618000, "dividends_paid": 542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37906, "ticker_id": 5251, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "36518000", "grossProfit": "52303000", "depreciation": "None", "totalRevenue": "86761000", "costOfRevenue": "34458000", "interestIncome": "None", "incomeBeforeTax": "27343000", "interestExpense": "19756000", "operatingIncome": "48348000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19756000", "nonInterestIncome": "None", "operatingExpenses": "38413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3955000", "netIncomeFromContinuingOperations": "27343000" }, "balance": { "goodwill": "None", "inventory": "3982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4095114000", "longTermDebt": "2232193000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "66597000", "reportedCurrency": "USD", "retainedEarnings": "237270000", "totalLiabilities": "2595747000", "otherCurrentAssets": "8481000", "totalCurrentAssets": "426005000", "currentLongTermDebt": "122144000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3669109000", "currentAccountsPayable": "11129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1499367000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103514000", "totalCurrentLiabilities": "309524000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "2286223000", "cashAndShortTermInvestments": "273843000", "commonStockSharesOutstanding": "59487853", "intangibleAssetsExcludingGoodwill": "66597000", "cashAndCashEquivalentsAtCarryingValue": "273843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36518000", "profitLoss": "None", "dividendPayout": "542000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "62000", "operatingCashflow": "59744000", "capitalExpenditures": "134874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17118000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "542000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86761000, "cost_of_revenue": 34458000, "gross_profit": 52303000, "research_and_development": null, "selling_general_admin": 3955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48348000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 19756000, "interest_income": null, "other_non_operating": null, "pretax_income": 27343000, "tax_provision": null, "effective_tax_rate": null, "net_income": 36518000, "net_income_continuing_ops": 27343000, "net_income_to_common": 36518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273843000, "short_term_investments": null, "net_receivables": 8437000, "inventory": 3982000, "other_current_assets": null, "total_current_assets": 426005000, "net_ppe": null, "goodwill": null, "intangible_assets": 66597000, "goodwill_and_intangibles": 66597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3669109000, "total_assets": 4095114000, "short_term_debt": null, "accounts_payable": 11129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309524000, "long_term_debt": 2232193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2286223000, "total_liabilities": 2595747000, "total_debt": 2232193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237270000, "total_equity": 1499367000, "shares_outstanding": 59487853, "operating_cash_flow": 59744000, "stock_based_compensation": 1612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 542000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17118000, "free_cash_flow": 194618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "36518000", "grossProfit": "52303000", "depreciation": "None", "totalRevenue": "86761000", "costOfRevenue": "34458000", "interestIncome": "None", "incomeBeforeTax": "27343000", "interestExpense": "19756000", "operatingIncome": "48348000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19756000", "nonInterestIncome": "None", "operatingExpenses": "38413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3955000", "netIncomeFromContinuingOperations": "27343000" }, "balance": { "goodwill": "None", "inventory": "3982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4095114000", "longTermDebt": "2232193000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "66597000", "reportedCurrency": "USD", "retainedEarnings": "237270000", "totalLiabilities": "2595747000", "otherCurrentAssets": "8481000", "totalCurrentAssets": "426005000", "currentLongTermDebt": "122144000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3669109000", "currentAccountsPayable": "11129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1499367000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103514000", "totalCurrentLiabilities": "309524000", "otherNonCurrentLiabilities": "53531000", "totalNonCurrentLiabilities": "2286223000", "cashAndShortTermInvestments": "273843000", "commonStockSharesOutstanding": "59487853", "intangibleAssetsExcludingGoodwill": "66597000", "cashAndCashEquivalentsAtCarryingValue": "273843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36518000", "profitLoss": "None", "dividendPayout": "542000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "62000", "operatingCashflow": "59744000", "capitalExpenditures": "134874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17118000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "542000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24612000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 99506000, "cost_of_revenue": 45903000, "gross_profit": 53603000, "ebit": 49940000, "ebitda": 76198000, "pretax_income": 23067000, "tax_provision": null, "net_income": 23761000, "net_income_to_common": 23761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310743000, "total_current_assets": 442351000, "total_assets": 4136917000, "short_term_debt": 124294000, "long_term_debt": 2299819000, "total_debt": 2424113000, "total_liabilities": 2673990000, "total_equity": 1462927000, "shares_outstanding": 59309263, "goodwill_and_intangibles": 75369000 }, "cash_flow": { "operating_cash_flow": 66522000, "capital_expenditure": 49714000, "free_cash_flow": 116236000, "dividends_paid": 652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37908, "ticker_id": 5251, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49940000", "ebitda": "76198000", "netIncome": "23761000", "grossProfit": "53603000", "depreciation": "None", "totalRevenue": "99506000", "costOfRevenue": "45903000", "interestIncome": "None", "incomeBeforeTax": "23067000", "interestExpense": "26873000", "operatingIncome": "50007000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26873000", "nonInterestIncome": "None", "operatingExpenses": "3596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26258000", "sellingGeneralAndAdministrative": "3596000", "netIncomeFromContinuingOperations": "23067000" }, "balance": { "goodwill": "None", "inventory": "4201000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4136917000", "longTermDebt": "2299819000", "shortTermDebt": "124294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "75369000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2673990000", "otherCurrentAssets": "119353000", "totalCurrentAssets": "442351000", "currentLongTermDebt": "124294000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3694566000", "currentAccountsPayable": "10530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2424113000", "totalShareholderEquity": "1462927000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144376000", "totalCurrentLiabilities": "307601000", "otherNonCurrentLiabilities": "65489000", "totalNonCurrentLiabilities": "2366389000", "cashAndShortTermInvestments": "310743000", "commonStockSharesOutstanding": "59309263", "intangibleAssetsExcludingGoodwill": "75369000", "cashAndCashEquivalentsAtCarryingValue": "310743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23316000", "profitLoss": "None", "dividendPayout": "652000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "178000", "operatingCashflow": "66522000", "capitalExpenditures": "49714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34079000", "cashflowFromInvestment": "-57316000", "stockBasedCompensation": "1612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99506000, "cost_of_revenue": 45903000, "gross_profit": 53603000, "research_and_development": null, "selling_general_admin": 3596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49940000, "depreciation_amortisation": 26258000, "ebitda": 76198000, "interest_expense": 26873000, "interest_income": null, "other_non_operating": null, "pretax_income": 23067000, "tax_provision": null, "effective_tax_rate": null, "net_income": 23761000, "net_income_continuing_ops": 23067000, "net_income_to_common": 23761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310743000, "short_term_investments": null, "net_receivables": 8054000, "inventory": 4201000, "other_current_assets": null, "total_current_assets": 442351000, "net_ppe": null, "goodwill": null, "intangible_assets": 75369000, "goodwill_and_intangibles": 75369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3694566000, "total_assets": 4136917000, "short_term_debt": 124294000, "accounts_payable": 10530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307601000, "long_term_debt": 2299819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2366389000, "total_liabilities": 2673990000, "total_debt": 2424113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1462927000, "shares_outstanding": 59309263, "operating_cash_flow": 66522000, "stock_based_compensation": 1612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57316000, "dividends_paid": 652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34079000, "free_cash_flow": 116236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49940000", "ebitda": "76198000", "netIncome": "23761000", "grossProfit": "53603000", "depreciation": "None", "totalRevenue": "99506000", "costOfRevenue": "45903000", "interestIncome": "None", "incomeBeforeTax": "23067000", "interestExpense": "26873000", "operatingIncome": "50007000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-26873000", "nonInterestIncome": "None", "operatingExpenses": "3596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45903000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26258000", "sellingGeneralAndAdministrative": "3596000", "netIncomeFromContinuingOperations": "23067000" }, "balance": { "goodwill": "None", "inventory": "4201000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4136917000", "longTermDebt": "2299819000", "shortTermDebt": "124294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "75369000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2673990000", "otherCurrentAssets": "119353000", "totalCurrentAssets": "442351000", "currentLongTermDebt": "124294000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3694566000", "currentAccountsPayable": "10530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2424113000", "totalShareholderEquity": "1462927000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "144376000", "totalCurrentLiabilities": "307601000", "otherNonCurrentLiabilities": "65489000", "totalNonCurrentLiabilities": "2366389000", "cashAndShortTermInvestments": "310743000", "commonStockSharesOutstanding": "59309263", "intangibleAssetsExcludingGoodwill": "75369000", "cashAndCashEquivalentsAtCarryingValue": "310743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23316000", "profitLoss": "None", "dividendPayout": "652000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "178000", "operatingCashflow": "66522000", "capitalExpenditures": "49714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34079000", "cashflowFromInvestment": "-57316000", "stockBasedCompensation": "1612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26258000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 104159000, "cost_of_revenue": 43698000, "gross_profit": 60461000, "ebit": 58792000, "ebitda": 88416000, "pretax_income": 29913000, "tax_provision": null, "net_income": 29764000, "net_income_to_common": 29764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335615000, "total_current_assets": 360632000, "total_assets": 4145538000, "short_term_debt": 129076000, "long_term_debt": 2417579000, "total_debt": 2546655000, "total_liabilities": 2706685000, "total_equity": 1438853000, "shares_outstanding": 58717000, "goodwill_and_intangibles": 84267000 }, "cash_flow": { "operating_cash_flow": 63937977, "capital_expenditure": 84542607, "free_cash_flow": 148480584, "dividends_paid": 9493927, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37909, "ticker_id": 5251, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58792000", "ebitda": "88416000", "netIncome": "29764000", "grossProfit": "60461000", "depreciation": "None", "totalRevenue": "104159000", "costOfRevenue": "43698000", "interestIncome": "None", "incomeBeforeTax": "29913000", "interestExpense": "57758000", "operatingIncome": "56546000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28879000", "nonInterestIncome": "None", "operatingExpenses": "3915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29624000", "sellingGeneralAndAdministrative": "7830000", "netIncomeFromContinuingOperations": "29913000" }, "balance": { "goodwill": "None", "inventory": "4639000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4145538000", "longTermDebt": "2417579000", "shortTermDebt": "129076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "84267000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2706685000", "otherCurrentAssets": "9850000", "totalCurrentAssets": "360632000", "currentLongTermDebt": "129076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784906000", "currentAccountsPayable": "10450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2546655000", "totalShareholderEquity": "1438853000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59522000", "totalCurrentLiabilities": "217284000", "otherNonCurrentLiabilities": "68895000", "totalNonCurrentLiabilities": "2489401000", "cashAndShortTermInvestments": "335615000", "commonStockSharesOutstanding": "58717000", "intangibleAssetsExcludingGoodwill": "84267000", "cashAndCashEquivalentsAtCarryingValue": "335615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29913000", "profitLoss": "None", "dividendPayout": "9493927", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-107090", "operatingCashflow": "63937977", "capitalExpenditures": "84542607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45240578", "cashflowFromInvestment": "-81028504", "stockBasedCompensation": "1594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9493927", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104159000, "cost_of_revenue": 43698000, "gross_profit": 60461000, "research_and_development": null, "selling_general_admin": 7830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58792000, "depreciation_amortisation": 29624000, "ebitda": 88416000, "interest_expense": 57758000, "interest_income": null, "other_non_operating": null, "pretax_income": 29913000, "tax_provision": null, "effective_tax_rate": null, "net_income": 29764000, "net_income_continuing_ops": 29913000, "net_income_to_common": 29764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335615000, "short_term_investments": null, "net_receivables": 10528000, "inventory": 4639000, "other_current_assets": null, "total_current_assets": 360632000, "net_ppe": null, "goodwill": null, "intangible_assets": 84267000, "goodwill_and_intangibles": 84267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3784906000, "total_assets": 4145538000, "short_term_debt": 129076000, "accounts_payable": 10450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217284000, "long_term_debt": 2417579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2489401000, "total_liabilities": 2706685000, "total_debt": 2546655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1438853000, "shares_outstanding": 58717000, "operating_cash_flow": 63937977, "stock_based_compensation": 1594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84542607, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81028504, "dividends_paid": 9493927, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45240578, "free_cash_flow": 148480584, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58792000", "ebitda": "88416000", "netIncome": "29764000", "grossProfit": "60461000", "depreciation": "None", "totalRevenue": "104159000", "costOfRevenue": "43698000", "interestIncome": "None", "incomeBeforeTax": "29913000", "interestExpense": "57758000", "operatingIncome": "56546000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28879000", "nonInterestIncome": "None", "operatingExpenses": "3915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29624000", "sellingGeneralAndAdministrative": "7830000", "netIncomeFromContinuingOperations": "29913000" }, "balance": { "goodwill": "None", "inventory": "4639000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4145538000", "longTermDebt": "2417579000", "shortTermDebt": "129076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "84267000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2706685000", "otherCurrentAssets": "9850000", "totalCurrentAssets": "360632000", "currentLongTermDebt": "129076000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784906000", "currentAccountsPayable": "10450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2546655000", "totalShareholderEquity": "1438853000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59522000", "totalCurrentLiabilities": "217284000", "otherNonCurrentLiabilities": "68895000", "totalNonCurrentLiabilities": "2489401000", "cashAndShortTermInvestments": "335615000", "commonStockSharesOutstanding": "58717000", "intangibleAssetsExcludingGoodwill": "84267000", "cashAndCashEquivalentsAtCarryingValue": "335615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29913000", "profitLoss": "None", "dividendPayout": "9493927", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-107090", "operatingCashflow": "63937977", "capitalExpenditures": "84542607", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45240578", "cashflowFromInvestment": "-81028504", "stockBasedCompensation": "1594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9493927", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29624000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 109381000, "cost_of_revenue": 43345000, "gross_profit": 66036000, "ebit": 63545000, "ebitda": 92850000, "pretax_income": 32822000, "tax_provision": null, "net_income": 80717000, "net_income_to_common": 80717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 398761000, "total_current_assets": 419900000, "total_assets": 4148128000, "short_term_debt": 128698000, "long_term_debt": 2428328000, "total_debt": 2557026000, "total_liabilities": 2733237000, "total_equity": 1414891000, "shares_outstanding": 58717000, "goodwill_and_intangibles": 93069000 }, "cash_flow": { "operating_cash_flow": 56326000, "capital_expenditure": 51027000, "free_cash_flow": 107353000, "dividends_paid": 8996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37910, "ticker_id": 5251, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63545000", "ebitda": "92850000", "netIncome": "80717000", "grossProfit": "66036000", "depreciation": "None", "totalRevenue": "109381000", "costOfRevenue": "43345000", "interestIncome": "None", "incomeBeforeTax": "32822000", "interestExpense": "30723000", "operatingIncome": "61907000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30723000", "nonInterestIncome": "None", "operatingExpenses": "4129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29305000", "sellingGeneralAndAdministrative": "4129000", "netIncomeFromContinuingOperations": "32822000" }, "balance": { "goodwill": "None", "inventory": "4524000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "4148128000", "longTermDebt": "2428328000", "shortTermDebt": "128698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "93069000", "reportedCurrency": "USD", "retainedEarnings": "102615000", "totalLiabilities": "2733237000", "otherCurrentAssets": "10287000", "totalCurrentAssets": "419900000", "currentLongTermDebt": "128698000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728228000", "currentAccountsPayable": "10911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2557026000", "totalShareholderEquity": "1414891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65985000", "totalCurrentLiabilities": "229498000", "otherNonCurrentLiabilities": "72264000", "totalNonCurrentLiabilities": "2503739000", "cashAndShortTermInvestments": "398761000", "commonStockSharesOutstanding": "58717000", "intangibleAssetsExcludingGoodwill": "93069000", "cashAndCashEquivalentsAtCarryingValue": "398761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32822000", "profitLoss": "None", "dividendPayout": "8996000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "320000", "operatingCashflow": "56326000", "capitalExpenditures": "51027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42201000", "cashflowFromInvestment": "69656000", "stockBasedCompensation": "1577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109381000, "cost_of_revenue": 43345000, "gross_profit": 66036000, "research_and_development": null, "selling_general_admin": 4129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63545000, "depreciation_amortisation": 29305000, "ebitda": 92850000, "interest_expense": 30723000, "interest_income": null, "other_non_operating": null, "pretax_income": 32822000, "tax_provision": null, "effective_tax_rate": null, "net_income": 80717000, "net_income_continuing_ops": 32822000, "net_income_to_common": 80717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 398761000, "short_term_investments": null, "net_receivables": 6328000, "inventory": 4524000, "other_current_assets": null, "total_current_assets": 419900000, "net_ppe": null, "goodwill": null, "intangible_assets": 93069000, "goodwill_and_intangibles": 93069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3728228000, "total_assets": 4148128000, "short_term_debt": 128698000, "accounts_payable": 10911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229498000, "long_term_debt": 2428328000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2503739000, "total_liabilities": 2733237000, "total_debt": 2557026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102615000, "total_equity": 1414891000, "shares_outstanding": 58717000, "operating_cash_flow": 56326000, "stock_based_compensation": 1577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 69656000, "dividends_paid": 8996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42201000, "free_cash_flow": 107353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63545000", "ebitda": "92850000", "netIncome": "80717000", "grossProfit": "66036000", "depreciation": "None", "totalRevenue": "109381000", "costOfRevenue": "43345000", "interestIncome": "None", "incomeBeforeTax": "32822000", "interestExpense": "30723000", "operatingIncome": "61907000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-30723000", "nonInterestIncome": "None", "operatingExpenses": "4129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29305000", "sellingGeneralAndAdministrative": "4129000", "netIncomeFromContinuingOperations": "32822000" }, "balance": { "goodwill": "None", "inventory": "4524000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "4148128000", "longTermDebt": "2428328000", "shortTermDebt": "128698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "93069000", "reportedCurrency": "USD", "retainedEarnings": "102615000", "totalLiabilities": "2733237000", "otherCurrentAssets": "10287000", "totalCurrentAssets": "419900000", "currentLongTermDebt": "128698000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728228000", "currentAccountsPayable": "10911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2557026000", "totalShareholderEquity": "1414891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65985000", "totalCurrentLiabilities": "229498000", "otherNonCurrentLiabilities": "72264000", "totalNonCurrentLiabilities": "2503739000", "cashAndShortTermInvestments": "398761000", "commonStockSharesOutstanding": "58717000", "intangibleAssetsExcludingGoodwill": "93069000", "cashAndCashEquivalentsAtCarryingValue": "398761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32822000", "profitLoss": "None", "dividendPayout": "8996000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "320000", "operatingCashflow": "56326000", "capitalExpenditures": "51027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42201000", "cashflowFromInvestment": "69656000", "stockBasedCompensation": "1577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29305000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 211161000, "cost_of_revenue": 88655000, "gross_profit": 122506000, "ebit": 114029000, "ebitda": 158699000, "pretax_income": 36685000, "tax_provision": null, "net_income": 125400000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313988000, "total_current_assets": 405543000, "total_assets": 4112882000, "short_term_debt": 128383000, "long_term_debt": 2450129000, "total_debt": 2578512000, "total_liabilities": 2769913000, "total_equity": 1342969000, "shares_outstanding": 56095000, "goodwill_and_intangibles": 101574000 }, "cash_flow": { "operating_cash_flow": 63698963, "capital_expenditure": 23847036, "free_cash_flow": 87545999, "dividends_paid": 8018642, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37911, "ticker_id": 5251, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114029000", "ebitda": "158699000", "netIncome": "125400000", "grossProfit": "122506000", "depreciation": "None", "totalRevenue": "211161000", "costOfRevenue": "88655000", "interestIncome": "None", "incomeBeforeTax": "36685000", "interestExpense": "77344000", "operatingIncome": "113547000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36653000", "nonInterestIncome": "None", "operatingExpenses": "8959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44670000", "sellingGeneralAndAdministrative": "8959000", "netIncomeFromContinuingOperations": "20844000" }, "balance": { "goodwill": "None", "inventory": "4844000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "4112882000", "longTermDebt": "2450129000", "shortTermDebt": "128383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101574000", "reportedCurrency": "USD", "retainedEarnings": "102615000", "totalLiabilities": "2769913000", "otherCurrentAssets": "81727000", "totalCurrentAssets": "405543000", "currentLongTermDebt": "128383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3707339000", "currentAccountsPayable": "15119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578512000", "totalShareholderEquity": "1342969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70185000", "totalCurrentLiabilities": "243491000", "otherNonCurrentLiabilities": "75659000", "totalNonCurrentLiabilities": "2526422000", "cashAndShortTermInvestments": "313988000", "commonStockSharesOutstanding": "56095000", "intangibleAssetsExcludingGoodwill": "101574000", "cashAndCashEquivalentsAtCarryingValue": "313988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20453000", "profitLoss": "None", "dividendPayout": "8018642", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "200031", "operatingCashflow": "63698963", "capitalExpenditures": "23847036", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107736996", "cashflowFromInvestment": "195822668", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8018642", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211161000, "cost_of_revenue": 88655000, "gross_profit": 122506000, "research_and_development": null, "selling_general_admin": 8959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114029000, "depreciation_amortisation": 44670000, "ebitda": 158699000, "interest_expense": 77344000, "interest_income": null, "other_non_operating": null, "pretax_income": 36685000, "tax_provision": null, "effective_tax_rate": null, "net_income": 125400000, "net_income_continuing_ops": 20844000, "net_income_to_common": 125400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313988000, "short_term_investments": null, "net_receivables": 4984000, "inventory": 4844000, "other_current_assets": null, "total_current_assets": 405543000, "net_ppe": null, "goodwill": null, "intangible_assets": 101574000, "goodwill_and_intangibles": 101574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3707339000, "total_assets": 4112882000, "short_term_debt": 128383000, "accounts_payable": 15119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243491000, "long_term_debt": 2450129000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2526422000, "total_liabilities": 2769913000, "total_debt": 2578512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 102615000, "total_equity": 1342969000, "shares_outstanding": 56095000, "operating_cash_flow": 63698963, "stock_based_compensation": 947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23847036, "acquisitions": null, "other_investing": null, "investing_cash_flow": 195822668, "dividends_paid": 8018642, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107736996, "free_cash_flow": 87545999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114029000", "ebitda": "158699000", "netIncome": "125400000", "grossProfit": "122506000", "depreciation": "None", "totalRevenue": "211161000", "costOfRevenue": "88655000", "interestIncome": "None", "incomeBeforeTax": "36685000", "interestExpense": "77344000", "operatingIncome": "113547000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-36653000", "nonInterestIncome": "None", "operatingExpenses": "8959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44670000", "sellingGeneralAndAdministrative": "8959000", "netIncomeFromContinuingOperations": "20844000" }, "balance": { "goodwill": "None", "inventory": "4844000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "4112882000", "longTermDebt": "2450129000", "shortTermDebt": "128383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "101574000", "reportedCurrency": "USD", "retainedEarnings": "102615000", "totalLiabilities": "2769913000", "otherCurrentAssets": "81727000", "totalCurrentAssets": "405543000", "currentLongTermDebt": "128383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3707339000", "currentAccountsPayable": "15119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578512000", "totalShareholderEquity": "1342969000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70185000", "totalCurrentLiabilities": "243491000", "otherNonCurrentLiabilities": "75659000", "totalNonCurrentLiabilities": "2526422000", "cashAndShortTermInvestments": "313988000", "commonStockSharesOutstanding": "56095000", "intangibleAssetsExcludingGoodwill": "101574000", "cashAndCashEquivalentsAtCarryingValue": "313988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20453000", "profitLoss": "None", "dividendPayout": "8018642", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "200031", "operatingCashflow": "63698963", "capitalExpenditures": "23847036", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107736996", "cashflowFromInvestment": "195822668", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8018642", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28689000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 106043000, "cost_of_revenue": 44188000, "gross_profit": 61855000, "ebit": 56532000, "ebitda": 72513000, "pretax_income": 15841000, "tax_provision": null, "net_income": 23144000, "net_income_to_common": 23144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164793000, "total_current_assets": 360424000, "total_assets": 4095756000, "short_term_debt": 128152000, "long_term_debt": 2543218000, "total_debt": 2671370000, "total_liabilities": 2850400000, "total_equity": 1245356000, "shares_outstanding": 56257000, "goodwill_and_intangibles": 109840000 }, "cash_flow": { "operating_cash_flow": 68279000, "capital_expenditure": 59911000, "free_cash_flow": 128190000, "dividends_paid": 8308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37913, "ticker_id": 5251, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56532000", "ebitda": "72513000", "netIncome": "23144000", "grossProfit": "61855000", "depreciation": "None", "totalRevenue": "106043000", "costOfRevenue": "44188000", "interestIncome": "None", "incomeBeforeTax": "15841000", "interestExpense": "40691000", "operatingIncome": "57168000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-40691000", "nonInterestIncome": "None", "operatingExpenses": "4687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15981000", "sellingGeneralAndAdministrative": "4687000", "netIncomeFromContinuingOperations": "15841000" }, "balance": { "goodwill": "None", "inventory": "4997000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4095756000", "longTermDebt": "2543218000", "shortTermDebt": "128152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "109840000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2850400000", "otherCurrentAssets": "186265000", "totalCurrentAssets": "360424000", "currentLongTermDebt": "128152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735332000", "currentAccountsPayable": "11600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2671370000", "totalShareholderEquity": "1245356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48813000", "totalCurrentLiabilities": "214046000", "otherNonCurrentLiabilities": "79428000", "totalNonCurrentLiabilities": "2636354000", "cashAndShortTermInvestments": "164793000", "commonStockSharesOutstanding": "56257000", "intangibleAssetsExcludingGoodwill": "109840000", "cashAndCashEquivalentsAtCarryingValue": "164793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34315000", "profitLoss": "None", "dividendPayout": "8308000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2057000", "operatingCashflow": "68279000", "capitalExpenditures": "59911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78360000", "cashflowFromInvestment": "-64745000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106043000, "cost_of_revenue": 44188000, "gross_profit": 61855000, "research_and_development": null, "selling_general_admin": 4687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56532000, "depreciation_amortisation": 15981000, "ebitda": 72513000, "interest_expense": 40691000, "interest_income": null, "other_non_operating": null, "pretax_income": 15841000, "tax_provision": null, "effective_tax_rate": null, "net_income": 23144000, "net_income_continuing_ops": 15841000, "net_income_to_common": 23144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164793000, "short_term_investments": null, "net_receivables": 4369000, "inventory": 4997000, "other_current_assets": null, "total_current_assets": 360424000, "net_ppe": null, "goodwill": null, "intangible_assets": 109840000, "goodwill_and_intangibles": 109840000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3735332000, "total_assets": 4095756000, "short_term_debt": 128152000, "accounts_payable": 11600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214046000, "long_term_debt": 2543218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2636354000, "total_liabilities": 2850400000, "total_debt": 2671370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1245356000, "shares_outstanding": 56257000, "operating_cash_flow": 68279000, "stock_based_compensation": 947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64745000, "dividends_paid": 8308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78360000, "free_cash_flow": 128190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56532000", "ebitda": "72513000", "netIncome": "23144000", "grossProfit": "61855000", "depreciation": "None", "totalRevenue": "106043000", "costOfRevenue": "44188000", "interestIncome": "None", "incomeBeforeTax": "15841000", "interestExpense": "40691000", "operatingIncome": "57168000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-40691000", "nonInterestIncome": "None", "operatingExpenses": "4687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15981000", "sellingGeneralAndAdministrative": "4687000", "netIncomeFromContinuingOperations": "15841000" }, "balance": { "goodwill": "None", "inventory": "4997000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4095756000", "longTermDebt": "2543218000", "shortTermDebt": "128152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "109840000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2850400000", "otherCurrentAssets": "186265000", "totalCurrentAssets": "360424000", "currentLongTermDebt": "128152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735332000", "currentAccountsPayable": "11600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2671370000", "totalShareholderEquity": "1245356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48813000", "totalCurrentLiabilities": "214046000", "otherNonCurrentLiabilities": "79428000", "totalNonCurrentLiabilities": "2636354000", "cashAndShortTermInvestments": "164793000", "commonStockSharesOutstanding": "56257000", "intangibleAssetsExcludingGoodwill": "109840000", "cashAndCashEquivalentsAtCarryingValue": "164793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34315000", "profitLoss": "None", "dividendPayout": "8308000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2057000", "operatingCashflow": "68279000", "capitalExpenditures": "59911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78360000", "cashflowFromInvestment": "-64745000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15981000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 158252000, "cost_of_revenue": 72951000, "gross_profit": 85301000, "ebit": 80413000, "ebitda": 125057000, "pretax_income": 17925000, "tax_provision": 368001, "net_income": 67500000, "net_income_to_common": 67500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88303000, "total_current_assets": 109977000, "total_assets": 3988526000, "short_term_debt": 126169000, "long_term_debt": 2452250000, "total_debt": 2578419000, "total_liabilities": 2758564000, "total_equity": 1229962000, "shares_outstanding": 54887313, "goodwill_and_intangibles": 123360000 }, "cash_flow": { "operating_cash_flow": 55611061, "capital_expenditure": 885559121, "free_cash_flow": 941170182, "dividends_paid": 8371063, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37914, "ticker_id": 5251, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80413000", "ebitda": "125057000", "netIncome": "67500000", "grossProfit": "85301000", "depreciation": "None", "totalRevenue": "158252000", "costOfRevenue": "72951000", "interestIncome": "None", "incomeBeforeTax": "17925000", "interestExpense": "65465000", "operatingIncome": "77578000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "368001", "reportedCurrency": "USD", "netInterestIncome": "-31422000", "nonInterestIncome": "None", "operatingExpenses": "7723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44644000", "sellingGeneralAndAdministrative": "7723000", "netIncomeFromContinuingOperations": "34184000" }, "balance": { "goodwill": "None", "inventory": "5647000", "commonStock": "1229962000", "currentDebt": "None", "investments": "None", "totalAssets": "3988526000", "longTermDebt": "2452250000", "shortTermDebt": "126169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "123360000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2758564000", "otherCurrentAssets": "14413000", "totalCurrentAssets": "109977000", "currentLongTermDebt": "126169000", "longTermInvestments": "None", "shortTermInvestments": "-3226000", "currentNetReceivables": "7261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3878549000", "currentAccountsPayable": "19553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578419000", "totalShareholderEquity": "1229962000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44329000", "totalCurrentLiabilities": "208710000", "otherNonCurrentLiabilities": "97604000", "totalNonCurrentLiabilities": "2549854000", "cashAndShortTermInvestments": "88303000", "commonStockSharesOutstanding": "54887313", "intangibleAssetsExcludingGoodwill": "123360000", "cashAndCashEquivalentsAtCarryingValue": "88303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11975000", "profitLoss": "None", "dividendPayout": "8371063", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1207653", "operatingCashflow": "55611061", "capitalExpenditures": "885559121", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "596076109", "cashflowFromInvestment": "-707792658", "stockBasedCompensation": "937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8371063", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158252000, "cost_of_revenue": 72951000, "gross_profit": 85301000, "research_and_development": null, "selling_general_admin": 7723000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80413000, "depreciation_amortisation": 44644000, "ebitda": 125057000, "interest_expense": 65465000, "interest_income": null, "other_non_operating": null, "pretax_income": 17925000, "tax_provision": 368001, "effective_tax_rate": null, "net_income": 67500000, "net_income_continuing_ops": 34184000, "net_income_to_common": 67500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88303000, "short_term_investments": -3226000, "net_receivables": 7261000, "inventory": 5647000, "other_current_assets": null, "total_current_assets": 109977000, "net_ppe": null, "goodwill": null, "intangible_assets": 123360000, "goodwill_and_intangibles": 123360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3878549000, "total_assets": 3988526000, "short_term_debt": 126169000, "accounts_payable": 19553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208710000, "long_term_debt": 2452250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2549854000, "total_liabilities": 2758564000, "total_debt": 2578419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1229962000, "shares_outstanding": 54887313, "operating_cash_flow": 55611061, "stock_based_compensation": 937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 885559121, "acquisitions": null, "other_investing": null, "investing_cash_flow": -707792658, "dividends_paid": 8371063, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 596076109, "free_cash_flow": 941170182, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80413000", "ebitda": "125057000", "netIncome": "67500000", "grossProfit": "85301000", "depreciation": "None", "totalRevenue": "158252000", "costOfRevenue": "72951000", "interestIncome": "None", "incomeBeforeTax": "17925000", "interestExpense": "65465000", "operatingIncome": "77578000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "368001", "reportedCurrency": "USD", "netInterestIncome": "-31422000", "nonInterestIncome": "None", "operatingExpenses": "7723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44644000", "sellingGeneralAndAdministrative": "7723000", "netIncomeFromContinuingOperations": "34184000" }, "balance": { "goodwill": "None", "inventory": "5647000", "commonStock": "1229962000", "currentDebt": "None", "investments": "None", "totalAssets": "3988526000", "longTermDebt": "2452250000", "shortTermDebt": "126169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "123360000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2758564000", "otherCurrentAssets": "14413000", "totalCurrentAssets": "109977000", "currentLongTermDebt": "126169000", "longTermInvestments": "None", "shortTermInvestments": "-3226000", "currentNetReceivables": "7261000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3878549000", "currentAccountsPayable": "19553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2578419000", "totalShareholderEquity": "1229962000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44329000", "totalCurrentLiabilities": "208710000", "otherNonCurrentLiabilities": "97604000", "totalNonCurrentLiabilities": "2549854000", "cashAndShortTermInvestments": "88303000", "commonStockSharesOutstanding": "54887313", "intangibleAssetsExcludingGoodwill": "123360000", "cashAndCashEquivalentsAtCarryingValue": "88303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11975000", "profitLoss": "None", "dividendPayout": "8371063", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1207653", "operatingCashflow": "55611061", "capitalExpenditures": "885559121", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "596076109", "cashflowFromInvestment": "-707792658", "stockBasedCompensation": "937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8371063", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23081000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 76166000, "cost_of_revenue": 36275000, "gross_profit": 39891000, "ebit": 37353000, "ebitda": 58916000, "pretax_income": 5582000, "tax_provision": 365000, "net_income": 33531000, "net_income_to_common": 33531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146504000, "total_current_assets": 339659000, "total_assets": 3316568000, "short_term_debt": 102423000, "long_term_debt": 1776573000, "total_debt": 1878996000, "total_liabilities": 2112636000, "total_equity": 1203932000, "shares_outstanding": 25941874, "goodwill_and_intangibles": 83389000 }, "cash_flow": { "operating_cash_flow": 47307000, "capital_expenditure": 245244000, "free_cash_flow": 292551000, "dividends_paid": 8309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37915, "ticker_id": 5251, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37353000", "ebitda": "58916000", "netIncome": "33531000", "grossProfit": "39891000", "depreciation": "None", "totalRevenue": "76166000", "costOfRevenue": "36275000", "interestIncome": "None", "incomeBeforeTax": "5582000", "interestExpense": "34043000", "operatingIncome": "35470000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "365000", "reportedCurrency": "USD", "netInterestIncome": "-34043000", "nonInterestIncome": "None", "operatingExpenses": "4421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21563000", "sellingGeneralAndAdministrative": "4421000", "netIncomeFromContinuingOperations": "33896000" }, "balance": { "goodwill": "None", "inventory": "5553000", "commonStock": "1203932000", "currentDebt": "None", "investments": "None", "totalAssets": "3316568000", "longTermDebt": "1776573000", "shortTermDebt": "102423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "83389000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2112636000", "otherCurrentAssets": "193155000", "totalCurrentAssets": "339659000", "currentLongTermDebt": "102423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2976909000", "currentAccountsPayable": "14416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1878996000", "totalShareholderEquity": "1203932000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137795000", "totalCurrentLiabilities": "240218000", "otherNonCurrentLiabilities": "95845000", "totalNonCurrentLiabilities": "1872418000", "cashAndShortTermInvestments": "146504000", "commonStockSharesOutstanding": "25941874", "intangibleAssetsExcludingGoodwill": "83389000", "cashAndCashEquivalentsAtCarryingValue": "146504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33531000", "profitLoss": "None", "dividendPayout": "8309000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-623000", "operatingCashflow": "47307000", "capitalExpenditures": "245244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58773000", "cashflowFromInvestment": "-152503000", "stockBasedCompensation": "974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76166000, "cost_of_revenue": 36275000, "gross_profit": 39891000, "research_and_development": null, "selling_general_admin": 4421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37353000, "depreciation_amortisation": 21563000, "ebitda": 58916000, "interest_expense": 34043000, "interest_income": null, "other_non_operating": null, "pretax_income": 5582000, "tax_provision": 365000, "effective_tax_rate": null, "net_income": 33531000, "net_income_continuing_ops": 33896000, "net_income_to_common": 33531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146504000, "short_term_investments": null, "net_receivables": 3505000, "inventory": 5553000, "other_current_assets": null, "total_current_assets": 339659000, "net_ppe": null, "goodwill": null, "intangible_assets": 83389000, "goodwill_and_intangibles": 83389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2976909000, "total_assets": 3316568000, "short_term_debt": 102423000, "accounts_payable": 14416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240218000, "long_term_debt": 1776573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1872418000, "total_liabilities": 2112636000, "total_debt": 1878996000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1203932000, "shares_outstanding": 25941874, "operating_cash_flow": 47307000, "stock_based_compensation": 974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152503000, "dividends_paid": 8309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58773000, "free_cash_flow": 292551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37353000", "ebitda": "58916000", "netIncome": "33531000", "grossProfit": "39891000", "depreciation": "None", "totalRevenue": "76166000", "costOfRevenue": "36275000", "interestIncome": "None", "incomeBeforeTax": "5582000", "interestExpense": "34043000", "operatingIncome": "35470000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "365000", "reportedCurrency": "USD", "netInterestIncome": "-34043000", "nonInterestIncome": "None", "operatingExpenses": "4421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21563000", "sellingGeneralAndAdministrative": "4421000", "netIncomeFromContinuingOperations": "33896000" }, "balance": { "goodwill": "None", "inventory": "5553000", "commonStock": "1203932000", "currentDebt": "None", "investments": "None", "totalAssets": "3316568000", "longTermDebt": "1776573000", "shortTermDebt": "102423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "83389000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2112636000", "otherCurrentAssets": "193155000", "totalCurrentAssets": "339659000", "currentLongTermDebt": "102423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2976909000", "currentAccountsPayable": "14416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1878996000", "totalShareholderEquity": "1203932000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "137795000", "totalCurrentLiabilities": "240218000", "otherNonCurrentLiabilities": "95845000", "totalNonCurrentLiabilities": "1872418000", "cashAndShortTermInvestments": "146504000", "commonStockSharesOutstanding": "25941874", "intangibleAssetsExcludingGoodwill": "83389000", "cashAndCashEquivalentsAtCarryingValue": "146504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33531000", "profitLoss": "None", "dividendPayout": "8309000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-623000", "operatingCashflow": "47307000", "capitalExpenditures": "245244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58773000", "cashflowFromInvestment": "-152503000", "stockBasedCompensation": "974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21563000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 191035000, "cost_of_revenue": 94167000, "gross_profit": 96868000, "ebit": 85436000, "ebitda": 129582000, "pretax_income": 29768000, "tax_provision": 229000, "net_income": 28879000, "net_income_to_common": 28879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192422000, "total_current_assets": 225504000, "total_assets": 3140299000, "short_term_debt": 93457000, "long_term_debt": 1672179000, "total_debt": 1765636000, "total_liabilities": 1965366000, "total_equity": 1162048000, "shares_outstanding": 25941874, "goodwill_and_intangibles": 83389000 }, "cash_flow": { "operating_cash_flow": 57004296, "capital_expenditure": 3955783, "free_cash_flow": 60960079, "dividends_paid": 2939579, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37916, "ticker_id": 5251, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85436000", "ebitda": "129582000", "netIncome": "28879000", "grossProfit": "96868000", "depreciation": "None", "totalRevenue": "191035000", "costOfRevenue": "94167000", "interestIncome": "None", "incomeBeforeTax": "29768000", "interestExpense": "55668000", "operatingIncome": "84997000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "229000", "reportedCurrency": "USD", "netInterestIncome": "-27906000", "nonInterestIncome": "None", "operatingExpenses": "11871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44146000", "sellingGeneralAndAdministrative": "8330000", "netIncomeFromContinuingOperations": "12730000" }, "balance": { "goodwill": "None", "inventory": "5553000", "commonStock": "1171573000", "currentDebt": "None", "investments": "None", "totalAssets": "3140299000", "longTermDebt": "1672179000", "shortTermDebt": "93457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "83389000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1965366000", "otherCurrentAssets": "24024000", "totalCurrentAssets": "225504000", "currentLongTermDebt": "103116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2914795000", "currentAccountsPayable": "14416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1678653000", "totalShareholderEquity": "1162048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47638000", "totalCurrentLiabilities": "183930000", "otherNonCurrentLiabilities": "88543000", "totalNonCurrentLiabilities": "1781436000", "cashAndShortTermInvestments": "192422000", "commonStockSharesOutstanding": "25941874", "intangibleAssetsExcludingGoodwill": "83389000", "cashAndCashEquivalentsAtCarryingValue": "192422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "876000", "profitLoss": "None", "dividendPayout": "2939579", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1108630", "operatingCashflow": "57004296", "capitalExpenditures": "3955783", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16638330", "cashflowFromInvestment": "21967978", "stockBasedCompensation": "1922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2939579", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17863", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191035000, "cost_of_revenue": 94167000, "gross_profit": 96868000, "research_and_development": null, "selling_general_admin": 8330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85436000, "depreciation_amortisation": 44146000, "ebitda": 129582000, "interest_expense": 55668000, "interest_income": null, "other_non_operating": null, "pretax_income": 29768000, "tax_provision": 229000, "effective_tax_rate": null, "net_income": 28879000, "net_income_continuing_ops": 12730000, "net_income_to_common": 28879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192422000, "short_term_investments": null, "net_receivables": 3505000, "inventory": 5553000, "other_current_assets": null, "total_current_assets": 225504000, "net_ppe": null, "goodwill": null, "intangible_assets": 83389000, "goodwill_and_intangibles": 83389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2914795000, "total_assets": 3140299000, "short_term_debt": 93457000, "accounts_payable": 14416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183930000, "long_term_debt": 1672179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781436000, "total_liabilities": 1965366000, "total_debt": 1765636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1162048000, "shares_outstanding": 25941874, "operating_cash_flow": 57004296, "stock_based_compensation": 1922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3955783, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21967978, "dividends_paid": 2939579, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16638330, "free_cash_flow": 60960079, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85436000", "ebitda": "129582000", "netIncome": "28879000", "grossProfit": "96868000", "depreciation": "None", "totalRevenue": "191035000", "costOfRevenue": "94167000", "interestIncome": "None", "incomeBeforeTax": "29768000", "interestExpense": "55668000", "operatingIncome": "84997000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "229000", "reportedCurrency": "USD", "netInterestIncome": "-27906000", "nonInterestIncome": "None", "operatingExpenses": "11871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94167000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44146000", "sellingGeneralAndAdministrative": "8330000", "netIncomeFromContinuingOperations": "12730000" }, "balance": { "goodwill": "None", "inventory": "5553000", "commonStock": "1171573000", "currentDebt": "None", "investments": "None", "totalAssets": "3140299000", "longTermDebt": "1672179000", "shortTermDebt": "93457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "83389000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1965366000", "otherCurrentAssets": "24024000", "totalCurrentAssets": "225504000", "currentLongTermDebt": "103116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3505000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2914795000", "currentAccountsPayable": "14416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1678653000", "totalShareholderEquity": "1162048000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47638000", "totalCurrentLiabilities": "183930000", "otherNonCurrentLiabilities": "88543000", "totalNonCurrentLiabilities": "1781436000", "cashAndShortTermInvestments": "192422000", "commonStockSharesOutstanding": "25941874", "intangibleAssetsExcludingGoodwill": "83389000", "cashAndCashEquivalentsAtCarryingValue": "192422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "876000", "profitLoss": "None", "dividendPayout": "2939579", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1108630", "operatingCashflow": "57004296", "capitalExpenditures": "3955783", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16638330", "cashflowFromInvestment": "21967978", "stockBasedCompensation": "1922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2939579", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17863", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12705000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 95526000, "cost_of_revenue": 48393000, "gross_profit": 47133000, "ebit": 44800000, "ebitda": 66739000, "pretax_income": 17038000, "tax_provision": 707000, "net_income": 16331000, "net_income_to_common": 16331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96769000, "total_current_assets": 152609000, "total_assets": 2450192000, "short_term_debt": 82937000, "long_term_debt": 1507728000, "total_debt": 1590665000, "total_liabilities": 1785702000, "total_equity": 664490000, "shares_outstanding": 19459264, "goodwill_and_intangibles": 20139000 }, "cash_flow": { "operating_cash_flow": 39093831, "capital_expenditure": 10915264, "free_cash_flow": 50009095, "dividends_paid": 3046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37918, "ticker_id": 5251, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44800000", "ebitda": "66739000", "netIncome": "16331000", "grossProfit": "47133000", "depreciation": "None", "totalRevenue": "95526000", "costOfRevenue": "48393000", "interestIncome": "None", "incomeBeforeTax": "17038000", "interestExpense": "27762000", "operatingIncome": "44538000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "707000", "reportedCurrency": "USD", "netInterestIncome": "-27762000", "nonInterestIncome": "None", "operatingExpenses": "2595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21939000", "sellingGeneralAndAdministrative": "2595000", "netIncomeFromContinuingOperations": "17038000" }, "balance": { "goodwill": "None", "inventory": "5691000", "commonStock": "662266000", "currentDebt": "None", "investments": "None", "totalAssets": "2450192000", "longTermDebt": "1507728000", "shortTermDebt": "82937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20139000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1785702000", "otherCurrentAssets": "48160000", "totalCurrentAssets": "152609000", "currentLongTermDebt": "82937000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297583000", "currentAccountsPayable": "14060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1590665000", "totalShareholderEquity": "664490000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35779000", "totalCurrentLiabilities": "153527000", "otherNonCurrentLiabilities": "94345000", "totalNonCurrentLiabilities": "1632175000", "cashAndShortTermInvestments": "96769000", "commonStockSharesOutstanding": "19459264", "intangibleAssetsExcludingGoodwill": "20139000", "cashAndCashEquivalentsAtCarryingValue": "96769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16331000", "profitLoss": "None", "dividendPayout": "3046000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-536843", "operatingCashflow": "39093831", "capitalExpenditures": "10915264", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26517037", "cashflowFromInvestment": "-8700467", "stockBasedCompensation": "948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95526000, "cost_of_revenue": 48393000, "gross_profit": 47133000, "research_and_development": null, "selling_general_admin": 2595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44800000, "depreciation_amortisation": 21939000, "ebitda": 66739000, "interest_expense": 27762000, "interest_income": null, "other_non_operating": null, "pretax_income": 17038000, "tax_provision": 707000, "effective_tax_rate": null, "net_income": 16331000, "net_income_continuing_ops": 17038000, "net_income_to_common": 16331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96769000, "short_term_investments": null, "net_receivables": 2903000, "inventory": 5691000, "other_current_assets": null, "total_current_assets": 152609000, "net_ppe": null, "goodwill": null, "intangible_assets": 20139000, "goodwill_and_intangibles": 20139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2297583000, "total_assets": 2450192000, "short_term_debt": 82937000, "accounts_payable": 14060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153527000, "long_term_debt": 1507728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632175000, "total_liabilities": 1785702000, "total_debt": 1590665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 664490000, "shares_outstanding": 19459264, "operating_cash_flow": 39093831, "stock_based_compensation": 948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10915264, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8700467, "dividends_paid": 3046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26517037, "free_cash_flow": 50009095, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44800000", "ebitda": "66739000", "netIncome": "16331000", "grossProfit": "47133000", "depreciation": "None", "totalRevenue": "95526000", "costOfRevenue": "48393000", "interestIncome": "None", "incomeBeforeTax": "17038000", "interestExpense": "27762000", "operatingIncome": "44538000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "707000", "reportedCurrency": "USD", "netInterestIncome": "-27762000", "nonInterestIncome": "None", "operatingExpenses": "2595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48393000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21939000", "sellingGeneralAndAdministrative": "2595000", "netIncomeFromContinuingOperations": "17038000" }, "balance": { "goodwill": "None", "inventory": "5691000", "commonStock": "662266000", "currentDebt": "None", "investments": "None", "totalAssets": "2450192000", "longTermDebt": "1507728000", "shortTermDebt": "82937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20139000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1785702000", "otherCurrentAssets": "48160000", "totalCurrentAssets": "152609000", "currentLongTermDebt": "82937000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2297583000", "currentAccountsPayable": "14060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1590665000", "totalShareholderEquity": "664490000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35779000", "totalCurrentLiabilities": "153527000", "otherNonCurrentLiabilities": "94345000", "totalNonCurrentLiabilities": "1632175000", "cashAndShortTermInvestments": "96769000", "commonStockSharesOutstanding": "19459264", "intangibleAssetsExcludingGoodwill": "20139000", "cashAndCashEquivalentsAtCarryingValue": "96769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16331000", "profitLoss": "None", "dividendPayout": "3046000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-536843", "operatingCashflow": "39093831", "capitalExpenditures": "10915264", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26517037", "cashflowFromInvestment": "-8700467", "stockBasedCompensation": "948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21939000", "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": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "income_statement": { "revenue": 169551000, "cost_of_revenue": 90641000, "gross_profit": 78910000, "ebit": 73795000, "ebitda": 115368000, "pretax_income": 17440000, "tax_provision": 308000, "net_income": 16720000, "net_income_to_common": 16720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92936000, "total_current_assets": 130106000, "total_assets": 2452613000, "short_term_debt": 85228000, "long_term_debt": 1534194000, "total_debt": 1619422000, "total_liabilities": 1803230000, "total_equity": 649383000, "shares_outstanding": 19550988, "goodwill_and_intangibles": 24244000 }, "cash_flow": { "operating_cash_flow": 52461048, "capital_expenditure": 123837688, "free_cash_flow": 176298736, "dividends_paid": 3105138, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 37919, "ticker_id": 5251, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:01:08.935180+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73795000", "ebitda": "115368000", "netIncome": "16720000", "grossProfit": "78910000", "depreciation": "None", "totalRevenue": "169551000", "costOfRevenue": "90641000", "interestIncome": "None", "incomeBeforeTax": "17440000", "interestExpense": "49190000", "operatingIncome": "73795000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "308000", "reportedCurrency": "USD", "netInterestIncome": "-25508000", "nonInterestIncome": "None", "operatingExpenses": "5115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41573000", "sellingGeneralAndAdministrative": "5115000", "netIncomeFromContinuingOperations": "7412000" }, "balance": { "goodwill": "None", "inventory": "5289000", "commonStock": "649383000", "currentDebt": "None", "investments": "None", "totalAssets": "2452613000", "longTermDebt": "1534194000", "shortTermDebt": "85228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "24244000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1803230000", "otherCurrentAssets": "28346000", "totalCurrentAssets": "130106000", "currentLongTermDebt": "85228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2322507000", "currentAccountsPayable": "11206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1619422000", "totalShareholderEquity": "649383000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44706000", "totalCurrentLiabilities": "152709000", "otherNonCurrentLiabilities": "98701000", "totalNonCurrentLiabilities": "1650521000", "cashAndShortTermInvestments": "92936000", "commonStockSharesOutstanding": "19550988", "intangibleAssetsExcludingGoodwill": "24244000", "cashAndCashEquivalentsAtCarryingValue": "92936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7104000", "profitLoss": "None", "dividendPayout": "3105138", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "184118", "operatingCashflow": "52461048", "capitalExpenditures": "123837688", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75832444", "cashflowFromInvestment": "-123837683", "stockBasedCompensation": "1864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3105138", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2114598", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169551000, "cost_of_revenue": 90641000, "gross_profit": 78910000, "research_and_development": null, "selling_general_admin": 5115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73795000, "depreciation_amortisation": 41573000, "ebitda": 115368000, "interest_expense": 49190000, "interest_income": null, "other_non_operating": null, "pretax_income": 17440000, "tax_provision": 308000, "effective_tax_rate": null, "net_income": 16720000, "net_income_continuing_ops": 7412000, "net_income_to_common": 16720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92936000, "short_term_investments": null, "net_receivables": 4449000, "inventory": 5289000, "other_current_assets": null, "total_current_assets": 130106000, "net_ppe": null, "goodwill": null, "intangible_assets": 24244000, "goodwill_and_intangibles": 24244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2322507000, "total_assets": 2452613000, "short_term_debt": 85228000, "accounts_payable": 11206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152709000, "long_term_debt": 1534194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1650521000, "total_liabilities": 1803230000, "total_debt": 1619422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 649383000, "shares_outstanding": 19550988, "operating_cash_flow": 52461048, "stock_based_compensation": 1864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123837688, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123837683, "dividends_paid": 3105138, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75832444, "free_cash_flow": 176298736, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73795000", "ebitda": "115368000", "netIncome": "16720000", "grossProfit": "78910000", "depreciation": "None", "totalRevenue": "169551000", "costOfRevenue": "90641000", "interestIncome": "None", "incomeBeforeTax": "17440000", "interestExpense": "49190000", "operatingIncome": "73795000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "308000", "reportedCurrency": "USD", "netInterestIncome": "-25508000", "nonInterestIncome": "None", "operatingExpenses": "5115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41573000", "sellingGeneralAndAdministrative": "5115000", "netIncomeFromContinuingOperations": "7412000" }, "balance": { "goodwill": "None", "inventory": "5289000", "commonStock": "649383000", "currentDebt": "None", "investments": "None", "totalAssets": "2452613000", "longTermDebt": "1534194000", "shortTermDebt": "85228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "24244000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1803230000", "otherCurrentAssets": "28346000", "totalCurrentAssets": "130106000", "currentLongTermDebt": "85228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2322507000", "currentAccountsPayable": "11206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1619422000", "totalShareholderEquity": "649383000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44706000", "totalCurrentLiabilities": "152709000", "otherNonCurrentLiabilities": "98701000", "totalNonCurrentLiabilities": "1650521000", "cashAndShortTermInvestments": "92936000", "commonStockSharesOutstanding": "19550988", "intangibleAssetsExcludingGoodwill": "24244000", "cashAndCashEquivalentsAtCarryingValue": "92936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7104000", "profitLoss": "None", "dividendPayout": "3105138", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "184118", "operatingCashflow": "52461048", "capitalExpenditures": "123837688", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75832444", "cashflowFromInvestment": "-123837683", "stockBasedCompensation": "1864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3105138", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2114598", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }