{ "ticker": { "uuid": "b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a", "symbol": "BFS", "name": "Saul Centers Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a/" }, "ticker_metadata": { "id": 426, "uuid": "b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a", "symbol": "BFS", "name": "Saul Centers Inc", "asset_type": "equity", "market_cap": 1197421000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Saul Centers, Inc. is a self-managed, self-managed capital REIT based in Bethesda, Maryland, currently operating and managing a real estate portfolio of 60 properties that includes (a) 50 community and neighborhood shopping centers and seven mixed-use properties with approximately 9.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a", "symbol": "BFS", "name": "Saul Centers Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1c574b9-7a50-4dd2-bc8b-f5c7e2a58e3a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.24, "quality": 0.81, "momentum": 0.32, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 36.54, "market_cap": 884962260, "pe_ratio": 24.0283, "earnings_yield": 0.0416, "ebitda_to_ev": 0.0637, "shareholder_yield": 0.0773, "roe": 0.122, "piotroski_f_score": 5, "momentum_12_1": 0.1017, "volatility_252d": 0.2142 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T06:54:31.116539+00:00", "batch_id": "" }, "size": { "price_close": 36.54, "market_cap": 884962260, "market_cap_usd": 884962260, "enterprise_value": 2473189260, "shares_outstanding": 24219000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 24.0283, "pb_ratio": 2.9317, "ptbv_ratio": 3.0218, "ps_ratio": 2.9873, "pcf_ratio": 8.9655, "pfcf_ratio": 2.7351, "ev_ebitda": 15.705, "ev_ebit": 25.4179, "ev_sales": 8.3484, "ev_fcf": 7.6437, "earnings_yield": 0.0416, "fcf_yield": 0.1308, "price_to_sales": 2.9873, "price_to_book": 2.9317, "price_to_cashflow": 8.9655, "ebitda_to_ev": 0.0637, "sales_yield": 0.1198 }, "yield": { "dividend_yield": 0.0773, "buyback_yield": 0, "shareholder_yield": 0.0773, "debt_paydown_yield": null, "total_yield": 0.0773 }, "quality": { "gross_margin": 0.7471, "operating_margin": 0.3284, "net_margin": 0.1243, "ebitda_margin": 0.5316, "fcf_margin": 1.0922, "roe": 0.122, "roa": 0.0171, "roic": 0.0386, "roc_greenblatt": null, "asset_turnover": 0.1374, "cash_conversion": 8.7852, "accruals_ratio": -0.0287, "sbc_to_revenue": 0.0071, "piotroski_f_score": 5, "altman_z_score": 0.3031, "earnings_stability_5y": 0.2697, "revenue_stability_5y": 0.092, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1026, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.5766, "net_debt_to_ebitda": 10.0854, "debt_to_assets": 0.7407, "interest_coverage": 1.3355, "current_ratio": 0.3466, "quick_ratio": 0.3466, "net_debt": 1588227000, "local_beta": 0.0015, "volatility_252d": 0.2142, "volatility_60d": 0.4801, "max_drawdown_12m": -0.1299, "risk_adjusted_momentum": 0.4747 }, "growth": { "revenue_growth_1y": 0.0811, "revenue_growth_3y_cagr": 0.0585, "revenue_growth_5y_cagr": 0.053, "eps_growth_1y": -0.2133, "eps_growth_3y_cagr": -0.0925, "eps_growth_5y_cagr": -0.0146, "fcf_growth_1y": -0.3208, "book_value_growth_1y": -0.0861, "revenue_growth": 0.0811, "earnings_growth": -0.2133 }, "momentum": { "price_return_1m": 0.0384, "price_return_3m": 0.0815, "price_return_6m": 0.2519, "price_return_9m": 0.159, "price_return_12m": 0.1439, "price_return_12m_ex1m": 0.1017, "momentum_6m": 0.2519, "momentum_12m": 0.1439, "momentum_12_1": 0.1017, "distance_from_52w_high": 0, "distance_from_52w_low": 0.279, "relative_strength": 0.044 }, "raw_ttm": { "revenue_ttm": 296246000, "gross_profit_ttm": 221313000, "ebit_ttm": 97301000, "ebitda_ttm": 157478000, "net_income_ttm": 36830000, "eps_diluted_ttm": 1.5207, "operating_cash_flow_ttm": 98708000, "capital_expenditure_ttm": 224851000, "fcf_ttm": 323559000, "dividends_paid_ttm": 68415000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72860000, "cash_and_equivalents": 9326000, "total_current_assets": 70578000, "total_current_liabilities": 203609000, "net_ppe": null, "total_assets": 2156852000, "total_debt": 1597553000, "total_equity": 301863000, "net_working_capital": -4378000, "book_value_per_share": 12.4639, "retained_earnings": -345859000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 292863000, "tangible_book_per_share": 12.0923 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 61, "rank_pb": 63, "rank_ptbv": 55, "rank_ps": 63, "rank_pcf": 38, "rank_ev_ebitda": 66, "rank_ev_ebit": 78, "rank_earnings_yield": 61, "rank_fcf_yield": 29, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 10, "rank_roe": 35, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 16, "rank_fcf_margin": 4, "rank_piotroski": 62, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 49 }, "composites": { "value_composite": 76, "quality_composite": 19, "momentum_composite": 68, "growth_composite": 92, "yield_composite": 6, "svqf_composite": 81, "vc1_composite": 75, "vc2_composite": 35, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.4409, "os_score": 0.32, "value_percentile": 0.24, "quality_percentile": 0.81, "momentum_percentile": 0.32, "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": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4903, "ticker_id": 426, "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": "2026-06-07T06:54:31.116539+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.54, "market_cap": 884962260, "market_cap_usd": 884962260, "enterprise_value": 2473189260, "shares_outstanding": 24219000, "fx_rate_to_usd": null, "pe_ratio": 24.02829921, "pb_ratio": 2.93166854, "ptbv_ratio": 3.02176192, "ps_ratio": 2.98725471, "pcf_ratio": 8.9654563, "pfcf_ratio": 2.73508776, "ev_ebitda": 15.70498266, "ev_ebit": 25.41792232, "ev_sales": 8.3484309, "ev_fcf": 7.64370412, "earnings_yield": 0.04161759, "fcf_yield": 0.13082662, "dividend_yield": 0.07730838, "buyback_yield": 0, "shareholder_yield": 0.07730838, "debt_paydown_yield": null, "total_yield": 0.07730838, "gross_margin": 0.74705819, "operating_margin": 0.32844663, "net_margin": 0.12432235, "ebitda_margin": 0.53157849, "fcf_margin": 1.09219703, "roe": 0.12200899, "roa": 0.01707581, "roic": 0.03860967, "roc_greenblatt": null, "asset_turnover": 0.1373511, "cash_conversion": 8.78520228, "accruals_ratio": -0.02868903, "sbc_to_revenue": 0.00710221, "debt_to_equity": 5.57662913, "net_debt_to_ebitda": 10.08538971, "debt_to_assets": 0.74068735, "interest_coverage": 1.33545155, "current_ratio": 0.34663497, "quick_ratio": 0.34663497, "net_debt": 1588227000, "revenue_growth_1y": 0.08114638, "revenue_growth_3y_cagr": 0.05847963, "revenue_growth_5y_cagr": 0.05300565, "eps_growth_1y": -0.21333675, "eps_growth_3y_cagr": -0.09252303, "eps_growth_5y_cagr": -0.01464174, "fcf_growth_1y": -0.32076648, "book_value_growth_1y": -0.08611263, "piotroski_f_score": 5, "altman_z_score": 0.30313707, "earnings_stability_5y": 0.269669, "revenue_stability_5y": 0.092043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03836317, "price_return_3m": 0.08153546, "price_return_6m": 0.25189291, "price_return_9m": 0.15903598, "price_return_12m": 0.14392334, "price_return_12m_ex1m": 0.10166016, "distance_from_52w_high": 0, "distance_from_52w_low": 0.278955, "relative_strength": 0.04395976, "local_beta": 0.0015, "volatility_252d": 0.214163, "volatility_60d": 0.480093, "max_drawdown_12m": -0.12989639, "revenue_ttm": 296246000, "gross_profit_ttm": 221313000, "ebit_ttm": 97301000, "ebitda_ttm": 157478000, "net_income_ttm": 36830000, "eps_diluted_ttm": 1.52070688, "operating_cash_flow_ttm": 98708000, "capital_expenditure_ttm": 224851000, "fcf_ttm": 323559000, "dividends_paid_ttm": 68415000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72860000, "cash_and_equivalents": 9326000, "total_current_assets": 70578000, "total_current_liabilities": 203609000, "net_ppe": null, "total_assets": 2156852000, "total_debt": 1597553000, "total_equity": 301863000, "net_working_capital": -4378000, "book_value_per_share": 12.46389199, "retained_earnings": -345859000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 292863000, "tangible_book_per_share": 12.09228292, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 61, "rank_pb": 63, "rank_ptbv": 55, "rank_ps": 63, "rank_pcf": 38, "rank_ev_ebitda": 66, "rank_ev_ebit": 78, "rank_earnings_yield": 61, "rank_fcf_yield": 29, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 10, "rank_roe": 35, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 16, "rank_fcf_margin": 4, "rank_piotroski": 62, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 49, "value_composite": 76, "quality_composite": 19, "momentum_composite": 68, "growth_composite": 92, "yield_composite": 6, "svqf_composite": 81, "vc1_composite": 75, "vc2_composite": 35, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.54, "os": 0.32, "value": 0.24, "quality": 0.81, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 24.0283, "earnings_yield": 0.0416, "shareholder_yield": 0.0773, "roe": 0.122, "momentum_12_1": 0.1017, "complete_fields": { "id": 4903, "ticker_id": 426, "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": "2026-06-07T06:54:31.116539+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.54, "market_cap": 884962260, "market_cap_usd": 884962260, "enterprise_value": 2473189260, "shares_outstanding": 24219000, "fx_rate_to_usd": null, "pe_ratio": 24.02829921, "pb_ratio": 2.93166854, "ptbv_ratio": 3.02176192, "ps_ratio": 2.98725471, "pcf_ratio": 8.9654563, "pfcf_ratio": 2.73508776, "ev_ebitda": 15.70498266, "ev_ebit": 25.41792232, "ev_sales": 8.3484309, "ev_fcf": 7.64370412, "earnings_yield": 0.04161759, "fcf_yield": 0.13082662, "dividend_yield": 0.07730838, "buyback_yield": 0, "shareholder_yield": 0.07730838, "debt_paydown_yield": null, "total_yield": 0.07730838, "gross_margin": 0.74705819, "operating_margin": 0.32844663, "net_margin": 0.12432235, "ebitda_margin": 0.53157849, "fcf_margin": 1.09219703, "roe": 0.12200899, "roa": 0.01707581, "roic": 0.03860967, "roc_greenblatt": null, "asset_turnover": 0.1373511, "cash_conversion": 8.78520228, "accruals_ratio": -0.02868903, "sbc_to_revenue": 0.00710221, "debt_to_equity": 5.57662913, "net_debt_to_ebitda": 10.08538971, "debt_to_assets": 0.74068735, "interest_coverage": 1.33545155, "current_ratio": 0.34663497, "quick_ratio": 0.34663497, "net_debt": 1588227000, "revenue_growth_1y": 0.08114638, "revenue_growth_3y_cagr": 0.05847963, "revenue_growth_5y_cagr": 0.05300565, "eps_growth_1y": -0.21333675, "eps_growth_3y_cagr": -0.09252303, "eps_growth_5y_cagr": -0.01464174, "fcf_growth_1y": -0.32076648, "book_value_growth_1y": -0.08611263, "piotroski_f_score": 5, "altman_z_score": 0.30313707, "earnings_stability_5y": 0.269669, "revenue_stability_5y": 0.092043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03836317, "price_return_3m": 0.08153546, "price_return_6m": 0.25189291, "price_return_9m": 0.15903598, "price_return_12m": 0.14392334, "price_return_12m_ex1m": 0.10166016, "distance_from_52w_high": 0, "distance_from_52w_low": 0.278955, "relative_strength": 0.04395976, "local_beta": 0.0015, "volatility_252d": 0.214163, "volatility_60d": 0.480093, "max_drawdown_12m": -0.12989639, "revenue_ttm": 296246000, "gross_profit_ttm": 221313000, "ebit_ttm": 97301000, "ebitda_ttm": 157478000, "net_income_ttm": 36830000, "eps_diluted_ttm": 1.52070688, "operating_cash_flow_ttm": 98708000, "capital_expenditure_ttm": 224851000, "fcf_ttm": 323559000, "dividends_paid_ttm": 68415000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72860000, "cash_and_equivalents": 9326000, "total_current_assets": 70578000, "total_current_liabilities": 203609000, "net_ppe": null, "total_assets": 2156852000, "total_debt": 1597553000, "total_equity": 301863000, "net_working_capital": -4378000, "book_value_per_share": 12.46389199, "retained_earnings": -345859000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 292863000, "tangible_book_per_share": 12.09228292, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 61, "rank_pb": 63, "rank_ptbv": 55, "rank_ps": 63, "rank_pcf": 38, "rank_ev_ebitda": 66, "rank_ev_ebit": 78, "rank_earnings_yield": 61, "rank_fcf_yield": 29, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 10, "rank_roe": 35, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 16, "rank_fcf_margin": 4, "rank_piotroski": 62, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 80, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 49, "value_composite": 76, "quality_composite": 19, "momentum_composite": 68, "growth_composite": 92, "yield_composite": 6, "svqf_composite": 81, "vc1_composite": 75, "vc2_composite": 35, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 291565000, "cost_of_revenue": 202048000, "gross_profit": 89517000, "ebit": 119767000, "ebitda": 178551000, "pretax_income": 49219000, "tax_provision": null, "net_income": 37511000, "net_income_to_common": 37511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8741000, "total_current_assets": 69540000, "total_assets": 2162678000, "short_term_debt": 144678000, "long_term_debt": 1457124000, "total_debt": 1601802000, "total_liabilities": 1685421000, "total_equity": 307820000, "shares_outstanding": 24219000, "goodwill_and_intangibles": 9000000 }, "cash_flow": { "operating_cash_flow": 99796000, "capital_expenditure": 95934000, "free_cash_flow": 195730000, "dividends_paid": 68341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225749, "ticker_id": 426, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119767000", "ebitda": "178551000", "netIncome": "37511000", "grossProfit": "89517000", "depreciation": "None", "totalRevenue": "291565000", "costOfRevenue": "202048000", "interestIncome": "159000", "incomeBeforeTax": "49219000", "interestExpense": "70548000", "operatingIncome": "119647000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-70548000", "nonInterestIncome": "None", "operatingExpenses": "-30130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58784000", "sellingGeneralAndAdministrative": "26932000", "netIncomeFromContinuingOperations": "49219000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2162678000", "longTermDebt": "1457124000", "shortTermDebt": "144678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9000000", "reportedCurrency": "USD", "retainedEarnings": "-337708000", "totalLiabilities": "1685421000", "otherCurrentAssets": "None", "totalCurrentAssets": "69540000", "currentLongTermDebt": "144678000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093138000", "currentAccountsPayable": "36617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056464000", "shortLongTermDebtTotal": "1601802000", "totalShareholderEquity": "307820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24162000", "totalCurrentLiabilities": "205457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1479964000", "cashAndShortTermInvestments": "8741000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "9000000", "cashAndCashEquivalentsAtCarryingValue": "8741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37511000", "profitLoss": "None", "dividendPayout": "68341000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99796000", "capitalExpenditures": "95934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5540000", "cashflowFromInvestment": "-95814000", "stockBasedCompensation": "1983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291565000, "cost_of_revenue": 202048000, "gross_profit": 89517000, "research_and_development": null, "selling_general_admin": 26932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119767000, "depreciation_amortisation": 58784000, "ebitda": 178551000, "interest_expense": 70548000, "interest_income": null, "other_non_operating": null, "pretax_income": 49219000, "tax_provision": null, "effective_tax_rate": null, "net_income": 37511000, "net_income_continuing_ops": 49219000, "net_income_to_common": 37511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8741000, "short_term_investments": null, "net_receivables": 60799000, "inventory": null, "other_current_assets": null, "total_current_assets": 69540000, "net_ppe": null, "goodwill": null, "intangible_assets": 9000000, "goodwill_and_intangibles": 9000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2093138000, "total_assets": 2162678000, "short_term_debt": 144678000, "accounts_payable": 36617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205457000, "long_term_debt": 1457124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1479964000, "total_liabilities": 1685421000, "total_debt": 1601802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337708000, "total_equity": 307820000, "shares_outstanding": 24219000, "operating_cash_flow": 99796000, "stock_based_compensation": 1983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95814000, "dividends_paid": 68341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5540000, "free_cash_flow": 195730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119767000", "ebitda": "178551000", "netIncome": "37511000", "grossProfit": "89517000", "depreciation": "None", "totalRevenue": "291565000", "costOfRevenue": "202048000", "interestIncome": "159000", "incomeBeforeTax": "49219000", "interestExpense": "70548000", "operatingIncome": "119647000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-70548000", "nonInterestIncome": "None", "operatingExpenses": "-30130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58784000", "sellingGeneralAndAdministrative": "26932000", "netIncomeFromContinuingOperations": "49219000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2162678000", "longTermDebt": "1457124000", "shortTermDebt": "144678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9000000", "reportedCurrency": "USD", "retainedEarnings": "-337708000", "totalLiabilities": "1685421000", "otherCurrentAssets": "None", "totalCurrentAssets": "69540000", "currentLongTermDebt": "144678000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093138000", "currentAccountsPayable": "36617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056464000", "shortLongTermDebtTotal": "1601802000", "totalShareholderEquity": "307820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24162000", "totalCurrentLiabilities": "205457000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1479964000", "cashAndShortTermInvestments": "8741000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "9000000", "cashAndCashEquivalentsAtCarryingValue": "8741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37511000", "profitLoss": "None", "dividendPayout": "68341000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99796000", "capitalExpenditures": "95934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5540000", "cashflowFromInvestment": "-95814000", "stockBasedCompensation": "1983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58784000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 268847000, "cost_of_revenue": 72061000, "gross_profit": 196786000, "ebit": 121218000, "ebitda": 171720000, "pretax_income": 67703000, "tax_provision": null, "net_income": 50649000, "net_income_to_common": 50649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10299000, "total_current_assets": 61248000, "total_assets": 2126404000, "short_term_debt": 186489000, "long_term_debt": 1346127000, "total_debt": 1532616000, "total_liabilities": 1625280000, "total_equity": 335754000, "shares_outstanding": 24142000, "goodwill_and_intangibles": 339400 }, "cash_flow": { "operating_cash_flow": 121224000, "capital_expenditure": 188913000, "free_cash_flow": 310137000, "dividends_paid": 68088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225754, "ticker_id": 426, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121218000", "ebitda": "171720000", "netIncome": "50649000", "grossProfit": "196786000", "depreciation": "None", "totalRevenue": "268847000", "costOfRevenue": "72061000", "interestIncome": "159000", "incomeBeforeTax": "67703000", "interestExpense": "53696000", "operatingIncome": "121218000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53696000", "nonInterestIncome": "None", "operatingExpenses": "75568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50502000", "sellingGeneralAndAdministrative": "25066000", "netIncomeFromContinuingOperations": "67703000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "243000", "currentDebt": "None", "investments": "None", "totalAssets": "2126404000", "longTermDebt": "1346127000", "shortTermDebt": "186489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339400", "reportedCurrency": "USD", "retainedEarnings": "-306541000", "totalLiabilities": "1625280000", "otherCurrentAssets": "None", "totalCurrentAssets": "61248000", "currentLongTermDebt": "186489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2065156000", "currentAccountsPayable": "46162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2026005000", "shortLongTermDebtTotal": "1532616000", "totalShareholderEquity": "335754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "256120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1369160000", "cashAndShortTermInvestments": "10299000", "commonStockSharesOutstanding": "24142000", "intangibleAssetsExcludingGoodwill": "339400", "cashAndCashEquivalentsAtCarryingValue": "10299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50649000", "profitLoss": "None", "dividendPayout": "68088000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121224000", "capitalExpenditures": "188913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69400000", "cashflowFromInvestment": "-188732000", "stockBasedCompensation": "1723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268847000, "cost_of_revenue": 72061000, "gross_profit": 196786000, "research_and_development": null, "selling_general_admin": 25066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121218000, "depreciation_amortisation": 50502000, "ebitda": 171720000, "interest_expense": 53696000, "interest_income": null, "other_non_operating": null, "pretax_income": 67703000, "tax_provision": null, "effective_tax_rate": null, "net_income": 50649000, "net_income_continuing_ops": 67703000, "net_income_to_common": 50649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10299000, "short_term_investments": null, "net_receivables": 50949000, "inventory": null, "other_current_assets": null, "total_current_assets": 61248000, "net_ppe": null, "goodwill": null, "intangible_assets": 339400, "goodwill_and_intangibles": 339400, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2065156000, "total_assets": 2126404000, "short_term_debt": 186489000, "accounts_payable": 46162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256120000, "long_term_debt": 1346127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1369160000, "total_liabilities": 1625280000, "total_debt": 1532616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306541000, "total_equity": 335754000, "shares_outstanding": 24142000, "operating_cash_flow": 121224000, "stock_based_compensation": 1723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188732000, "dividends_paid": 68088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69400000, "free_cash_flow": 310137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121218000", "ebitda": "171720000", "netIncome": "50649000", "grossProfit": "196786000", "depreciation": "None", "totalRevenue": "268847000", "costOfRevenue": "72061000", "interestIncome": "159000", "incomeBeforeTax": "67703000", "interestExpense": "53696000", "operatingIncome": "121218000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53696000", "nonInterestIncome": "None", "operatingExpenses": "75568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50502000", "sellingGeneralAndAdministrative": "25066000", "netIncomeFromContinuingOperations": "67703000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "243000", "currentDebt": "None", "investments": "None", "totalAssets": "2126404000", "longTermDebt": "1346127000", "shortTermDebt": "186489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339400", "reportedCurrency": "USD", "retainedEarnings": "-306541000", "totalLiabilities": "1625280000", "otherCurrentAssets": "None", "totalCurrentAssets": "61248000", "currentLongTermDebt": "186489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2065156000", "currentAccountsPayable": "46162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2026005000", "shortLongTermDebtTotal": "1532616000", "totalShareholderEquity": "335754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "256120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1369160000", "cashAndShortTermInvestments": "10299000", "commonStockSharesOutstanding": "24142000", "intangibleAssetsExcludingGoodwill": "339400", "cashAndCashEquivalentsAtCarryingValue": "10299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50649000", "profitLoss": "None", "dividendPayout": "68088000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121224000", "capitalExpenditures": "188913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69400000", "cashflowFromInvestment": "-188732000", "stockBasedCompensation": "1723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52855000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 257207000, "cost_of_revenue": 67139000, "gross_profit": 190068000, "ebit": 118179000, "ebitda": 166609000, "pretax_income": 69026000, "tax_provision": 16337000, "net_income": 52689000, "net_income_to_common": 52689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8407000, "total_current_assets": 64439000, "total_assets": 1994137000, "short_term_debt": 274715000, "long_term_debt": 1112286000, "total_debt": 1387001000, "total_liabilities": 1489708000, "total_equity": 348389000, "shares_outstanding": 24053000, "goodwill_and_intangibles": 372300 }, "cash_flow": { "operating_cash_flow": 117727000, "capital_expenditure": 203681000, "free_cash_flow": 321408000, "dividends_paid": 67916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225759, "ticker_id": 426, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118179000", "ebitda": "166609000", "netIncome": "52689000", "grossProfit": "190068000", "depreciation": "None", "totalRevenue": "257207000", "costOfRevenue": "67139000", "interestIncome": "318000", "incomeBeforeTax": "69026000", "interestExpense": "47198000", "operatingIncome": "166609000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16337000", "reportedCurrency": "USD", "netInterestIncome": "-48293000", "nonInterestIncome": "None", "operatingExpenses": "23459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48430000", "sellingGeneralAndAdministrative": "23459000", "netIncomeFromContinuingOperations": "66954000" }, "balance": { "goodwill": "None", "inventory": "-2742000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "1994137000", "longTermDebt": "1112286000", "shortTermDebt": "274715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372300", "reportedCurrency": "USD", "retainedEarnings": "-288825000", "totalLiabilities": "1489708000", "otherCurrentAssets": "-64439000", "totalCurrentAssets": "64439000", "currentLongTermDebt": "274715000", "longTermInvestments": "None", "shortTermInvestments": "2742000", "currentNetReceivables": "56032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929698000", "currentAccountsPayable": "57022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1894135000", "shortLongTermDebtTotal": "1387001000", "totalShareholderEquity": "348389000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "354674000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1135034000", "cashAndShortTermInvestments": "8407000", "commonStockSharesOutstanding": "24053000", "intangibleAssetsExcludingGoodwill": "372300", "cashAndCashEquivalentsAtCarryingValue": "8407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52689000", "profitLoss": "None", "dividendPayout": "67916000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117727000", "capitalExpenditures": "203681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81082000", "cashflowFromInvestment": "-203681000", "stockBasedCompensation": "1421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "334398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257207000, "cost_of_revenue": 67139000, "gross_profit": 190068000, "research_and_development": 0.27, "selling_general_admin": 23459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118179000, "depreciation_amortisation": 48430000, "ebitda": 166609000, "interest_expense": 47198000, "interest_income": null, "other_non_operating": null, "pretax_income": 69026000, "tax_provision": 16337000, "effective_tax_rate": null, "net_income": 52689000, "net_income_continuing_ops": 66954000, "net_income_to_common": 52689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8407000, "short_term_investments": 2742000, "net_receivables": 56032000, "inventory": -2742000, "other_current_assets": null, "total_current_assets": 64439000, "net_ppe": null, "goodwill": null, "intangible_assets": 372300, "goodwill_and_intangibles": 372300, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1929698000, "total_assets": 1994137000, "short_term_debt": 274715000, "accounts_payable": 57022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354674000, "long_term_debt": 1112286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1135034000, "total_liabilities": 1489708000, "total_debt": 1387001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -288825000, "total_equity": 348389000, "shares_outstanding": 24053000, "operating_cash_flow": 117727000, "stock_based_compensation": 1421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203681000, "dividends_paid": 67916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81082000, "free_cash_flow": 321408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118179000", "ebitda": "166609000", "netIncome": "52689000", "grossProfit": "190068000", "depreciation": "None", "totalRevenue": "257207000", "costOfRevenue": "67139000", "interestIncome": "318000", "incomeBeforeTax": "69026000", "interestExpense": "47198000", "operatingIncome": "166609000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16337000", "reportedCurrency": "USD", "netInterestIncome": "-48293000", "nonInterestIncome": "None", "operatingExpenses": "23459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48430000", "sellingGeneralAndAdministrative": "23459000", "netIncomeFromContinuingOperations": "66954000" }, "balance": { "goodwill": "None", "inventory": "-2742000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "1994137000", "longTermDebt": "1112286000", "shortTermDebt": "274715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372300", "reportedCurrency": "USD", "retainedEarnings": "-288825000", "totalLiabilities": "1489708000", "otherCurrentAssets": "-64439000", "totalCurrentAssets": "64439000", "currentLongTermDebt": "274715000", "longTermInvestments": "None", "shortTermInvestments": "2742000", "currentNetReceivables": "56032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929698000", "currentAccountsPayable": "57022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1894135000", "shortLongTermDebtTotal": "1387001000", "totalShareholderEquity": "348389000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "354674000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1135034000", "cashAndShortTermInvestments": "8407000", "commonStockSharesOutstanding": "24053000", "intangibleAssetsExcludingGoodwill": "372300", "cashAndCashEquivalentsAtCarryingValue": "8407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52689000", "profitLoss": "None", "dividendPayout": "67916000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117727000", "capitalExpenditures": "203681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81082000", "cashflowFromInvestment": "-203681000", "stockBasedCompensation": "1421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "334398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48430000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 245860000, "cost_of_revenue": 64522000, "gross_profit": 181338000, "ebit": 107420000, "ebitda": 156389000, "pretax_income": 65392000, "tax_provision": -28739000, "net_income": 50194000, "net_income_to_common": 50194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13279000, "total_current_assets": 69602000, "total_assets": 1833302000, "short_term_debt": 161941000, "long_term_debt": 1123518000, "total_debt": 1285459000, "total_liabilities": 1311500000, "total_equity": 521802000, "shares_outstanding": 23972000, "goodwill_and_intangibles": 405200 }, "cash_flow": { "operating_cash_flow": 121151000, "capital_expenditure": 19006000, "free_cash_flow": 140157000, "dividends_paid": 66717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225764, "ticker_id": 426, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107420000", "ebitda": "156389000", "netIncome": "50194000", "grossProfit": "181338000", "depreciation": "None", "totalRevenue": "245860000", "costOfRevenue": "64522000", "interestIncome": "76000", "incomeBeforeTax": "65392000", "interestExpense": "43937000", "operatingIncome": "65392000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-28739000", "reportedCurrency": "USD", "netInterestIncome": "-92906000", "nonInterestIncome": "None", "operatingExpenses": "115946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "-648000", "costofGoodsAndServicesSold": "64522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48969000", "sellingGeneralAndAdministrative": "22392000", "netIncomeFromContinuingOperations": "65392000" }, "balance": { "goodwill": "None", "inventory": "-3962000", "commonStock": "240000", "currentDebt": "None", "investments": "None", "totalAssets": "1833302000", "longTermDebt": "1123518000", "shortTermDebt": "161941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "405200", "reportedCurrency": "USD", "retainedEarnings": "-273559000", "totalLiabilities": "1311500000", "otherCurrentAssets": "-69602000", "totalCurrentAssets": "69602000", "currentLongTermDebt": "161941000", "longTermInvestments": "None", "shortTermInvestments": "3962000", "currentNetReceivables": "56323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763700000", "currentAccountsPayable": "42978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1719661000", "shortLongTermDebtTotal": "1285459000", "totalShareholderEquity": "521802000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-716000", "totalCurrentLiabilities": "227372000", "otherNonCurrentLiabilities": "23169000", "totalNonCurrentLiabilities": "1084128000", "cashAndShortTermInvestments": "13279000", "commonStockSharesOutstanding": "23972000", "intangibleAssetsExcludingGoodwill": "405200", "cashAndCashEquivalentsAtCarryingValue": "13279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65392000", "profitLoss": "None", "dividendPayout": "66717000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121151000", "capitalExpenditures": "19006000", "changeInReceivables": "2424000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5578000", "cashflowFromInvestment": "-116888000", "stockBasedCompensation": "1521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1315000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245860000, "cost_of_revenue": 64522000, "gross_profit": 181338000, "research_and_development": 0.27, "selling_general_admin": 22392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107420000, "depreciation_amortisation": 48969000, "ebitda": 156389000, "interest_expense": 43937000, "interest_income": null, "other_non_operating": null, "pretax_income": 65392000, "tax_provision": -28739000, "effective_tax_rate": null, "net_income": 50194000, "net_income_continuing_ops": 65392000, "net_income_to_common": 50194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13279000, "short_term_investments": 3962000, "net_receivables": 56323000, "inventory": -3962000, "other_current_assets": null, "total_current_assets": 69602000, "net_ppe": null, "goodwill": null, "intangible_assets": 405200, "goodwill_and_intangibles": 405200, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1763700000, "total_assets": 1833302000, "short_term_debt": 161941000, "accounts_payable": 42978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227372000, "long_term_debt": 1123518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1084128000, "total_liabilities": 1311500000, "total_debt": 1285459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -273559000, "total_equity": 521802000, "shares_outstanding": 23972000, "operating_cash_flow": 121151000, "stock_based_compensation": 1521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116888000, "dividends_paid": 66717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5578000, "free_cash_flow": 140157000, "net_change_in_cash": -1315000 }, "raw_data": { "income": { "ebit": "107420000", "ebitda": "156389000", "netIncome": "50194000", "grossProfit": "181338000", "depreciation": "None", "totalRevenue": "245860000", "costOfRevenue": "64522000", "interestIncome": "76000", "incomeBeforeTax": "65392000", "interestExpense": "43937000", "operatingIncome": "65392000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-28739000", "reportedCurrency": "USD", "netInterestIncome": "-92906000", "nonInterestIncome": "None", "operatingExpenses": "115946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "-648000", "costofGoodsAndServicesSold": "64522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48969000", "sellingGeneralAndAdministrative": "22392000", "netIncomeFromContinuingOperations": "65392000" }, "balance": { "goodwill": "None", "inventory": "-3962000", "commonStock": "240000", "currentDebt": "None", "investments": "None", "totalAssets": "1833302000", "longTermDebt": "1123518000", "shortTermDebt": "161941000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "405200", "reportedCurrency": "USD", "retainedEarnings": "-273559000", "totalLiabilities": "1311500000", "otherCurrentAssets": "-69602000", "totalCurrentAssets": "69602000", "currentLongTermDebt": "161941000", "longTermInvestments": "None", "shortTermInvestments": "3962000", "currentNetReceivables": "56323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1763700000", "currentAccountsPayable": "42978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1719661000", "shortLongTermDebtTotal": "1285459000", "totalShareholderEquity": "521802000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-716000", "totalCurrentLiabilities": "227372000", "otherNonCurrentLiabilities": "23169000", "totalNonCurrentLiabilities": "1084128000", "cashAndShortTermInvestments": "13279000", "commonStockSharesOutstanding": "23972000", "intangibleAssetsExcludingGoodwill": "405200", "cashAndCashEquivalentsAtCarryingValue": "13279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65392000", "profitLoss": "None", "dividendPayout": "66717000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "121151000", "capitalExpenditures": "19006000", "changeInReceivables": "2424000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5578000", "cashflowFromInvestment": "-116888000", "stockBasedCompensation": "1521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1315000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48969000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 239225000, "cost_of_revenue": 61628000, "gross_profit": 177597000, "ebit": 107073000, "ebitda": 157345000, "pretax_income": 61649000, "tax_provision": 58684000, "net_income": 2965000, "net_income_to_common": 2965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14594000, "total_current_assets": 73253000, "total_assets": 1746761000, "short_term_debt": 103167000, "long_term_debt": 1040689000, "total_debt": 1143856000, "total_liabilities": 1216274000, "total_equity": 405049000, "shares_outstanding": 23662000, "goodwill_and_intangibles": 438200 }, "cash_flow": { "operating_cash_flow": 118381000, "capital_expenditure": 55872000, "free_cash_flow": 174253000, "dividends_paid": 62156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225769, "ticker_id": 426, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107073000", "ebitda": "157345000", "netIncome": "2965000", "grossProfit": "177597000", "depreciation": "None", "totalRevenue": "239225000", "costOfRevenue": "61628000", "interestIncome": "7000", "incomeBeforeTax": "61649000", "interestExpense": "45424000", "operatingIncome": "107073000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "58684000", "reportedCurrency": "USD", "netInterestIncome": "-45424000", "nonInterestIncome": "None", "operatingExpenses": "20252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50272000", "sellingGeneralAndAdministrative": "20252000", "netIncomeFromContinuingOperations": "61649000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "238000", "currentDebt": "None", "investments": "None", "totalAssets": "1746761000", "longTermDebt": "1040689000", "shortTermDebt": "103167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "438200", "reportedCurrency": "USD", "retainedEarnings": "-256448000", "totalLiabilities": "1216274000", "otherCurrentAssets": "-73253000", "totalCurrentAssets": "73253000", "currentLongTermDebt": "202400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1673508000", "currentAccountsPayable": "25558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1634013000", "shortLongTermDebtTotal": "1143856000", "totalShareholderEquity": "405049000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21672000", "totalCurrentLiabilities": "150397000", "otherNonCurrentLiabilities": "25188000", "totalNonCurrentLiabilities": "1065877000", "cashAndShortTermInvestments": "14594000", "commonStockSharesOutstanding": "23662000", "intangibleAssetsExcludingGoodwill": "438200", "cashAndCashEquivalentsAtCarryingValue": "14594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61649000", "profitLoss": "None", "dividendPayout": "62156000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5446000", "operatingCashflow": "118381000", "capitalExpenditures": "55872000", "changeInReceivables": "5446000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74771000", "cashflowFromInvestment": "-55872000", "stockBasedCompensation": "1562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12262000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "81917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239225000, "cost_of_revenue": 61628000, "gross_profit": 177597000, "research_and_development": 0.26, "selling_general_admin": 20252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107073000, "depreciation_amortisation": 50272000, "ebitda": 157345000, "interest_expense": 45424000, "interest_income": null, "other_non_operating": null, "pretax_income": 61649000, "tax_provision": 58684000, "effective_tax_rate": null, "net_income": 2965000, "net_income_continuing_ops": 61649000, "net_income_to_common": 2965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14594000, "short_term_investments": null, "net_receivables": 58659000, "inventory": null, "other_current_assets": null, "total_current_assets": 73253000, "net_ppe": null, "goodwill": null, "intangible_assets": 438200, "goodwill_and_intangibles": 438200, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1673508000, "total_assets": 1746761000, "short_term_debt": 103167000, "accounts_payable": 25558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150397000, "long_term_debt": 1040689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1065877000, "total_liabilities": 1216274000, "total_debt": 1143856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256448000, "total_equity": 405049000, "shares_outstanding": 23662000, "operating_cash_flow": 118381000, "stock_based_compensation": 1562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55872000, "dividends_paid": 62156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74771000, "free_cash_flow": 174253000, "net_change_in_cash": -12262000 }, "raw_data": { "income": { "ebit": "107073000", "ebitda": "157345000", "netIncome": "2965000", "grossProfit": "177597000", "depreciation": "None", "totalRevenue": "239225000", "costOfRevenue": "61628000", "interestIncome": "7000", "incomeBeforeTax": "61649000", "interestExpense": "45424000", "operatingIncome": "107073000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "58684000", "reportedCurrency": "USD", "netInterestIncome": "-45424000", "nonInterestIncome": "None", "operatingExpenses": "20252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50272000", "sellingGeneralAndAdministrative": "20252000", "netIncomeFromContinuingOperations": "61649000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "238000", "currentDebt": "None", "investments": "None", "totalAssets": "1746761000", "longTermDebt": "1040689000", "shortTermDebt": "103167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "438200", "reportedCurrency": "USD", "retainedEarnings": "-256448000", "totalLiabilities": "1216274000", "otherCurrentAssets": "-73253000", "totalCurrentAssets": "73253000", "currentLongTermDebt": "202400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1673508000", "currentAccountsPayable": "25558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1634013000", "shortLongTermDebtTotal": "1143856000", "totalShareholderEquity": "405049000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21672000", "totalCurrentLiabilities": "150397000", "otherNonCurrentLiabilities": "25188000", "totalNonCurrentLiabilities": "1065877000", "cashAndShortTermInvestments": "14594000", "commonStockSharesOutstanding": "23662000", "intangibleAssetsExcludingGoodwill": "438200", "cashAndCashEquivalentsAtCarryingValue": "14594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61649000", "profitLoss": "None", "dividendPayout": "62156000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5446000", "operatingCashflow": "118381000", "capitalExpenditures": "55872000", "changeInReceivables": "5446000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74771000", "cashflowFromInvestment": "-55872000", "stockBasedCompensation": "1562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12262000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "81917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50272000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 225207000, "cost_of_revenue": 58417000, "gross_profit": 166790000, "ebit": 95405000, "ebitda": 146531000, "pretax_income": 50316000, "tax_provision": 55023000, "net_income": 40382000, "net_income_to_common": 40382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26856000, "total_current_assets": 91773000, "total_assets": 1645572000, "short_term_debt": 103913000, "long_term_debt": 902394000, "total_debt": 1006307000, "total_liabilities": 1218039000, "total_equity": 364325000, "shares_outstanding": 23357000, "goodwill_and_intangibles": 471100 }, "cash_flow": { "operating_cash_flow": 78383000, "capital_expenditure": 56544000, "free_cash_flow": 134927000, "dividends_paid": 60577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225774, "ticker_id": 426, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95405000", "ebitda": "146531000", "netIncome": "40382000", "grossProfit": "166790000", "depreciation": "None", "totalRevenue": "225207000", "costOfRevenue": "58417000", "interestIncome": "140000", "incomeBeforeTax": "50316000", "interestExpense": "45089000", "operatingIncome": "50316000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "55023000", "reportedCurrency": "USD", "netInterestIncome": "-46519000", "nonInterestIncome": "None", "operatingExpenses": "116474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "278000", "costofGoodsAndServicesSold": "58417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51126000", "sellingGeneralAndAdministrative": "19107000", "netIncomeFromContinuingOperations": "50316000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "1645572000", "longTermDebt": "902394000", "shortTermDebt": "103913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "471100", "reportedCurrency": "USD", "retainedEarnings": "-241535000", "totalLiabilities": "1218039000", "otherCurrentAssets": "5643000", "totalCurrentAssets": "91773000", "currentLongTermDebt": "178704000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1553799000", "currentAccountsPayable": "24384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1517090000", "shortLongTermDebtTotal": "1150914000", "totalShareholderEquity": "364325000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19448000", "totalCurrentLiabilities": "147745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1070294000", "cashAndShortTermInvestments": "26856000", "commonStockSharesOutstanding": "23357000", "intangibleAssetsExcludingGoodwill": "471100", "cashAndCashEquivalentsAtCarryingValue": "26856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50316000", "profitLoss": "None", "dividendPayout": "60577000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17818000", "operatingCashflow": "78383000", "capitalExpenditures": "56544000", "changeInReceivables": "-17818000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9264000", "cashflowFromInvestment": "-56168000", "stockBasedCompensation": "1438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "177983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225207000, "cost_of_revenue": 58417000, "gross_profit": 166790000, "research_and_development": 0.22, "selling_general_admin": 19107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95405000, "depreciation_amortisation": 51126000, "ebitda": 146531000, "interest_expense": 45089000, "interest_income": null, "other_non_operating": null, "pretax_income": 50316000, "tax_provision": 55023000, "effective_tax_rate": null, "net_income": 40382000, "net_income_continuing_ops": 50316000, "net_income_to_common": 40382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26856000, "short_term_investments": null, "net_receivables": 64917000, "inventory": null, "other_current_assets": null, "total_current_assets": 91773000, "net_ppe": null, "goodwill": null, "intangible_assets": 471100, "goodwill_and_intangibles": 471100, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1553799000, "total_assets": 1645572000, "short_term_debt": 103913000, "accounts_payable": 24384000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147745000, "long_term_debt": 902394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070294000, "total_liabilities": 1218039000, "total_debt": 1006307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241535000, "total_equity": 364325000, "shares_outstanding": 23357000, "operating_cash_flow": 78383000, "stock_based_compensation": 1438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56168000, "dividends_paid": 60577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9264000, "free_cash_flow": 134927000, "net_change_in_cash": 12951000 }, "raw_data": { "income": { "ebit": "95405000", "ebitda": "146531000", "netIncome": "40382000", "grossProfit": "166790000", "depreciation": "None", "totalRevenue": "225207000", "costOfRevenue": "58417000", "interestIncome": "140000", "incomeBeforeTax": "50316000", "interestExpense": "45089000", "operatingIncome": "50316000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "55023000", "reportedCurrency": "USD", "netInterestIncome": "-46519000", "nonInterestIncome": "None", "operatingExpenses": "116474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "278000", "costofGoodsAndServicesSold": "58417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51126000", "sellingGeneralAndAdministrative": "19107000", "netIncomeFromContinuingOperations": "50316000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "235000", "currentDebt": "None", "investments": "None", "totalAssets": "1645572000", "longTermDebt": "902394000", "shortTermDebt": "103913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "471100", "reportedCurrency": "USD", "retainedEarnings": "-241535000", "totalLiabilities": "1218039000", "otherCurrentAssets": "5643000", "totalCurrentAssets": "91773000", "currentLongTermDebt": "178704000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1553799000", "currentAccountsPayable": "24384000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1517090000", "shortLongTermDebtTotal": "1150914000", "totalShareholderEquity": "364325000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19448000", "totalCurrentLiabilities": "147745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1070294000", "cashAndShortTermInvestments": "26856000", "commonStockSharesOutstanding": "23357000", "intangibleAssetsExcludingGoodwill": "471100", "cashAndCashEquivalentsAtCarryingValue": "26856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50316000", "profitLoss": "None", "dividendPayout": "60577000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17818000", "operatingCashflow": "78383000", "capitalExpenditures": "56544000", "changeInReceivables": "-17818000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9264000", "cashflowFromInvestment": "-56168000", "stockBasedCompensation": "1438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "177983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51126000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 231525000, "cost_of_revenue": 57933000, "gross_profit": 173592000, "ebit": 106466000, "ebitda": 146999000, "pretax_income": 64196000, "tax_provision": 7974000, "net_income": 51723000, "net_income_to_common": 51723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13905000, "total_current_assets": 71579000, "total_assets": 1618340000, "short_term_debt": 86371000, "long_term_debt": 896194000, "total_debt": 982565000, "total_liabilities": 1174984000, "total_equity": 374981000, "shares_outstanding": 23053000, "goodwill_and_intangibles": 491700 }, "cash_flow": { "operating_cash_flow": 115383000, "capital_expenditure": 21891000, "free_cash_flow": 137274000, "dividends_paid": 60958000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225779, "ticker_id": 426, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106466000", "ebitda": "146999000", "netIncome": "51723000", "grossProfit": "173592000", "depreciation": "None", "totalRevenue": "231525000", "costOfRevenue": "57933000", "interestIncome": "248000", "incomeBeforeTax": "64196000", "interestExpense": "41834000", "operatingIncome": "152799000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7974000", "reportedCurrency": "USD", "netInterestIncome": "-41834000", "nonInterestIncome": "None", "operatingExpenses": "20793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-436000", "costofGoodsAndServicesSold": "57933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40533000", "sellingGeneralAndAdministrative": "19986500", "netIncomeFromContinuingOperations": "64196000" }, "balance": { "goodwill": "None", "inventory": "72179000", "commonStock": "232000", "currentDebt": "None", "investments": "None", "totalAssets": "1618340000", "longTermDebt": "896194000", "shortTermDebt": "86371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "491700", "reportedCurrency": "USD", "retainedEarnings": "-221177000", "totalLiabilities": "1174984000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "71579000", "currentLongTermDebt": "161062000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1546761000", "currentAccountsPayable": "35199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1518123000", "shortLongTermDebtTotal": "1091188000", "totalShareholderEquity": "374981000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19291000", "totalCurrentLiabilities": "140861000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1034123000", "cashAndShortTermInvestments": "13905000", "commonStockSharesOutstanding": "23053000", "intangibleAssetsExcludingGoodwill": "491700", "cashAndCashEquivalentsAtCarryingValue": "13905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64196000", "profitLoss": "None", "dividendPayout": "60958000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "115383000", "capitalExpenditures": "21891000", "changeInReceivables": "339000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19607000", "cashflowFromInvestment": "-135663000", "stockBasedCompensation": "1859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60958000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231525000, "cost_of_revenue": 57933000, "gross_profit": 173592000, "research_and_development": 0.09, "selling_general_admin": 19986500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106466000, "depreciation_amortisation": 40533000, "ebitda": 146999000, "interest_expense": 41834000, "interest_income": null, "other_non_operating": null, "pretax_income": 64196000, "tax_provision": 7974000, "effective_tax_rate": null, "net_income": 51723000, "net_income_continuing_ops": 64196000, "net_income_to_common": 51723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13905000, "short_term_investments": null, "net_receivables": 52311000, "inventory": 72179000, "other_current_assets": null, "total_current_assets": 71579000, "net_ppe": null, "goodwill": null, "intangible_assets": 491700, "goodwill_and_intangibles": 491700, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1546761000, "total_assets": 1618340000, "short_term_debt": 86371000, "accounts_payable": 35199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140861000, "long_term_debt": 896194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1034123000, "total_liabilities": 1174984000, "total_debt": 982565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -221177000, "total_equity": 374981000, "shares_outstanding": 23053000, "operating_cash_flow": 115383000, "stock_based_compensation": 1859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135663000, "dividends_paid": 60958000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19607000, "free_cash_flow": 137274000, "net_change_in_cash": -673000 }, "raw_data": { "income": { "ebit": "106466000", "ebitda": "146999000", "netIncome": "51723000", "grossProfit": "173592000", "depreciation": "None", "totalRevenue": "231525000", "costOfRevenue": "57933000", "interestIncome": "248000", "incomeBeforeTax": "64196000", "interestExpense": "41834000", "operatingIncome": "152799000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7974000", "reportedCurrency": "USD", "netInterestIncome": "-41834000", "nonInterestIncome": "None", "operatingExpenses": "20793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "-436000", "costofGoodsAndServicesSold": "57933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40533000", "sellingGeneralAndAdministrative": "19986500", "netIncomeFromContinuingOperations": "64196000" }, "balance": { "goodwill": "None", "inventory": "72179000", "commonStock": "232000", "currentDebt": "None", "investments": "None", "totalAssets": "1618340000", "longTermDebt": "896194000", "shortTermDebt": "86371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "491700", "reportedCurrency": "USD", "retainedEarnings": "-221177000", "totalLiabilities": "1174984000", "otherCurrentAssets": "5363000", "totalCurrentAssets": "71579000", "currentLongTermDebt": "161062000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1546761000", "currentAccountsPayable": "35199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1518123000", "shortLongTermDebtTotal": "1091188000", "totalShareholderEquity": "374981000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19291000", "totalCurrentLiabilities": "140861000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1034123000", "cashAndShortTermInvestments": "13905000", "commonStockSharesOutstanding": "23053000", "intangibleAssetsExcludingGoodwill": "491700", "cashAndCashEquivalentsAtCarryingValue": "13905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64196000", "profitLoss": "None", "dividendPayout": "60958000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-339000", "operatingCashflow": "115383000", "capitalExpenditures": "21891000", "changeInReceivables": "339000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19607000", "cashflowFromInvestment": "-135663000", "stockBasedCompensation": "1859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60958000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46333000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 227904000, "cost_of_revenue": 55578000, "gross_profit": 172326000, "ebit": 96916000, "ebitda": 217502000, "pretax_income": 63059000, "tax_provision": -33862000, "net_income": 50554000, "net_income_to_common": 50554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14578000, "total_current_assets": 73629000, "total_assets": 1527489000, "short_term_debt": 45329000, "long_term_debt": 954862000, "total_debt": 1000191000, "total_liabilities": 1102269000, "total_equity": 355912000, "shares_outstanding": 22425000, "goodwill_and_intangibles": 656100 }, "cash_flow": { "operating_cash_flow": 110339000, "capital_expenditure": 52393000, "free_cash_flow": 162732000, "dividends_paid": 58708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225784, "ticker_id": 426, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96916000", "ebitda": "217502000", "netIncome": "50554000", "grossProfit": "172326000", "depreciation": "None", "totalRevenue": "227904000", "costOfRevenue": "55578000", "interestIncome": "3000", "incomeBeforeTax": "63059000", "interestExpense": "45040000", "operatingIncome": "62553000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-33862000", "reportedCurrency": "USD", "netInterestIncome": "-45040000", "nonInterestIncome": "None", "operatingExpenses": "18872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "506000", "costofGoodsAndServicesSold": "55578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120586000", "sellingGeneralAndAdministrative": "18459000", "netIncomeFromContinuingOperations": "63059000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "1527489000", "longTermDebt": "954862000", "shortTermDebt": "45329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "656100", "reportedCurrency": "USD", "retainedEarnings": "-208848000", "totalLiabilities": "1102269000", "otherCurrentAssets": "5175000", "totalCurrentAssets": "73629000", "currentLongTermDebt": "119920000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1453860000", "currentAccountsPayable": "32419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1422647000", "shortLongTermDebtTotal": "1021846000", "totalShareholderEquity": "355912000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "876703000", "totalCurrentLiabilities": "96901000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1005368000", "cashAndShortTermInvestments": "14578000", "commonStockSharesOutstanding": "22425000", "intangibleAssetsExcludingGoodwill": "656100", "cashAndCashEquivalentsAtCarryingValue": "14578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63059000", "profitLoss": "None", "dividendPayout": "58708000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3754000", "operatingCashflow": "110339000", "capitalExpenditures": "52393000", "changeInReceivables": "-336000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21981000", "cashflowFromInvestment": "-128650000", "stockBasedCompensation": "1766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3670000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227904000, "cost_of_revenue": 55578000, "gross_profit": 172326000, "research_and_development": 0.08, "selling_general_admin": 18459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96916000, "depreciation_amortisation": 120586000, "ebitda": 217502000, "interest_expense": 45040000, "interest_income": null, "other_non_operating": null, "pretax_income": 63059000, "tax_provision": -33862000, "effective_tax_rate": null, "net_income": 50554000, "net_income_continuing_ops": 63059000, "net_income_to_common": 50554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14578000, "short_term_investments": null, "net_receivables": 53876000, "inventory": 1, "other_current_assets": null, "total_current_assets": 73629000, "net_ppe": null, "goodwill": null, "intangible_assets": 656100, "goodwill_and_intangibles": 656100, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1453860000, "total_assets": 1527489000, "short_term_debt": 45329000, "accounts_payable": 32419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96901000, "long_term_debt": 954862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005368000, "total_liabilities": 1102269000, "total_debt": 1000191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -208848000, "total_equity": 355912000, "shares_outstanding": 22425000, "operating_cash_flow": 110339000, "stock_based_compensation": 1766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128650000, "dividends_paid": 58708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21981000, "free_cash_flow": 162732000, "net_change_in_cash": 3670000 }, "raw_data": { "income": { "ebit": "96916000", "ebitda": "217502000", "netIncome": "50554000", "grossProfit": "172326000", "depreciation": "None", "totalRevenue": "227904000", "costOfRevenue": "55578000", "interestIncome": "3000", "incomeBeforeTax": "63059000", "interestExpense": "45040000", "operatingIncome": "62553000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-33862000", "reportedCurrency": "USD", "netInterestIncome": "-45040000", "nonInterestIncome": "None", "operatingExpenses": "18872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "506000", "costofGoodsAndServicesSold": "55578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120586000", "sellingGeneralAndAdministrative": "18459000", "netIncomeFromContinuingOperations": "63059000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "1527489000", "longTermDebt": "954862000", "shortTermDebt": "45329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "656100", "reportedCurrency": "USD", "retainedEarnings": "-208848000", "totalLiabilities": "1102269000", "otherCurrentAssets": "5175000", "totalCurrentAssets": "73629000", "currentLongTermDebt": "119920000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53876000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1453860000", "currentAccountsPayable": "32419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1422647000", "shortLongTermDebtTotal": "1021846000", "totalShareholderEquity": "355912000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "876703000", "totalCurrentLiabilities": "96901000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1005368000", "cashAndShortTermInvestments": "14578000", "commonStockSharesOutstanding": "22425000", "intangibleAssetsExcludingGoodwill": "656100", "cashAndCashEquivalentsAtCarryingValue": "14578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63059000", "profitLoss": "None", "dividendPayout": "58708000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3754000", "operatingCashflow": "110339000", "capitalExpenditures": "52393000", "changeInReceivables": "-336000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21981000", "cashflowFromInvestment": "-128650000", "stockBasedCompensation": "1766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3670000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45861000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 78259000, "cost_of_revenue": 24203000, "gross_profit": 54056000, "ebit": 12043000, "ebitda": 27959000, "pretax_income": 12043000, "tax_provision": null, "net_income": 9118000, "net_income_to_common": 9118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9326000, "total_current_assets": 70578000, "total_assets": 2156852000, "short_term_debt": 137979000, "long_term_debt": 1459574000, "total_debt": 1597553000, "total_liabilities": 1683378000, "total_equity": 301863000, "shares_outstanding": 24219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29286000, "capital_expenditure": 0, "free_cash_flow": 29286000, "dividends_paid": 17127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225747, "ticker_id": 426, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12043000", "ebitda": "27959000", "netIncome": "9118000", "grossProfit": "54056000", "depreciation": "None", "totalRevenue": "78259000", "costOfRevenue": "24203000", "interestIncome": "80000", "incomeBeforeTax": "12043000", "interestExpense": "19650000", "operatingIncome": "12043000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19650000", "nonInterestIncome": "None", "operatingExpenses": "42013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15916000", "sellingGeneralAndAdministrative": "6447000", "netIncomeFromContinuingOperations": "12043000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "2156852000", "longTermDebt": "1459574000", "shortTermDebt": "137979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-345859000", "totalLiabilities": "1683378000", "otherCurrentAssets": "None", "totalCurrentAssets": "70578000", "currentLongTermDebt": "137979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086274000", "currentAccountsPayable": "41219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597553000", "totalShareholderEquity": "301863000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24411000", "totalCurrentLiabilities": "203609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1479769000", "cashAndShortTermInvestments": "9326000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12043000", "profitLoss": "None", "dividendPayout": "17127000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29286000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21692000", "cashflowFromInvestment": "-7009000", "stockBasedCompensation": "549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78259000, "cost_of_revenue": 24203000, "gross_profit": 54056000, "research_and_development": null, "selling_general_admin": 6447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12043000, "depreciation_amortisation": 15916000, "ebitda": 27959000, "interest_expense": 19650000, "interest_income": null, "other_non_operating": null, "pretax_income": 12043000, "tax_provision": null, "effective_tax_rate": null, "net_income": 9118000, "net_income_continuing_ops": 12043000, "net_income_to_common": 9118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9326000, "short_term_investments": null, "net_receivables": 61252000, "inventory": null, "other_current_assets": null, "total_current_assets": 70578000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2086274000, "total_assets": 2156852000, "short_term_debt": 137979000, "accounts_payable": 41219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203609000, "long_term_debt": 1459574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1479769000, "total_liabilities": 1683378000, "total_debt": 1597553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -345859000, "total_equity": 301863000, "shares_outstanding": 24219000, "operating_cash_flow": 29286000, "stock_based_compensation": 549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7009000, "dividends_paid": 17127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21692000, "free_cash_flow": 29286000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12043000", "ebitda": "27959000", "netIncome": "9118000", "grossProfit": "54056000", "depreciation": "None", "totalRevenue": "78259000", "costOfRevenue": "24203000", "interestIncome": "80000", "incomeBeforeTax": "12043000", "interestExpense": "19650000", "operatingIncome": "12043000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19650000", "nonInterestIncome": "None", "operatingExpenses": "42013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15916000", "sellingGeneralAndAdministrative": "6447000", "netIncomeFromContinuingOperations": "12043000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "246000", "currentDebt": "None", "investments": "None", "totalAssets": "2156852000", "longTermDebt": "1459574000", "shortTermDebt": "137979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-345859000", "totalLiabilities": "1683378000", "otherCurrentAssets": "None", "totalCurrentAssets": "70578000", "currentLongTermDebt": "137979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086274000", "currentAccountsPayable": "41219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597553000", "totalShareholderEquity": "301863000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24411000", "totalCurrentLiabilities": "203609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1479769000", "cashAndShortTermInvestments": "9326000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12043000", "profitLoss": "None", "dividendPayout": "17127000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29286000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21692000", "cashflowFromInvestment": "-7009000", "stockBasedCompensation": "549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15916000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 75149000, "cost_of_revenue": 23136000, "gross_profit": 52013000, "ebit": 27293000, "ebitda": 43350000, "pretax_income": 8194000, "tax_provision": null, "net_income": 6503000, "net_income_to_common": 6503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8741000, "total_current_assets": 69540000, "total_assets": 2162678000, "short_term_debt": 1063530000, "long_term_debt": 1457124000, "total_debt": 2520654000, "total_liabilities": 1685421000, "total_equity": 307820000, "shares_outstanding": 24219000, "goodwill_and_intangibles": 9000000 }, "cash_flow": { "operating_cash_flow": 22187000, "capital_expenditure": 95934000, "free_cash_flow": 118121000, "dividends_paid": 17097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225748, "ticker_id": 426, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27293000", "ebitda": "43350000", "netIncome": "6503000", "grossProfit": "52013000", "depreciation": "None", "totalRevenue": "75149000", "costOfRevenue": "23136000", "interestIncome": "37000", "incomeBeforeTax": "8194000", "interestExpense": "19915000", "operatingIncome": "28109000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19915000", "nonInterestIncome": "None", "operatingExpenses": "23904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16057000", "sellingGeneralAndAdministrative": "7847000", "netIncomeFromContinuingOperations": "8194000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2162678000", "longTermDebt": "1457124000", "shortTermDebt": "1063530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9000000", "reportedCurrency": "USD", "retainedEarnings": "-337708000", "totalLiabilities": "1685421000", "otherCurrentAssets": "None", "totalCurrentAssets": "69540000", "currentLongTermDebt": "144678000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093138000", "currentAccountsPayable": "36617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056464000", "shortLongTermDebtTotal": "1063530000", "totalShareholderEquity": "307820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36617000", "totalCurrentLiabilities": "1086370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "599051000", "cashAndShortTermInvestments": "8741000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "9000000", "cashAndCashEquivalentsAtCarryingValue": "8741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6503000", "profitLoss": "None", "dividendPayout": "17097000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22187000", "capitalExpenditures": "95934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3529000", "cashflowFromInvestment": "-21705000", "stockBasedCompensation": "554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16056999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75149000, "cost_of_revenue": 23136000, "gross_profit": 52013000, "research_and_development": null, "selling_general_admin": 7847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27293000, "depreciation_amortisation": 16057000, "ebitda": 43350000, "interest_expense": 19915000, "interest_income": null, "other_non_operating": null, "pretax_income": 8194000, "tax_provision": null, "effective_tax_rate": null, "net_income": 6503000, "net_income_continuing_ops": 8194000, "net_income_to_common": 6503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8741000, "short_term_investments": null, "net_receivables": 60799000, "inventory": null, "other_current_assets": null, "total_current_assets": 69540000, "net_ppe": null, "goodwill": null, "intangible_assets": 9000000, "goodwill_and_intangibles": 9000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2093138000, "total_assets": 2162678000, "short_term_debt": 1063530000, "accounts_payable": 36617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1086370000, "long_term_debt": 1457124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 599051000, "total_liabilities": 1685421000, "total_debt": 2520654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337708000, "total_equity": 307820000, "shares_outstanding": 24219000, "operating_cash_flow": 22187000, "stock_based_compensation": 554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21705000, "dividends_paid": 17097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3529000, "free_cash_flow": 118121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27293000", "ebitda": "43350000", "netIncome": "6503000", "grossProfit": "52013000", "depreciation": "None", "totalRevenue": "75149000", "costOfRevenue": "23136000", "interestIncome": "37000", "incomeBeforeTax": "8194000", "interestExpense": "19915000", "operatingIncome": "28109000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19915000", "nonInterestIncome": "None", "operatingExpenses": "23904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16057000", "sellingGeneralAndAdministrative": "7847000", "netIncomeFromContinuingOperations": "8194000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2162678000", "longTermDebt": "1457124000", "shortTermDebt": "1063530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9000000", "reportedCurrency": "USD", "retainedEarnings": "-337708000", "totalLiabilities": "1685421000", "otherCurrentAssets": "None", "totalCurrentAssets": "69540000", "currentLongTermDebt": "144678000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093138000", "currentAccountsPayable": "36617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056464000", "shortLongTermDebtTotal": "1063530000", "totalShareholderEquity": "307820000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-36617000", "totalCurrentLiabilities": "1086370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "599051000", "cashAndShortTermInvestments": "8741000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "9000000", "cashAndCashEquivalentsAtCarryingValue": "8741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6503000", "profitLoss": "None", "dividendPayout": "17097000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22187000", "capitalExpenditures": "95934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3529000", "cashflowFromInvestment": "-21705000", "stockBasedCompensation": "554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16056999", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 72004000, "cost_of_revenue": 8154000, "gross_profit": 63850000, "ebit": 27555000, "ebitda": 41661000, "pretax_income": 10489000, "tax_provision": null, "net_income": 10489000, "net_income_to_common": 10489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11788000, "total_current_assets": 70754000, "total_assets": 2167581000, "short_term_debt": 1022235000, "long_term_debt": 1402683000, "total_debt": 2424918000, "total_liabilities": 1682376000, "total_equity": 316626000, "shares_outstanding": 24219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20631000, "capital_expenditure": 74229000, "free_cash_flow": 94860000, "dividends_paid": 17097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225750, "ticker_id": 426, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27555000", "ebitda": "41661000", "netIncome": "10489000", "grossProfit": "63850000", "depreciation": "None", "totalRevenue": "72004000", "costOfRevenue": "8154000", "interestIncome": "42000", "incomeBeforeTax": "10489000", "interestExpense": "17066000", "operatingIncome": "57192000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17066000", "nonInterestIncome": "None", "operatingExpenses": "6658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14106000", "sellingGeneralAndAdministrative": "6658000", "netIncomeFromContinuingOperations": "13996000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2167581000", "longTermDebt": "1402683000", "shortTermDebt": "1022235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-326978000", "totalLiabilities": "1682376000", "otherCurrentAssets": "None", "totalCurrentAssets": "70754000", "currentLongTermDebt": "185376000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2096827000", "currentAccountsPayable": "46734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056699000", "shortLongTermDebtTotal": "1022235000", "totalShareholderEquity": "316626000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1045909000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636467000", "cashAndShortTermInvestments": "11788000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13996000", "profitLoss": "None", "dividendPayout": "17097000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20631000", "capitalExpenditures": "74229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5395000", "cashflowFromInvestment": "-19541000", "stockBasedCompensation": "521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72004000, "cost_of_revenue": 8154000, "gross_profit": 63850000, "research_and_development": null, "selling_general_admin": 6658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27555000, "depreciation_amortisation": 14106000, "ebitda": 41661000, "interest_expense": 17066000, "interest_income": null, "other_non_operating": null, "pretax_income": 10489000, "tax_provision": null, "effective_tax_rate": null, "net_income": 10489000, "net_income_continuing_ops": 13996000, "net_income_to_common": 10489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11788000, "short_term_investments": null, "net_receivables": 58966000, "inventory": null, "other_current_assets": null, "total_current_assets": 70754000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2096827000, "total_assets": 2167581000, "short_term_debt": 1022235000, "accounts_payable": 46734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1045909000, "long_term_debt": 1402683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636467000, "total_liabilities": 1682376000, "total_debt": 2424918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -326978000, "total_equity": 316626000, "shares_outstanding": 24219000, "operating_cash_flow": 20631000, "stock_based_compensation": 521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19541000, "dividends_paid": 17097000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5395000, "free_cash_flow": 94860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27555000", "ebitda": "41661000", "netIncome": "10489000", "grossProfit": "63850000", "depreciation": "None", "totalRevenue": "72004000", "costOfRevenue": "8154000", "interestIncome": "42000", "incomeBeforeTax": "10489000", "interestExpense": "17066000", "operatingIncome": "57192000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17066000", "nonInterestIncome": "None", "operatingExpenses": "6658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14106000", "sellingGeneralAndAdministrative": "6658000", "netIncomeFromContinuingOperations": "13996000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2167581000", "longTermDebt": "1402683000", "shortTermDebt": "1022235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-326978000", "totalLiabilities": "1682376000", "otherCurrentAssets": "None", "totalCurrentAssets": "70754000", "currentLongTermDebt": "185376000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2096827000", "currentAccountsPayable": "46734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056699000", "shortLongTermDebtTotal": "1022235000", "totalShareholderEquity": "316626000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1045909000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636467000", "cashAndShortTermInvestments": "11788000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13996000", "profitLoss": "None", "dividendPayout": "17097000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20631000", "capitalExpenditures": "74229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5395000", "cashflowFromInvestment": "-19541000", "stockBasedCompensation": "521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17097000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14106000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 70834000, "cost_of_revenue": 19440000, "gross_profit": 51394000, "ebit": 30410000, "ebitda": 44508000, "pretax_income": 14181000, "tax_provision": null, "net_income": 10720000, "net_income_to_common": 10720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5303000, "total_current_assets": 57924000, "total_assets": 2139684000, "short_term_debt": 200876000, "long_term_debt": 1363803000, "total_debt": 1564679000, "total_liabilities": 1651410000, "total_equity": 322378000, "shares_outstanding": 24219000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26604000, "capital_expenditure": 54688000, "free_cash_flow": 81292000, "dividends_paid": 17094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225751, "ticker_id": 426, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30410000", "ebitda": "44508000", "netIncome": "10720000", "grossProfit": "51394000", "depreciation": "None", "totalRevenue": "70834000", "costOfRevenue": "19440000", "interestIncome": "34000", "incomeBeforeTax": "14181000", "interestExpense": "16229000", "operatingIncome": "30881000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16820000", "nonInterestIncome": "None", "operatingExpenses": "20513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14098000", "sellingGeneralAndAdministrative": "6415000", "netIncomeFromContinuingOperations": "14181000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2139684000", "longTermDebt": "1363803000", "shortTermDebt": "200876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-320255000", "totalLiabilities": "1651410000", "otherCurrentAssets": "None", "totalCurrentAssets": "57924000", "currentLongTermDebt": "200876000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081760000", "currentAccountsPayable": "45156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2049207000", "shortLongTermDebtTotal": "1564679000", "totalShareholderEquity": "322378000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23688000", "totalCurrentLiabilities": "269720000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1381690000", "cashAndShortTermInvestments": "5303000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14181000", "profitLoss": "None", "dividendPayout": "17094000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26604000", "capitalExpenditures": "54688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2291000", "cashflowFromInvestment": "-30084000", "stockBasedCompensation": "480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70834000, "cost_of_revenue": 19440000, "gross_profit": 51394000, "research_and_development": null, "selling_general_admin": 6415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30410000, "depreciation_amortisation": 14098000, "ebitda": 44508000, "interest_expense": 16229000, "interest_income": null, "other_non_operating": null, "pretax_income": 14181000, "tax_provision": null, "effective_tax_rate": null, "net_income": 10720000, "net_income_continuing_ops": 14181000, "net_income_to_common": 10720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5303000, "short_term_investments": null, "net_receivables": 52621000, "inventory": null, "other_current_assets": null, "total_current_assets": 57924000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2081760000, "total_assets": 2139684000, "short_term_debt": 200876000, "accounts_payable": 45156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269720000, "long_term_debt": 1363803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1381690000, "total_liabilities": 1651410000, "total_debt": 1564679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -320255000, "total_equity": 322378000, "shares_outstanding": 24219000, "operating_cash_flow": 26604000, "stock_based_compensation": 480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30084000, "dividends_paid": 17094000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2291000, "free_cash_flow": 81292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30410000", "ebitda": "44508000", "netIncome": "10720000", "grossProfit": "51394000", "depreciation": "None", "totalRevenue": "70834000", "costOfRevenue": "19440000", "interestIncome": "34000", "incomeBeforeTax": "14181000", "interestExpense": "16229000", "operatingIncome": "30881000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16820000", "nonInterestIncome": "None", "operatingExpenses": "20513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14098000", "sellingGeneralAndAdministrative": "6415000", "netIncomeFromContinuingOperations": "14181000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "245000", "currentDebt": "None", "investments": "None", "totalAssets": "2139684000", "longTermDebt": "1363803000", "shortTermDebt": "200876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-320255000", "totalLiabilities": "1651410000", "otherCurrentAssets": "None", "totalCurrentAssets": "57924000", "currentLongTermDebt": "200876000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2081760000", "currentAccountsPayable": "45156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2049207000", "shortLongTermDebtTotal": "1564679000", "totalShareholderEquity": "322378000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23688000", "totalCurrentLiabilities": "269720000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1381690000", "cashAndShortTermInvestments": "5303000", "commonStockSharesOutstanding": "24219000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14181000", "profitLoss": "None", "dividendPayout": "17094000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26604000", "capitalExpenditures": "54688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2291000", "cashflowFromInvestment": "-30084000", "stockBasedCompensation": "480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17094000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14098000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 71856000, "cost_of_revenue": 21726000, "gross_profit": 50130000, "ebit": 29014000, "ebitda": 43537000, "pretax_income": 12848000, "tax_provision": null, "net_income": 9799000, "net_income_to_common": 9799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6492000, "total_current_assets": 57166000, "total_assets": 2131486000, "short_term_debt": 195683000, "long_term_debt": 1348916000, "total_debt": 1544599000, "total_liabilities": 1639750000, "total_equity": 328367000, "shares_outstanding": 24195000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 30374000, "capital_expenditure": 24484000, "free_cash_flow": 54858000, "dividends_paid": 17053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225752, "ticker_id": 426, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29014000", "ebitda": "43537000", "netIncome": "9799000", "grossProfit": "50130000", "depreciation": "None", "totalRevenue": "71856000", "costOfRevenue": "21726000", "interestIncome": "46000", "incomeBeforeTax": "12848000", "interestExpense": "16747000", "operatingIncome": "29595000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16747000", "nonInterestIncome": "None", "operatingExpenses": "20535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14523000", "sellingGeneralAndAdministrative": "6012000", "netIncomeFromContinuingOperations": "12848000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "243000", "currentDebt": "None", "investments": "None", "totalAssets": "2131486000", "longTermDebt": "1348916000", "shortTermDebt": "195683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-313879000", "totalLiabilities": "1639750000", "otherCurrentAssets": "None", "totalCurrentAssets": "57166000", "currentLongTermDebt": "195683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074320000", "currentAccountsPayable": "51407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2039093000", "shortLongTermDebtTotal": "1544599000", "totalShareholderEquity": "328367000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23583000", "totalCurrentLiabilities": "270673000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1369077000", "cashAndShortTermInvestments": "6492000", "commonStockSharesOutstanding": "24195000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12848000", "profitLoss": "None", "dividendPayout": "17053000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30374000", "capitalExpenditures": "24484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9697000", "cashflowFromInvestment": "-24484000", "stockBasedCompensation": "428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71856000, "cost_of_revenue": 21726000, "gross_profit": 50130000, "research_and_development": null, "selling_general_admin": 6012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29014000, "depreciation_amortisation": 14523000, "ebitda": 43537000, "interest_expense": 16747000, "interest_income": null, "other_non_operating": null, "pretax_income": 12848000, "tax_provision": null, "effective_tax_rate": null, "net_income": 9799000, "net_income_continuing_ops": 12848000, "net_income_to_common": 9799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6492000, "short_term_investments": null, "net_receivables": 50674000, "inventory": null, "other_current_assets": null, "total_current_assets": 57166000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2074320000, "total_assets": 2131486000, "short_term_debt": 195683000, "accounts_payable": 51407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 270673000, "long_term_debt": 1348916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1369077000, "total_liabilities": 1639750000, "total_debt": 1544599000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313879000, "total_equity": 328367000, "shares_outstanding": 24195000, "operating_cash_flow": 30374000, "stock_based_compensation": 428000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24484000, "dividends_paid": 17053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9697000, "free_cash_flow": 54858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29014000", "ebitda": "43537000", "netIncome": "9799000", "grossProfit": "50130000", "depreciation": "None", "totalRevenue": "71856000", "costOfRevenue": "21726000", "interestIncome": "46000", "incomeBeforeTax": "12848000", "interestExpense": "16747000", "operatingIncome": "29595000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16747000", "nonInterestIncome": "None", "operatingExpenses": "20535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14523000", "sellingGeneralAndAdministrative": "6012000", "netIncomeFromContinuingOperations": "12848000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "243000", "currentDebt": "None", "investments": "None", "totalAssets": "2131486000", "longTermDebt": "1348916000", "shortTermDebt": "195683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-313879000", "totalLiabilities": "1639750000", "otherCurrentAssets": "None", "totalCurrentAssets": "57166000", "currentLongTermDebt": "195683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2074320000", "currentAccountsPayable": "51407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2039093000", "shortLongTermDebtTotal": "1544599000", "totalShareholderEquity": "328367000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23583000", "totalCurrentLiabilities": "270673000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1369077000", "cashAndShortTermInvestments": "6492000", "commonStockSharesOutstanding": "24195000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12848000", "profitLoss": "None", "dividendPayout": "17053000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30374000", "capitalExpenditures": "24484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9697000", "cashflowFromInvestment": "-24484000", "stockBasedCompensation": "428000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14523000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 67924000, "cost_of_revenue": 18897000, "gross_profit": 49027000, "ebit": 27126000, "ebitda": 41526000, "pretax_income": 10358000, "tax_provision": 2268000, "net_income": 8090000, "net_income_to_common": 8090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10299000, "total_current_assets": 61248000, "total_assets": 2126404000, "short_term_debt": 186489000, "long_term_debt": 1346127000, "total_debt": 1532616000, "total_liabilities": 1625280000, "total_equity": 335754000, "shares_outstanding": 24302576, "goodwill_and_intangibles": 339400 }, "cash_flow": { "operating_cash_flow": 28776000, "capital_expenditure": 188913000, "free_cash_flow": 217689000, "dividends_paid": 17050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225753, "ticker_id": 426, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27126000", "ebitda": "41526000", "netIncome": "8090000", "grossProfit": "49027000", "depreciation": "None", "totalRevenue": "67924000", "costOfRevenue": "18897000", "interestIncome": "46000", "incomeBeforeTax": "10358000", "interestExpense": "16768000", "operatingIncome": "27126000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2268000", "reportedCurrency": "USD", "netInterestIncome": "-16768000", "nonInterestIncome": "None", "operatingExpenses": "21901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "7501000", "netIncomeFromContinuingOperations": "10358000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "243000", "currentDebt": "None", "investments": "None", "totalAssets": "2126404000", "longTermDebt": "1346127000", "shortTermDebt": "186489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339400", "reportedCurrency": "USD", "retainedEarnings": "-306541000", "totalLiabilities": "1625280000", "otherCurrentAssets": "None", "totalCurrentAssets": "61248000", "currentLongTermDebt": "186489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2065156000", "currentAccountsPayable": "46162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2026005000", "shortLongTermDebtTotal": "1532616000", "totalShareholderEquity": "335754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "256120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1369160000", "cashAndShortTermInvestments": "10299000", "commonStockSharesOutstanding": "24302576", "intangibleAssetsExcludingGoodwill": "339400", "cashAndCashEquivalentsAtCarryingValue": "10299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10358000", "profitLoss": "None", "dividendPayout": "17050000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28776000", "capitalExpenditures": "188913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18047000", "cashflowFromInvestment": "-43721000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67924000, "cost_of_revenue": 18897000, "gross_profit": 49027000, "research_and_development": null, "selling_general_admin": 7501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27126000, "depreciation_amortisation": 14400000, "ebitda": 41526000, "interest_expense": 16768000, "interest_income": null, "other_non_operating": null, "pretax_income": 10358000, "tax_provision": 2268000, "effective_tax_rate": null, "net_income": 8090000, "net_income_continuing_ops": 10358000, "net_income_to_common": 8090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10299000, "short_term_investments": null, "net_receivables": 50949000, "inventory": null, "other_current_assets": null, "total_current_assets": 61248000, "net_ppe": null, "goodwill": null, "intangible_assets": 339400, "goodwill_and_intangibles": 339400, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2065156000, "total_assets": 2126404000, "short_term_debt": 186489000, "accounts_payable": 46162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256120000, "long_term_debt": 1346127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1369160000, "total_liabilities": 1625280000, "total_debt": 1532616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306541000, "total_equity": 335754000, "shares_outstanding": 24302576, "operating_cash_flow": 28776000, "stock_based_compensation": 393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43721000, "dividends_paid": 17050000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18047000, "free_cash_flow": 217689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27126000", "ebitda": "41526000", "netIncome": "8090000", "grossProfit": "49027000", "depreciation": "None", "totalRevenue": "67924000", "costOfRevenue": "18897000", "interestIncome": "46000", "incomeBeforeTax": "10358000", "interestExpense": "16768000", "operatingIncome": "27126000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2268000", "reportedCurrency": "USD", "netInterestIncome": "-16768000", "nonInterestIncome": "None", "operatingExpenses": "21901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "7501000", "netIncomeFromContinuingOperations": "10358000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "243000", "currentDebt": "None", "investments": "None", "totalAssets": "2126404000", "longTermDebt": "1346127000", "shortTermDebt": "186489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339400", "reportedCurrency": "USD", "retainedEarnings": "-306541000", "totalLiabilities": "1625280000", "otherCurrentAssets": "None", "totalCurrentAssets": "61248000", "currentLongTermDebt": "186489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2065156000", "currentAccountsPayable": "46162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2026005000", "shortLongTermDebtTotal": "1532616000", "totalShareholderEquity": "335754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23469000", "totalCurrentLiabilities": "256120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1369160000", "cashAndShortTermInvestments": "10299000", "commonStockSharesOutstanding": "24302576", "intangibleAssetsExcludingGoodwill": "339400", "cashAndCashEquivalentsAtCarryingValue": "10299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10358000", "profitLoss": "None", "dividendPayout": "17050000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28776000", "capitalExpenditures": "188913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18047000", "cashflowFromInvestment": "-43721000", "stockBasedCompensation": "393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17050000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50502000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 67288000, "cost_of_revenue": 17731000, "gross_profit": 49557000, "ebit": 31271000, "ebitda": 43343000, "pretax_income": 19592000, "tax_provision": 14481000, "net_income": 14481000, "net_income_to_common": 14481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7197000, "total_current_assets": 67021000, "total_assets": 2113024000, "short_term_debt": 187296000, "long_term_debt": 1305586000, "total_debt": 1492882000, "total_liabilities": 1604340000, "total_equity": 341846000, "shares_outstanding": 24155000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26489000, "capital_expenditure": 145192000, "free_cash_flow": 171681000, "dividends_paid": 17013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225755, "ticker_id": 426, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31271000", "ebitda": "43343000", "netIncome": "14481000", "grossProfit": "49557000", "depreciation": "None", "totalRevenue": "67288000", "costOfRevenue": "17731000", "interestIncome": "43000", "incomeBeforeTax": "19592000", "interestExpense": "12213000", "operatingIncome": "19592000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14481000", "reportedCurrency": "USD", "netInterestIncome": "-12213000", "nonInterestIncome": "None", "operatingExpenses": "29965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12072000", "sellingGeneralAndAdministrative": "5680000", "netIncomeFromContinuingOperations": "19592000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "2113024000", "longTermDebt": "1305586000", "shortTermDebt": "187296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-297498000", "totalLiabilities": "1604340000", "otherCurrentAssets": "None", "totalCurrentAssets": "67021000", "currentLongTermDebt": "187296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2046003000", "currentAccountsPayable": "59211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2007753000", "shortLongTermDebtTotal": "1492882000", "totalShareholderEquity": "341846000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23358000", "totalCurrentLiabilities": "269865000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1334475000", "cashAndShortTermInvestments": "7197000", "commonStockSharesOutstanding": "24155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19592000", "profitLoss": "None", "dividendPayout": "17013000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26489000", "capitalExpenditures": "145192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28662000", "cashflowFromInvestment": "-54817000", "stockBasedCompensation": "606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67288000, "cost_of_revenue": 17731000, "gross_profit": 49557000, "research_and_development": null, "selling_general_admin": 5680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31271000, "depreciation_amortisation": 12072000, "ebitda": 43343000, "interest_expense": 12213000, "interest_income": null, "other_non_operating": null, "pretax_income": 19592000, "tax_provision": 14481000, "effective_tax_rate": null, "net_income": 14481000, "net_income_continuing_ops": 19592000, "net_income_to_common": 14481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7197000, "short_term_investments": null, "net_receivables": 59824000, "inventory": null, "other_current_assets": null, "total_current_assets": 67021000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2046003000, "total_assets": 2113024000, "short_term_debt": 187296000, "accounts_payable": 59211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269865000, "long_term_debt": 1305586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1334475000, "total_liabilities": 1604340000, "total_debt": 1492882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -297498000, "total_equity": 341846000, "shares_outstanding": 24155000, "operating_cash_flow": 26489000, "stock_based_compensation": 606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54817000, "dividends_paid": 17013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28662000, "free_cash_flow": 171681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31271000", "ebitda": "43343000", "netIncome": "14481000", "grossProfit": "49557000", "depreciation": "None", "totalRevenue": "67288000", "costOfRevenue": "17731000", "interestIncome": "43000", "incomeBeforeTax": "19592000", "interestExpense": "12213000", "operatingIncome": "19592000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14481000", "reportedCurrency": "USD", "netInterestIncome": "-12213000", "nonInterestIncome": "None", "operatingExpenses": "29965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12072000", "sellingGeneralAndAdministrative": "5680000", "netIncomeFromContinuingOperations": "19592000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "2113024000", "longTermDebt": "1305586000", "shortTermDebt": "187296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-297498000", "totalLiabilities": "1604340000", "otherCurrentAssets": "None", "totalCurrentAssets": "67021000", "currentLongTermDebt": "187296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2046003000", "currentAccountsPayable": "59211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2007753000", "shortLongTermDebtTotal": "1492882000", "totalShareholderEquity": "341846000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23358000", "totalCurrentLiabilities": "269865000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1334475000", "cashAndShortTermInvestments": "7197000", "commonStockSharesOutstanding": "24155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19592000", "profitLoss": "None", "dividendPayout": "17013000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26489000", "capitalExpenditures": "145192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28662000", "cashflowFromInvestment": "-54817000", "stockBasedCompensation": "606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12072000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 66943000, "cost_of_revenue": 17264000, "gross_profit": 49679000, "ebit": 31213000, "ebitda": 43214000, "pretax_income": 19490000, "tax_provision": 5042000, "net_income": 14448000, "net_income_to_common": 14448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6863000, "total_current_assets": 60191000, "total_assets": 2071597000, "short_term_debt": 235102000, "long_term_debt": 1207502000, "total_debt": 1442604000, "total_liabilities": 1558577000, "total_equity": 345668000, "shares_outstanding": 24116000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32131000, "capital_expenditure": 0, "free_cash_flow": 32131000, "dividends_paid": 17018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225756, "ticker_id": 426, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31213000", "ebitda": "43214000", "netIncome": "14448000", "grossProfit": "49679000", "depreciation": "None", "totalRevenue": "66943000", "costOfRevenue": "17264000", "interestIncome": "38000", "incomeBeforeTax": "19490000", "interestExpense": "11723000", "operatingIncome": "31576000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5042000", "reportedCurrency": "USD", "netInterestIncome": "-12267000", "nonInterestIncome": "None", "operatingExpenses": "18103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12001000", "sellingGeneralAndAdministrative": "6102000", "netIncomeFromContinuingOperations": "19490000" }, "balance": { "goodwill": "None", "inventory": "-4769000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "2071597000", "longTermDebt": "1207502000", "shortTermDebt": "235102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-294852000", "totalLiabilities": "1558577000", "otherCurrentAssets": "4769000", "totalCurrentAssets": "60191000", "currentLongTermDebt": "235102000", "longTermInvestments": "None", "shortTermInvestments": "4769000", "currentNetReceivables": "53328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2011406000", "currentAccountsPayable": "72317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442604000", "totalShareholderEquity": "345668000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23240000", "totalCurrentLiabilities": "330659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1227918000", "cashAndShortTermInvestments": "6863000", "commonStockSharesOutstanding": "24116000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14448000", "profitLoss": "None", "dividendPayout": "17018000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32131000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12278000", "cashflowFromInvestment": "-44625000", "stockBasedCompensation": "505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66943000, "cost_of_revenue": 17264000, "gross_profit": 49679000, "research_and_development": null, "selling_general_admin": 6102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31213000, "depreciation_amortisation": 12001000, "ebitda": 43214000, "interest_expense": 11723000, "interest_income": null, "other_non_operating": null, "pretax_income": 19490000, "tax_provision": 5042000, "effective_tax_rate": null, "net_income": 14448000, "net_income_continuing_ops": 19490000, "net_income_to_common": 14448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6863000, "short_term_investments": 4769000, "net_receivables": 53328000, "inventory": -4769000, "other_current_assets": null, "total_current_assets": 60191000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2011406000, "total_assets": 2071597000, "short_term_debt": 235102000, "accounts_payable": 72317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 330659000, "long_term_debt": 1207502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1227918000, "total_liabilities": 1558577000, "total_debt": 1442604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -294852000, "total_equity": 345668000, "shares_outstanding": 24116000, "operating_cash_flow": 32131000, "stock_based_compensation": 505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44625000, "dividends_paid": 17018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12278000, "free_cash_flow": 32131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31213000", "ebitda": "43214000", "netIncome": "14448000", "grossProfit": "49679000", "depreciation": "None", "totalRevenue": "66943000", "costOfRevenue": "17264000", "interestIncome": "38000", "incomeBeforeTax": "19490000", "interestExpense": "11723000", "operatingIncome": "31576000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5042000", "reportedCurrency": "USD", "netInterestIncome": "-12267000", "nonInterestIncome": "None", "operatingExpenses": "18103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12001000", "sellingGeneralAndAdministrative": "6102000", "netIncomeFromContinuingOperations": "19490000" }, "balance": { "goodwill": "None", "inventory": "-4769000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "2071597000", "longTermDebt": "1207502000", "shortTermDebt": "235102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-294852000", "totalLiabilities": "1558577000", "otherCurrentAssets": "4769000", "totalCurrentAssets": "60191000", "currentLongTermDebt": "235102000", "longTermInvestments": "None", "shortTermInvestments": "4769000", "currentNetReceivables": "53328000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2011406000", "currentAccountsPayable": "72317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442604000", "totalShareholderEquity": "345668000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23240000", "totalCurrentLiabilities": "330659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1227918000", "cashAndShortTermInvestments": "6863000", "commonStockSharesOutstanding": "24116000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14448000", "profitLoss": "None", "dividendPayout": "17018000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32131000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12278000", "cashflowFromInvestment": "-44625000", "stockBasedCompensation": "505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12582000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 66692000, "cost_of_revenue": 18168000, "gross_profit": 48524000, "ebit": 30711000, "ebitda": 42740000, "pretax_income": 18263000, "tax_provision": -23106000, "net_income": 13630000, "net_income_to_common": 13630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7079000, "total_current_assets": 60893000, "total_assets": 2030306000, "short_term_debt": 272909000, "long_term_debt": 1135741000, "total_debt": 1408650000, "total_liabilities": 1516375000, "total_equity": 347087000, "shares_outstanding": 24097000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33828000, "capital_expenditure": 0, "free_cash_flow": 33828000, "dividends_paid": 17007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225757, "ticker_id": 426, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30711000", "ebitda": "42740000", "netIncome": "13630000", "grossProfit": "48524000", "depreciation": "None", "totalRevenue": "66692000", "costOfRevenue": "18168000", "interestIncome": "32000", "incomeBeforeTax": "18263000", "interestExpense": "12992000", "operatingIncome": "30711000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-23106000", "reportedCurrency": "USD", "netInterestIncome": "-12448000", "nonInterestIncome": "None", "operatingExpenses": "17813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12029000", "sellingGeneralAndAdministrative": "5784000", "netIncomeFromContinuingOperations": "18263000" }, "balance": { "goodwill": "None", "inventory": "-4546000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "2030306000", "longTermDebt": "1135741000", "shortTermDebt": "272909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-292213000", "totalLiabilities": "1516375000", "otherCurrentAssets": "4546000", "totalCurrentAssets": "60893000", "currentLongTermDebt": "272909000", "longTermInvestments": "None", "shortTermInvestments": "4546000", "currentNetReceivables": "53814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969413000", "currentAccountsPayable": "62988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1408650000", "totalShareholderEquity": "347087000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23127000", "totalCurrentLiabilities": "380634000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1135741000", "cashAndShortTermInvestments": "7079000", "commonStockSharesOutstanding": "24097000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13630000", "profitLoss": "None", "dividendPayout": "17007000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33828000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10413000", "cashflowFromInvestment": "-45569000", "stockBasedCompensation": "219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66692000, "cost_of_revenue": 18168000, "gross_profit": 48524000, "research_and_development": null, "selling_general_admin": 5784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30711000, "depreciation_amortisation": 12029000, "ebitda": 42740000, "interest_expense": 12992000, "interest_income": null, "other_non_operating": null, "pretax_income": 18263000, "tax_provision": -23106000, "effective_tax_rate": null, "net_income": 13630000, "net_income_continuing_ops": 18263000, "net_income_to_common": 13630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7079000, "short_term_investments": 4546000, "net_receivables": 53814000, "inventory": -4546000, "other_current_assets": null, "total_current_assets": 60893000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1969413000, "total_assets": 2030306000, "short_term_debt": 272909000, "accounts_payable": 62988000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 380634000, "long_term_debt": 1135741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1135741000, "total_liabilities": 1516375000, "total_debt": 1408650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292213000, "total_equity": 347087000, "shares_outstanding": 24097000, "operating_cash_flow": 33828000, "stock_based_compensation": 219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45569000, "dividends_paid": 17007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10413000, "free_cash_flow": 33828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30711000", "ebitda": "42740000", "netIncome": "13630000", "grossProfit": "48524000", "depreciation": "None", "totalRevenue": "66692000", "costOfRevenue": "18168000", "interestIncome": "32000", "incomeBeforeTax": "18263000", "interestExpense": "12992000", "operatingIncome": "30711000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-23106000", "reportedCurrency": "USD", "netInterestIncome": "-12448000", "nonInterestIncome": "None", "operatingExpenses": "17813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12029000", "sellingGeneralAndAdministrative": "5784000", "netIncomeFromContinuingOperations": "18263000" }, "balance": { "goodwill": "None", "inventory": "-4546000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "2030306000", "longTermDebt": "1135741000", "shortTermDebt": "272909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-292213000", "totalLiabilities": "1516375000", "otherCurrentAssets": "4546000", "totalCurrentAssets": "60893000", "currentLongTermDebt": "272909000", "longTermInvestments": "None", "shortTermInvestments": "4546000", "currentNetReceivables": "53814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969413000", "currentAccountsPayable": "62988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1408650000", "totalShareholderEquity": "347087000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23127000", "totalCurrentLiabilities": "380634000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1135741000", "cashAndShortTermInvestments": "7079000", "commonStockSharesOutstanding": "24097000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13630000", "profitLoss": "None", "dividendPayout": "17007000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33828000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10413000", "cashflowFromInvestment": "-45569000", "stockBasedCompensation": "219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12029000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 67057000, "cost_of_revenue": 29251000, "gross_profit": 37806000, "ebit": 30098000, "ebitda": 42301000, "pretax_income": 17463000, "tax_provision": 4257000, "net_income": 13206000, "net_income_to_common": 13206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8407000, "total_current_assets": 64439000, "total_assets": 1994137000, "short_term_debt": 274715000, "long_term_debt": 1112286000, "total_debt": 1387001000, "total_liabilities": 1489708000, "total_equity": 348389000, "shares_outstanding": 24082887, "goodwill_and_intangibles": 372300 }, "cash_flow": { "operating_cash_flow": 32687000, "capital_expenditure": 0, "free_cash_flow": 32687000, "dividends_paid": 16993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225758, "ticker_id": 426, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30098000", "ebitda": "42301000", "netIncome": "13206000", "grossProfit": "37806000", "depreciation": "None", "totalRevenue": "67057000", "costOfRevenue": "29251000", "interestIncome": "42000", "incomeBeforeTax": "17463000", "interestExpense": "13118000", "operatingIncome": "30098000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4257000", "reportedCurrency": "USD", "netInterestIncome": "-12635000", "nonInterestIncome": "None", "operatingExpenses": "7708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12203000", "sellingGeneralAndAdministrative": "7334000", "netIncomeFromContinuingOperations": "17463000" }, "balance": { "goodwill": "None", "inventory": "-2742000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "1994137000", "longTermDebt": "1112286000", "shortTermDebt": "274715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372300", "reportedCurrency": "USD", "retainedEarnings": "-288825000", "totalLiabilities": "1489708000", "otherCurrentAssets": "-64439000", "totalCurrentAssets": "64439000", "currentLongTermDebt": "274715000", "longTermInvestments": "None", "shortTermInvestments": "2742000", "currentNetReceivables": "56032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929698000", "currentAccountsPayable": "57022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1387001000", "totalShareholderEquity": "348389000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "354674000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1135034000", "cashAndShortTermInvestments": "8407000", "commonStockSharesOutstanding": "24082887", "intangibleAssetsExcludingGoodwill": "372300", "cashAndCashEquivalentsAtCarryingValue": "8407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13206000", "profitLoss": "None", "dividendPayout": "16993000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4536000", "operatingCashflow": "32687000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25548000", "cashflowFromInvestment": "-56414000", "stockBasedCompensation": "287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12203000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67057000, "cost_of_revenue": 29251000, "gross_profit": 37806000, "research_and_development": null, "selling_general_admin": 7334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30098000, "depreciation_amortisation": 12203000, "ebitda": 42301000, "interest_expense": 13118000, "interest_income": null, "other_non_operating": null, "pretax_income": 17463000, "tax_provision": 4257000, "effective_tax_rate": null, "net_income": 13206000, "net_income_continuing_ops": 17463000, "net_income_to_common": 13206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8407000, "short_term_investments": 2742000, "net_receivables": 56032000, "inventory": -2742000, "other_current_assets": null, "total_current_assets": 64439000, "net_ppe": null, "goodwill": null, "intangible_assets": 372300, "goodwill_and_intangibles": 372300, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1929698000, "total_assets": 1994137000, "short_term_debt": 274715000, "accounts_payable": 57022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 354674000, "long_term_debt": 1112286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1135034000, "total_liabilities": 1489708000, "total_debt": 1387001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -288825000, "total_equity": 348389000, "shares_outstanding": 24082887, "operating_cash_flow": 32687000, "stock_based_compensation": 287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56414000, "dividends_paid": 16993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25548000, "free_cash_flow": 32687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30098000", "ebitda": "42301000", "netIncome": "13206000", "grossProfit": "37806000", "depreciation": "None", "totalRevenue": "67057000", "costOfRevenue": "29251000", "interestIncome": "42000", "incomeBeforeTax": "17463000", "interestExpense": "13118000", "operatingIncome": "30098000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4257000", "reportedCurrency": "USD", "netInterestIncome": "-12635000", "nonInterestIncome": "None", "operatingExpenses": "7708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12203000", "sellingGeneralAndAdministrative": "7334000", "netIncomeFromContinuingOperations": "17463000" }, "balance": { "goodwill": "None", "inventory": "-2742000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "1994137000", "longTermDebt": "1112286000", "shortTermDebt": "274715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "372300", "reportedCurrency": "USD", "retainedEarnings": "-288825000", "totalLiabilities": "1489708000", "otherCurrentAssets": "-64439000", "totalCurrentAssets": "64439000", "currentLongTermDebt": "274715000", "longTermInvestments": "None", "shortTermInvestments": "2742000", "currentNetReceivables": "56032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929698000", "currentAccountsPayable": "57022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1387001000", "totalShareholderEquity": "348389000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "354674000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1135034000", "cashAndShortTermInvestments": "8407000", "commonStockSharesOutstanding": "24082887", "intangibleAssetsExcludingGoodwill": "372300", "cashAndCashEquivalentsAtCarryingValue": "8407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13206000", "profitLoss": "None", "dividendPayout": "16993000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4536000", "operatingCashflow": "32687000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25548000", "cashflowFromInvestment": "-56414000", "stockBasedCompensation": "287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12203000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 63766000, "cost_of_revenue": 17361000, "gross_profit": 46405000, "ebit": 28629000, "ebitda": 40725000, "pretax_income": 16711000, "tax_provision": 2798000, "net_income": 12819000, "net_income_to_common": 12819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6586000, "total_current_assets": 63480000, "total_assets": 1960923000, "short_term_debt": 249521000, "long_term_debt": 1343312000, "total_debt": 1592833000, "total_liabilities": 1449590000, "total_equity": 393667000, "shares_outstanding": 24062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16348000, "capital_expenditure": 147267000, "free_cash_flow": 163615000, "dividends_paid": 16990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225760, "ticker_id": 426, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28629000", "ebitda": "40725000", "netIncome": "12819000", "grossProfit": "46405000", "depreciation": "None", "totalRevenue": "63766000", "costOfRevenue": "17361000", "interestIncome": "63000", "incomeBeforeTax": "16711000", "interestExpense": "12419000", "operatingIncome": "16711000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2798000", "reportedCurrency": "USD", "netInterestIncome": "-12419000", "nonInterestIncome": "None", "operatingExpenses": "29694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12096000", "sellingGeneralAndAdministrative": "5179000", "netIncomeFromContinuingOperations": "16711000" }, "balance": { "goodwill": "None", "inventory": "-6560000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "1960923000", "longTermDebt": "1343312000", "shortTermDebt": "249521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-285024000", "totalLiabilities": "1449590000", "otherCurrentAssets": "-63480000", "totalCurrentAssets": "63480000", "currentLongTermDebt": "249521000", "longTermInvestments": "None", "shortTermInvestments": "6560000", "currentNetReceivables": "56894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897443000", "currentAccountsPayable": "60819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1851224000", "shortLongTermDebtTotal": "1592833000", "totalShareholderEquity": "393667000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22482000", "totalCurrentLiabilities": "355799000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093791000", "cashAndShortTermInvestments": "6586000", "commonStockSharesOutstanding": "24062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16711000", "profitLoss": "None", "dividendPayout": "16990000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5132000", "operatingCashflow": "16348000", "capitalExpenditures": "147267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26666000", "cashflowFromInvestment": "-147267000", "stockBasedCompensation": "291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63766000, "cost_of_revenue": 17361000, "gross_profit": 46405000, "research_and_development": null, "selling_general_admin": 5179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28629000, "depreciation_amortisation": 12096000, "ebitda": 40725000, "interest_expense": 12419000, "interest_income": null, "other_non_operating": null, "pretax_income": 16711000, "tax_provision": 2798000, "effective_tax_rate": null, "net_income": 12819000, "net_income_continuing_ops": 16711000, "net_income_to_common": 12819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6586000, "short_term_investments": 6560000, "net_receivables": 56894000, "inventory": -6560000, "other_current_assets": null, "total_current_assets": 63480000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1897443000, "total_assets": 1960923000, "short_term_debt": 249521000, "accounts_payable": 60819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355799000, "long_term_debt": 1343312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1093791000, "total_liabilities": 1449590000, "total_debt": 1592833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -285024000, "total_equity": 393667000, "shares_outstanding": 24062000, "operating_cash_flow": 16348000, "stock_based_compensation": 291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147267000, "dividends_paid": 16990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26666000, "free_cash_flow": 163615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28629000", "ebitda": "40725000", "netIncome": "12819000", "grossProfit": "46405000", "depreciation": "None", "totalRevenue": "63766000", "costOfRevenue": "17361000", "interestIncome": "63000", "incomeBeforeTax": "16711000", "interestExpense": "12419000", "operatingIncome": "16711000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2798000", "reportedCurrency": "USD", "netInterestIncome": "-12419000", "nonInterestIncome": "None", "operatingExpenses": "29694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12096000", "sellingGeneralAndAdministrative": "5179000", "netIncomeFromContinuingOperations": "16711000" }, "balance": { "goodwill": "None", "inventory": "-6560000", "commonStock": "241000", "currentDebt": "None", "investments": "None", "totalAssets": "1960923000", "longTermDebt": "1343312000", "shortTermDebt": "249521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-285024000", "totalLiabilities": "1449590000", "otherCurrentAssets": "-63480000", "totalCurrentAssets": "63480000", "currentLongTermDebt": "249521000", "longTermInvestments": "None", "shortTermInvestments": "6560000", "currentNetReceivables": "56894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1897443000", "currentAccountsPayable": "60819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1851224000", "shortLongTermDebtTotal": "1592833000", "totalShareholderEquity": "393667000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22482000", "totalCurrentLiabilities": "355799000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1093791000", "cashAndShortTermInvestments": "6586000", "commonStockSharesOutstanding": "24062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16711000", "profitLoss": "None", "dividendPayout": "16990000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5132000", "operatingCashflow": "16348000", "capitalExpenditures": "147267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26666000", "cashflowFromInvestment": "-147267000", "stockBasedCompensation": "291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59885000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12419000", "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": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "income_statement": { "revenue": 63709000, "cost_of_revenue": 16450000, "gross_profit": 47259000, "ebit": 29467000, "ebitda": 40480000, "pretax_income": 17189000, "tax_provision": -33708000, "net_income": 13162000, "net_income_to_common": 13162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11473000, "total_current_assets": 63422000, "total_assets": 1906694000, "short_term_debt": 217328000, "long_term_debt": 1050961000, "total_debt": 1268289000, "total_liabilities": 1392650000, "total_equity": 395402000, "shares_outstanding": 24044000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32594000, "capital_expenditure": 56210000, "free_cash_flow": 88804000, "dividends_paid": 16964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 225761, "ticker_id": 426, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:26.795264+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29467000", "ebitda": "40480000", "netIncome": "13162000", "grossProfit": "47259000", "depreciation": "None", "totalRevenue": "63709000", "costOfRevenue": "16450000", "interestIncome": "81000", "incomeBeforeTax": "17189000", "interestExpense": "11795000", "operatingIncome": "41581000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-33708000", "reportedCurrency": "USD", "netInterestIncome": "-24392000", "nonInterestIncome": "None", "operatingExpenses": "5678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11013000", "sellingGeneralAndAdministrative": "5678000", "netIncomeFromContinuingOperations": "110229000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "240000", "currentDebt": "None", "investments": "None", "totalAssets": "1906694000", "longTermDebt": "1050961000", "shortTermDebt": "217328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-280850000", "totalLiabilities": "1392650000", "otherCurrentAssets": "-63422000", "totalCurrentAssets": "63422000", "currentLongTermDebt": "217328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1843272000", "currentAccountsPayable": "54211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1804487000", "shortLongTermDebtTotal": "1294130000", "totalShareholderEquity": "395402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22473000", "totalCurrentLiabilities": "315848000", "otherNonCurrentLiabilities": "21836000", "totalNonCurrentLiabilities": "1076802000", "cashAndShortTermInvestments": "11473000", "commonStockSharesOutstanding": "24044000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17189000", "profitLoss": "None", "dividendPayout": "16964000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-596000", "operatingCashflow": "32594000", "capitalExpenditures": "56210000", "changeInReceivables": "596000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23277000", "cashflowFromInvestment": "-56210000", "stockBasedCompensation": "553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63709000, "cost_of_revenue": 16450000, "gross_profit": 47259000, "research_and_development": null, "selling_general_admin": 5678000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29467000, "depreciation_amortisation": 11013000, "ebitda": 40480000, "interest_expense": 11795000, "interest_income": null, "other_non_operating": null, "pretax_income": 17189000, "tax_provision": -33708000, "effective_tax_rate": null, "net_income": 13162000, "net_income_continuing_ops": 110229000, "net_income_to_common": 13162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11473000, "short_term_investments": null, "net_receivables": 51949000, "inventory": null, "other_current_assets": null, "total_current_assets": 63422000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1843272000, "total_assets": 1906694000, "short_term_debt": 217328000, "accounts_payable": 54211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315848000, "long_term_debt": 1050961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1076802000, "total_liabilities": 1392650000, "total_debt": 1268289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280850000, "total_equity": 395402000, "shares_outstanding": 24044000, "operating_cash_flow": 32594000, "stock_based_compensation": 553000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56210000, "dividends_paid": 16964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23277000, "free_cash_flow": 88804000, "net_change_in_cash": -339000 }, "raw_data": { "income": { "ebit": "29467000", "ebitda": "40480000", "netIncome": "13162000", "grossProfit": "47259000", "depreciation": "None", "totalRevenue": "63709000", "costOfRevenue": "16450000", "interestIncome": "81000", "incomeBeforeTax": "17189000", "interestExpense": "11795000", "operatingIncome": "41581000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-33708000", "reportedCurrency": "USD", "netInterestIncome": "-24392000", "nonInterestIncome": "None", "operatingExpenses": "5678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11013000", "sellingGeneralAndAdministrative": "5678000", "netIncomeFromContinuingOperations": "110229000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "240000", "currentDebt": "None", "investments": "None", "totalAssets": "1906694000", "longTermDebt": "1050961000", "shortTermDebt": "217328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-280850000", "totalLiabilities": "1392650000", "otherCurrentAssets": "-63422000", "totalCurrentAssets": "63422000", "currentLongTermDebt": "217328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1843272000", "currentAccountsPayable": "54211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1804487000", "shortLongTermDebtTotal": "1294130000", "totalShareholderEquity": "395402000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22473000", "totalCurrentLiabilities": "315848000", "otherNonCurrentLiabilities": "21836000", "totalNonCurrentLiabilities": "1076802000", "cashAndShortTermInvestments": "11473000", "commonStockSharesOutstanding": "24044000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17189000", "profitLoss": "None", "dividendPayout": "16964000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-596000", "operatingCashflow": "32594000", "capitalExpenditures": "56210000", "changeInReceivables": "596000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23277000", "cashflowFromInvestment": "-56210000", "stockBasedCompensation": "553000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "65421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }