{ "ticker": { "uuid": "b6bc523c-0730-4694-9431-74fb079fe27f", "symbol": "SITC", "name": "Site Centers Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/b6bc523c-0730-4694-9431-74fb079fe27f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b6bc523c-0730-4694-9431-74fb079fe27f/" }, "ticker_metadata": { "id": 3618, "uuid": "b6bc523c-0730-4694-9431-74fb079fe27f", "symbol": "SITC", "name": "Site Centers Corp", "asset_type": "equity", "market_cap": 264998000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "SITE Centers owns and manages outdoor shopping centers that provide a highly engaging shopping experience and product mix for retail partners and consumers.", "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": "b6bc523c-0730-4694-9431-74fb079fe27f", "symbol": "SITC", "name": "Site Centers Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/b6bc523c-0730-4694-9431-74fb079fe27f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b6bc523c-0730-4694-9431-74fb079fe27f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.95, "quality": 0.66, "momentum": 0.17, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 4.99, "market_cap": 261700550, "pe_ratio": 1.4894, "earnings_yield": 0.6714, "ebitda_to_ev": 3.4884, "shareholder_yield": 1.3593, "roe": 0.523, "piotroski_f_score": 4, "momentum_12_1": -0.0501, "volatility_252d": 0.2592 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:35.374591+00:00", "batch_id": "" }, "size": { "price_close": 4.99, "market_cap": 261700550, "market_cap_usd": 261700550, "enterprise_value": 72005550, "shares_outstanding": 52445000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1.4894, "pb_ratio": 0.779, "ptbv_ratio": 0.7834, "ps_ratio": 2.798, "pcf_ratio": 26.1126, "pfcf_ratio": 4.4823, "ev_ebitda": 0.2867, "ev_ebit": 0.3355, "ev_sales": 0.7699, "ev_fcf": 1.2333, "earnings_yield": 0.6714, "fcf_yield": 0.8108, "price_to_sales": 2.798, "price_to_book": 0.779, "price_to_cashflow": 26.1126, "ebitda_to_ev": 3.4884, "sales_yield": 1.2989 }, "yield": { "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 1.3593, "debt_paydown_yield": null, "total_yield": 1.3593 }, "quality": { "gross_margin": -0.4251, "operating_margin": 2.2945, "net_margin": 1.8787, "ebitda_margin": 2.6856, "fcf_margin": 0.6242, "roe": 0.523, "roa": 0.4372, "roic": 1.1005, "roc_greenblatt": null, "asset_turnover": 0.2327, "cash_conversion": 0.3323, "accruals_ratio": 0.4123, "sbc_to_revenue": -0.0113, "piotroski_f_score": 4, "altman_z_score": -7.8979, "earnings_stability_5y": 1.3906, "revenue_stability_5y": 0.3683, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0989, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1964, "net_debt_to_ebitda": -0.7552, "debt_to_assets": 0.0094, "interest_coverage": 5.4396, "current_ratio": 3.2466, "quick_ratio": 3.2466, "net_debt": -189695000, "local_beta": 0.001, "volatility_252d": 0.2592, "volatility_60d": 0.5034, "max_drawdown_12m": -0.2975, "risk_adjusted_momentum": -0.1933 }, "growth": { "revenue_growth_1y": -0.5276, "revenue_growth_3y_cagr": -0.3642, "revenue_growth_5y_cagr": -0.2318, "eps_growth_1y": -0.6854, "eps_growth_3y_cagr": 0.0177, "eps_growth_5y_cagr": 0.3786, "fcf_growth_1y": -0.5192, "book_value_growth_1y": -0.3504, "revenue_growth": -0.5276, "earnings_growth": -0.6854 }, "momentum": { "price_return_1m": -0.1009, "price_return_3m": -0.186, "price_return_6m": -0.2091, "price_return_9m": -0.2975, "price_return_12m": -0.1459, "price_return_12m_ex1m": -0.0501, "momentum_6m": -0.2091, "momentum_12m": -0.1459, "momentum_12_1": -0.0501, "distance_from_52w_high": -0.2975, "distance_from_52w_low": 0, "relative_strength": -0.2459 }, "raw_ttm": { "revenue_ttm": 93531000, "gross_profit_ttm": -39756000, "ebit_ttm": 214610000, "ebitda_ttm": 251184000, "net_income_ttm": 175714000, "eps_diluted_ttm": 3.3504, "operating_cash_flow_ttm": 10022000, "capital_expenditure_ttm": 48363000, "fcf_ttm": 58385000, "dividends_paid_ttm": 355741000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39453000, "cash_and_equivalents": 193453000, "total_current_assets": 214175000, "total_current_liabilities": 65970000, "net_ppe": null, "total_assets": 401920000, "total_debt": 3758000, "total_equity": 335950000, "net_working_capital": -41490000, "book_value_per_share": 6.4058, "retained_earnings": -3650400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 334077000, "tangible_book_per_share": 6.37 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 3, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 61, "rank_pcf": 84, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 3, "rank_fcf_yield": 3, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 5, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 98, "rank_fcf_margin": 11, "rank_piotroski": 82, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 74 }, "composites": { "value_composite": 5, "quality_composite": 34, "momentum_composite": 83, "growth_composite": 92, "yield_composite": 12, "svqf_composite": 2, "vc1_composite": 14, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 80, "overall_composite": 16, "quality_value_composite": 0.7918, "os_score": 0.84, "value_percentile": 0.95, "quality_percentile": 0.66, "momentum_percentile": 0.17, "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": 30, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 80, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4944, "ticker_id": 3618, "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": "2026-06-07T06:54:35.374591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.99, "market_cap": 261700550, "market_cap_usd": 261700550, "enterprise_value": 72005550, "shares_outstanding": 52445000, "fx_rate_to_usd": null, "pe_ratio": 1.48935515, "pb_ratio": 0.77898661, "ptbv_ratio": 0.78335399, "ps_ratio": 2.79800868, "pcf_ratio": 26.11260726, "pfcf_ratio": 4.48232508, "ev_ebitda": 0.28666456, "ev_ebit": 0.33551815, "ev_sales": 0.76985759, "ev_fcf": 1.23328852, "earnings_yield": 0.67143153, "fcf_yield": 0.81084028, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 1.35934372, "debt_paydown_yield": null, "total_yield": 1.35934372, "gross_margin": -0.42505693, "operating_margin": 2.29453336, "net_margin": 1.87867124, "ebitda_margin": 2.68556949, "fcf_margin": 0.62423154, "roe": 0.52303617, "roa": 0.4371865, "roic": 1.10052648, "roc_greenblatt": null, "asset_turnover": 0.23271049, "cash_conversion": 0.3322729, "accruals_ratio": 0.41225119, "sbc_to_revenue": -0.01131176, "debt_to_equity": 0.19636851, "net_debt_to_ebitda": -0.75520336, "debt_to_assets": 0.00935012, "interest_coverage": 5.43963704, "current_ratio": 3.24655146, "quick_ratio": 3.24655146, "net_debt": -189695000, "revenue_growth_1y": -0.52761883, "revenue_growth_3y_cagr": -0.36418812, "revenue_growth_5y_cagr": -0.23177332, "eps_growth_1y": -0.6853603, "eps_growth_3y_cagr": 0.01774485, "eps_growth_5y_cagr": 0.37857826, "fcf_growth_1y": -0.51923552, "book_value_growth_1y": -0.35044769, "piotroski_f_score": 4, "altman_z_score": -7.89791236, "earnings_stability_5y": 1.390567, "revenue_stability_5y": 0.368322, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1009009, "price_return_3m": -0.18597064, "price_return_6m": -0.20912909, "price_return_9m": -0.29753928, "price_return_12m": -0.1459428, "price_return_12m_ex1m": -0.0500967, "distance_from_52w_high": -0.29753928, "distance_from_52w_low": 0, "relative_strength": -0.24590638, "local_beta": 0.001, "volatility_252d": 0.259183, "volatility_60d": 0.503384, "max_drawdown_12m": -0.29753928, "revenue_ttm": 93531000, "gross_profit_ttm": -39756000, "ebit_ttm": 214610000, "ebitda_ttm": 251184000, "net_income_ttm": 175714000, "eps_diluted_ttm": 3.35044332, "operating_cash_flow_ttm": 10022000, "capital_expenditure_ttm": 48363000, "fcf_ttm": 58385000, "dividends_paid_ttm": 355741000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39453000, "cash_and_equivalents": 193453000, "total_current_assets": 214175000, "total_current_liabilities": 65970000, "net_ppe": null, "total_assets": 401920000, "total_debt": 3758000, "total_equity": 335950000, "net_working_capital": -41490000, "book_value_per_share": 6.40575841, "retained_earnings": -3650400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 334077000, "tangible_book_per_share": 6.37004481, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 3, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 61, "rank_pcf": 84, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 3, "rank_fcf_yield": 3, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 5, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 98, "rank_fcf_margin": 11, "rank_piotroski": 82, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 74, "value_composite": 5, "quality_composite": 34, "momentum_composite": 83, "growth_composite": 92, "yield_composite": 12, "svqf_composite": 2, "vc1_composite": 14, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 80, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.99, "os": 0.84, "value": 0.95, "quality": 0.66, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 1.4894, "earnings_yield": 0.6714, "shareholder_yield": 1.3593, "roe": 0.523, "momentum_12_1": -0.0501, "complete_fields": { "id": 4944, "ticker_id": 3618, "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": "2026-06-07T06:54:35.374591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.99, "market_cap": 261700550, "market_cap_usd": 261700550, "enterprise_value": 72005550, "shares_outstanding": 52445000, "fx_rate_to_usd": null, "pe_ratio": 1.48935515, "pb_ratio": 0.77898661, "ptbv_ratio": 0.78335399, "ps_ratio": 2.79800868, "pcf_ratio": 26.11260726, "pfcf_ratio": 4.48232508, "ev_ebitda": 0.28666456, "ev_ebit": 0.33551815, "ev_sales": 0.76985759, "ev_fcf": 1.23328852, "earnings_yield": 0.67143153, "fcf_yield": 0.81084028, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 1.35934372, "debt_paydown_yield": null, "total_yield": 1.35934372, "gross_margin": -0.42505693, "operating_margin": 2.29453336, "net_margin": 1.87867124, "ebitda_margin": 2.68556949, "fcf_margin": 0.62423154, "roe": 0.52303617, "roa": 0.4371865, "roic": 1.10052648, "roc_greenblatt": null, "asset_turnover": 0.23271049, "cash_conversion": 0.3322729, "accruals_ratio": 0.41225119, "sbc_to_revenue": -0.01131176, "debt_to_equity": 0.19636851, "net_debt_to_ebitda": -0.75520336, "debt_to_assets": 0.00935012, "interest_coverage": 5.43963704, "current_ratio": 3.24655146, "quick_ratio": 3.24655146, "net_debt": -189695000, "revenue_growth_1y": -0.52761883, "revenue_growth_3y_cagr": -0.36418812, "revenue_growth_5y_cagr": -0.23177332, "eps_growth_1y": -0.6853603, "eps_growth_3y_cagr": 0.01774485, "eps_growth_5y_cagr": 0.37857826, "fcf_growth_1y": -0.51923552, "book_value_growth_1y": -0.35044769, "piotroski_f_score": 4, "altman_z_score": -7.89791236, "earnings_stability_5y": 1.390567, "revenue_stability_5y": 0.368322, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1009009, "price_return_3m": -0.18597064, "price_return_6m": -0.20912909, "price_return_9m": -0.29753928, "price_return_12m": -0.1459428, "price_return_12m_ex1m": -0.0500967, "distance_from_52w_high": -0.29753928, "distance_from_52w_low": 0, "relative_strength": -0.24590638, "local_beta": 0.001, "volatility_252d": 0.259183, "volatility_60d": 0.503384, "max_drawdown_12m": -0.29753928, "revenue_ttm": 93531000, "gross_profit_ttm": -39756000, "ebit_ttm": 214610000, "ebitda_ttm": 251184000, "net_income_ttm": 175714000, "eps_diluted_ttm": 3.35044332, "operating_cash_flow_ttm": 10022000, "capital_expenditure_ttm": 48363000, "fcf_ttm": 58385000, "dividends_paid_ttm": 355741000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39453000, "cash_and_equivalents": 193453000, "total_current_assets": 214175000, "total_current_liabilities": 65970000, "net_ppe": null, "total_assets": 401920000, "total_debt": 3758000, "total_equity": 335950000, "net_working_capital": -41490000, "book_value_per_share": 6.40575841, "retained_earnings": -3650400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 334077000, "tangible_book_per_share": 6.37004481, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 3, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 61, "rank_pcf": 84, "rank_ev_ebitda": 1, "rank_ev_ebit": 23, "rank_earnings_yield": 3, "rank_fcf_yield": 3, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 5, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 98, "rank_fcf_margin": 11, "rank_piotroski": 82, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 12, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 74, "value_composite": 5, "quality_composite": 34, "momentum_composite": 83, "growth_composite": 92, "yield_composite": 12, "svqf_composite": 2, "vc1_composite": 14, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 80, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 123174000, "cost_of_revenue": 130171000, "gross_profit": -6997000, "ebit": 192945000, "ebitda": 237754000, "pretax_income": 177635000, "tax_provision": -226000, "net_income": 177861000, "net_income_to_common": 177861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119034000, "total_current_assets": 136732000, "total_assets": 418737000, "short_term_debt": 3758000, "long_term_debt": null, "total_debt": 3758000, "total_liabilities": 83972000, "total_equity": 334765000, "shares_outstanding": 52445000, "goodwill_and_intangibles": 7507000 }, "cash_flow": { "operating_cash_flow": 19613000, "capital_expenditure": 0, "free_cash_flow": 19613000, "dividends_paid": 355741000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329057, "ticker_id": 3618, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192945000", "ebitda": "237754000", "netIncome": "177861000", "grossProfit": "-6997000", "depreciation": "None", "totalRevenue": "123174000", "costOfRevenue": "130171000", "interestIncome": "3772000", "incomeBeforeTax": "177635000", "interestExpense": "15310000", "operatingIncome": "-1556000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-226000", "reportedCurrency": "USD", "netInterestIncome": "-11538000", "nonInterestIncome": "None", "operatingExpenses": "-5441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44809000", "sellingGeneralAndAdministrative": "39843000", "netIncomeFromContinuingOperations": "177861000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "418737000", "longTermDebt": "None", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7507000", "reportedCurrency": "USD", "retainedEarnings": "-3651338000", "totalLiabilities": "83972000", "otherCurrentAssets": "4683000", "totalCurrentAssets": "136732000", "currentLongTermDebt": "None", "longTermInvestments": "27676000", "shortTermInvestments": "None", "currentNetReceivables": "13015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282005000", "currentAccountsPayable": "83972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74242000", "totalShareholderEquity": "334765000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-83972000", "totalCurrentLiabilities": "3758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80214000", "cashAndShortTermInvestments": "119034000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "7507000", "cashAndCashEquivalentsAtCarryingValue": "119034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177861000", "profitLoss": "None", "dividendPayout": "355741000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19613000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-669859000", "cashflowFromInvestment": "705395000", "stockBasedCompensation": "1392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355741000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123174000, "cost_of_revenue": 130171000, "gross_profit": -6997000, "research_and_development": null, "selling_general_admin": 39843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192945000, "depreciation_amortisation": 44809000, "ebitda": 237754000, "interest_expense": 15310000, "interest_income": null, "other_non_operating": null, "pretax_income": 177635000, "tax_provision": -226000, "effective_tax_rate": null, "net_income": 177861000, "net_income_continuing_ops": 177861000, "net_income_to_common": 177861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119034000, "short_term_investments": null, "net_receivables": 13015000, "inventory": null, "other_current_assets": null, "total_current_assets": 136732000, "net_ppe": null, "goodwill": null, "intangible_assets": 7507000, "goodwill_and_intangibles": 7507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 282005000, "total_assets": 418737000, "short_term_debt": 3758000, "accounts_payable": 83972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3758000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80214000, "total_liabilities": 83972000, "total_debt": 3758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3651338000, "total_equity": 334765000, "shares_outstanding": 52445000, "operating_cash_flow": 19613000, "stock_based_compensation": 1392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 705395000, "dividends_paid": 355741000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -669859000, "free_cash_flow": 19613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192945000", "ebitda": "237754000", "netIncome": "177861000", "grossProfit": "-6997000", "depreciation": "None", "totalRevenue": "123174000", "costOfRevenue": "130171000", "interestIncome": "3772000", "incomeBeforeTax": "177635000", "interestExpense": "15310000", "operatingIncome": "-1556000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-226000", "reportedCurrency": "USD", "netInterestIncome": "-11538000", "nonInterestIncome": "None", "operatingExpenses": "-5441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44809000", "sellingGeneralAndAdministrative": "39843000", "netIncomeFromContinuingOperations": "177861000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "418737000", "longTermDebt": "None", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7507000", "reportedCurrency": "USD", "retainedEarnings": "-3651338000", "totalLiabilities": "83972000", "otherCurrentAssets": "4683000", "totalCurrentAssets": "136732000", "currentLongTermDebt": "None", "longTermInvestments": "27676000", "shortTermInvestments": "None", "currentNetReceivables": "13015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282005000", "currentAccountsPayable": "83972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74242000", "totalShareholderEquity": "334765000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-83972000", "totalCurrentLiabilities": "3758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80214000", "cashAndShortTermInvestments": "119034000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "7507000", "cashAndCashEquivalentsAtCarryingValue": "119034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "177861000", "profitLoss": "None", "dividendPayout": "355741000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19613000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-669859000", "cashflowFromInvestment": "705395000", "stockBasedCompensation": "1392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355741000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44809000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 277467000, "cost_of_revenue": 95664000, "gross_profit": 181803000, "ebit": 585988000, "ebitda": 716889000, "pretax_income": 526525000, "tax_provision": 761000, "net_income": 531824000, "net_income_to_common": 531824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54595000, "total_current_assets": 101208000, "total_assets": 933602000, "short_term_debt": 1627000, "long_term_debt": 301373000, "total_debt": 303000000, "total_liabilities": 416858000, "total_equity": 516744000, "shares_outstanding": 52584000, "goodwill_and_intangibles": 12941000 }, "cash_flow": { "operating_cash_flow": 114844000, "capital_expenditure": 58793000, "free_cash_flow": 173637000, "dividends_paid": 128064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329062, "ticker_id": 3618, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "585988000", "ebitda": "716889000", "netIncome": "531824000", "grossProfit": "181803000", "depreciation": "None", "totalRevenue": "277467000", "costOfRevenue": "95664000", "interestIncome": "31620000", "incomeBeforeTax": "526525000", "interestExpense": "59463000", "operatingIncome": "33379000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "761000", "reportedCurrency": "USD", "netInterestIncome": "-27843000", "nonInterestIncome": "None", "operatingExpenses": "148424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130901000", "sellingGeneralAndAdministrative": "47080000", "netIncomeFromContinuingOperations": "525764000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "933602000", "longTermDebt": "301373000", "shortTermDebt": "1627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12941000", "reportedCurrency": "USD", "retainedEarnings": "-3473458000", "totalLiabilities": "416858000", "otherCurrentAssets": "19405000", "totalCurrentAssets": "101208000", "currentLongTermDebt": "None", "longTermInvestments": "30431000", "shortTermInvestments": "None", "currentNetReceivables": "27208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "832394000", "currentAccountsPayable": "115485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301373000", "totalShareholderEquity": "516744000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1627000", "totalCurrentLiabilities": "115485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301373000", "cashAndShortTermInvestments": "54595000", "commonStockSharesOutstanding": "52584000", "intangibleAssetsExcludingGoodwill": "12941000", "cashAndCashEquivalentsAtCarryingValue": "54595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523472000", "profitLoss": "None", "dividendPayout": "128064000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114844000", "capitalExpenditures": "58793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2457312000", "cashflowFromInvestment": "1841103000", "stockBasedCompensation": "6835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277467000, "cost_of_revenue": 95664000, "gross_profit": 181803000, "research_and_development": null, "selling_general_admin": 47080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 585988000, "depreciation_amortisation": 130901000, "ebitda": 716889000, "interest_expense": 59463000, "interest_income": null, "other_non_operating": null, "pretax_income": 526525000, "tax_provision": 761000, "effective_tax_rate": null, "net_income": 531824000, "net_income_continuing_ops": 525764000, "net_income_to_common": 531824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54595000, "short_term_investments": null, "net_receivables": 27208000, "inventory": null, "other_current_assets": null, "total_current_assets": 101208000, "net_ppe": null, "goodwill": null, "intangible_assets": 12941000, "goodwill_and_intangibles": 12941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 832394000, "total_assets": 933602000, "short_term_debt": 1627000, "accounts_payable": 115485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115485000, "long_term_debt": 301373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301373000, "total_liabilities": 416858000, "total_debt": 303000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3473458000, "total_equity": 516744000, "shares_outstanding": 52584000, "operating_cash_flow": 114844000, "stock_based_compensation": 6835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1841103000, "dividends_paid": 128064000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2457312000, "free_cash_flow": 173637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "585988000", "ebitda": "716889000", "netIncome": "531824000", "grossProfit": "181803000", "depreciation": "None", "totalRevenue": "277467000", "costOfRevenue": "95664000", "interestIncome": "31620000", "incomeBeforeTax": "526525000", "interestExpense": "59463000", "operatingIncome": "33379000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "761000", "reportedCurrency": "USD", "netInterestIncome": "-27843000", "nonInterestIncome": "None", "operatingExpenses": "148424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130901000", "sellingGeneralAndAdministrative": "47080000", "netIncomeFromContinuingOperations": "525764000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "933602000", "longTermDebt": "301373000", "shortTermDebt": "1627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12941000", "reportedCurrency": "USD", "retainedEarnings": "-3473458000", "totalLiabilities": "416858000", "otherCurrentAssets": "19405000", "totalCurrentAssets": "101208000", "currentLongTermDebt": "None", "longTermInvestments": "30431000", "shortTermInvestments": "None", "currentNetReceivables": "27208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "832394000", "currentAccountsPayable": "115485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301373000", "totalShareholderEquity": "516744000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1627000", "totalCurrentLiabilities": "115485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301373000", "cashAndShortTermInvestments": "54595000", "commonStockSharesOutstanding": "52584000", "intangibleAssetsExcludingGoodwill": "12941000", "cashAndCashEquivalentsAtCarryingValue": "54595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "523472000", "profitLoss": "None", "dividendPayout": "128064000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "114844000", "capitalExpenditures": "58793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2457312000", "cashflowFromInvestment": "1841103000", "stockBasedCompensation": "6835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128064000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101344000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 452615000, "cost_of_revenue": 143807000, "gross_profit": 308808000, "ebit": 311876000, "ebitda": 524336000, "pretax_income": 231394000, "tax_provision": 2045000, "net_income": 265703000, "net_income_to_common": 265703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551968000, "total_current_assets": 667215000, "total_assets": 4061351000, "short_term_debt": 684000, "long_term_debt": 1626275000, "total_debt": 1626959000, "total_liabilities": 1885808000, "total_equity": 2175543000, "shares_outstanding": 52405250, "goodwill_and_intangibles": 68990000 }, "cash_flow": { "operating_cash_flow": 238533000, "capital_expenditure": 109381000, "free_cash_flow": 347914000, "dividends_paid": 120518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329067, "ticker_id": 3618, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311876000", "ebitda": "524336000", "netIncome": "265703000", "grossProfit": "308808000", "depreciation": "None", "totalRevenue": "452615000", "costOfRevenue": "143807000", "interestIncome": "4348000", "incomeBeforeTax": "231394000", "interestExpense": "82002000", "operatingIncome": "77330000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2045000", "reportedCurrency": "USD", "netInterestIncome": "-82002000", "nonInterestIncome": "None", "operatingExpenses": "231478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212460000", "sellingGeneralAndAdministrative": "50867000", "netIncomeFromContinuingOperations": "265721000" }, "balance": { "goodwill": "None", "inventory": "7961000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4061351000", "longTermDebt": "1626275000", "shortTermDebt": "684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68990000", "reportedCurrency": "USD", "retainedEarnings": "-3934736000", "totalLiabilities": "1885808000", "otherCurrentAssets": "49624000", "totalCurrentAssets": "667215000", "currentLongTermDebt": "None", "longTermInvestments": "39372000", "shortTermInvestments": "None", "currentNetReceivables": "65623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3394136000", "currentAccountsPayable": "112523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1626275000", "totalShareholderEquity": "2175543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146326000", "totalCurrentLiabilities": "259533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1705058000", "cashAndShortTermInvestments": "551968000", "commonStockSharesOutstanding": "52405250", "intangibleAssetsExcludingGoodwill": "68990000", "cashAndCashEquivalentsAtCarryingValue": "551968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265721000", "profitLoss": "None", "dividendPayout": "120518000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238533000", "capitalExpenditures": "109381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250615000", "cashflowFromInvestment": "559899000", "stockBasedCompensation": "7633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452615000, "cost_of_revenue": 143807000, "gross_profit": 308808000, "research_and_development": null, "selling_general_admin": 50867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311876000, "depreciation_amortisation": 212460000, "ebitda": 524336000, "interest_expense": 82002000, "interest_income": null, "other_non_operating": null, "pretax_income": 231394000, "tax_provision": 2045000, "effective_tax_rate": null, "net_income": 265703000, "net_income_continuing_ops": 265721000, "net_income_to_common": 265703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551968000, "short_term_investments": null, "net_receivables": 65623000, "inventory": 7961000, "other_current_assets": null, "total_current_assets": 667215000, "net_ppe": null, "goodwill": null, "intangible_assets": 68990000, "goodwill_and_intangibles": 68990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3394136000, "total_assets": 4061351000, "short_term_debt": 684000, "accounts_payable": 112523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259533000, "long_term_debt": 1626275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1705058000, "total_liabilities": 1885808000, "total_debt": 1626959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3934736000, "total_equity": 2175543000, "shares_outstanding": 52405250, "operating_cash_flow": 238533000, "stock_based_compensation": 7633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 559899000, "dividends_paid": 120518000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250615000, "free_cash_flow": 347914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311876000", "ebitda": "524336000", "netIncome": "265703000", "grossProfit": "308808000", "depreciation": "None", "totalRevenue": "452615000", "costOfRevenue": "143807000", "interestIncome": "4348000", "incomeBeforeTax": "231394000", "interestExpense": "82002000", "operatingIncome": "77330000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2045000", "reportedCurrency": "USD", "netInterestIncome": "-82002000", "nonInterestIncome": "None", "operatingExpenses": "231478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212460000", "sellingGeneralAndAdministrative": "50867000", "netIncomeFromContinuingOperations": "265721000" }, "balance": { "goodwill": "None", "inventory": "7961000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4061351000", "longTermDebt": "1626275000", "shortTermDebt": "684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68990000", "reportedCurrency": "USD", "retainedEarnings": "-3934736000", "totalLiabilities": "1885808000", "otherCurrentAssets": "49624000", "totalCurrentAssets": "667215000", "currentLongTermDebt": "None", "longTermInvestments": "39372000", "shortTermInvestments": "None", "currentNetReceivables": "65623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3394136000", "currentAccountsPayable": "112523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1626275000", "totalShareholderEquity": "2175543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146326000", "totalCurrentLiabilities": "259533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1705058000", "cashAndShortTermInvestments": "551968000", "commonStockSharesOutstanding": "52405250", "intangibleAssetsExcludingGoodwill": "68990000", "cashAndCashEquivalentsAtCarryingValue": "551968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265721000", "profitLoss": "None", "dividendPayout": "120518000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "238533000", "capitalExpenditures": "109381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250615000", "cashflowFromInvestment": "559899000", "stockBasedCompensation": "7633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120518000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212460000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 479218000, "cost_of_revenue": 154609000, "gross_profit": 324609000, "ebit": 216084000, "ebitda": 419630000, "pretax_income": 140010000, "tax_provision": 816000, "net_income": 168719000, "net_income_to_common": 168719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20254000, "total_current_assets": 103187000, "total_assets": 4045017000, "short_term_debt": null, "long_term_debt": 1707021000, "total_debt": 1707021000, "total_liabilities": 1952395000, "total_equity": 2086828000, "shares_outstanding": 53470750, "goodwill_and_intangibles": 105945000 }, "cash_flow": { "operating_cash_flow": 257262000, "capital_expenditure": 449925000, "free_cash_flow": 707187000, "dividends_paid": 120016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329072, "ticker_id": 3618, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216084000", "ebitda": "419630000", "netIncome": "168719000", "grossProfit": "324609000", "depreciation": "None", "totalRevenue": "479218000", "costOfRevenue": "154609000", "interestIncome": "0", "incomeBeforeTax": "140010000", "interestExpense": "77692000", "operatingIncome": "101033000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "816000", "reportedCurrency": "USD", "netInterestIncome": "-77692000", "nonInterestIncome": "None", "operatingExpenses": "223576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "117577000", "costofGoodsAndServicesSold": "154609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203546000", "sellingGeneralAndAdministrative": "46564000", "netIncomeFromContinuingOperations": "168792000" }, "balance": { "goodwill": "18197000", "inventory": "None", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4045017000", "longTermDebt": "1707021000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "87748000", "reportedCurrency": "USD", "retainedEarnings": "-4046370000", "totalLiabilities": "1952395000", "otherCurrentAssets": "10869000", "totalCurrentAssets": "103187000", "currentLongTermDebt": "None", "longTermInvestments": "44608000", "shortTermInvestments": "44608000", "currentNetReceivables": "72064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941830000", "currentAccountsPayable": "214985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3780260000", "shortLongTermDebtTotal": "1707021000", "totalShareholderEquity": "2086828000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30389000", "totalCurrentLiabilities": "245374000", "otherNonCurrentLiabilities": "214985000", "totalNonCurrentLiabilities": "1707021000", "cashAndShortTermInvestments": "20254000", "commonStockSharesOutstanding": "53470750", "intangibleAssetsExcludingGoodwill": "87748000", "cashAndCashEquivalentsAtCarryingValue": "20254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168792000", "profitLoss": "None", "dividendPayout": "120016000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257262000", "capitalExpenditures": "449925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111741000", "cashflowFromInvestment": "-167559000", "stockBasedCompensation": "7218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479218000, "cost_of_revenue": 154609000, "gross_profit": 324609000, "research_and_development": null, "selling_general_admin": 46564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216084000, "depreciation_amortisation": 203546000, "ebitda": 419630000, "interest_expense": 77692000, "interest_income": null, "other_non_operating": null, "pretax_income": 140010000, "tax_provision": 816000, "effective_tax_rate": null, "net_income": 168719000, "net_income_continuing_ops": 168792000, "net_income_to_common": 168719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20254000, "short_term_investments": 44608000, "net_receivables": 72064000, "inventory": null, "other_current_assets": null, "total_current_assets": 103187000, "net_ppe": null, "goodwill": 18197000, "intangible_assets": 87748000, "goodwill_and_intangibles": 105945000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3941830000, "total_assets": 4045017000, "short_term_debt": null, "accounts_payable": 214985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245374000, "long_term_debt": 1707021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1707021000, "total_liabilities": 1952395000, "total_debt": 1707021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4046370000, "total_equity": 2086828000, "shares_outstanding": 53470750, "operating_cash_flow": 257262000, "stock_based_compensation": 7218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 449925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167559000, "dividends_paid": 120016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111741000, "free_cash_flow": 707187000, "net_change_in_cash": -22038000 }, "raw_data": { "income": { "ebit": "216084000", "ebitda": "419630000", "netIncome": "168719000", "grossProfit": "324609000", "depreciation": "None", "totalRevenue": "479218000", "costOfRevenue": "154609000", "interestIncome": "0", "incomeBeforeTax": "140010000", "interestExpense": "77692000", "operatingIncome": "101033000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "816000", "reportedCurrency": "USD", "netInterestIncome": "-77692000", "nonInterestIncome": "None", "operatingExpenses": "223576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "117577000", "costofGoodsAndServicesSold": "154609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203546000", "sellingGeneralAndAdministrative": "46564000", "netIncomeFromContinuingOperations": "168792000" }, "balance": { "goodwill": "18197000", "inventory": "None", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4045017000", "longTermDebt": "1707021000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "87748000", "reportedCurrency": "USD", "retainedEarnings": "-4046370000", "totalLiabilities": "1952395000", "otherCurrentAssets": "10869000", "totalCurrentAssets": "103187000", "currentLongTermDebt": "None", "longTermInvestments": "44608000", "shortTermInvestments": "44608000", "currentNetReceivables": "72064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941830000", "currentAccountsPayable": "214985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3780260000", "shortLongTermDebtTotal": "1707021000", "totalShareholderEquity": "2086828000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30389000", "totalCurrentLiabilities": "245374000", "otherNonCurrentLiabilities": "214985000", "totalNonCurrentLiabilities": "1707021000", "cashAndShortTermInvestments": "20254000", "commonStockSharesOutstanding": "53470750", "intangibleAssetsExcludingGoodwill": "87748000", "cashAndCashEquivalentsAtCarryingValue": "20254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168792000", "profitLoss": "None", "dividendPayout": "120016000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "257262000", "capitalExpenditures": "449925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111741000", "cashflowFromInvestment": "-167559000", "stockBasedCompensation": "7218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203546000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 532864000, "cost_of_revenue": 152787000, "gross_profit": 380077000, "ebit": 203349000, "ebitda": 389117000, "pretax_income": 126966000, "tax_provision": 1550000, "net_income": 124935000, "net_income_to_common": 124935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41807000, "total_current_assets": 104634000, "total_assets": 3967051000, "short_term_debt": 1456886000, "long_term_debt": 1677377000, "total_debt": 3134263000, "total_liabilities": 1924399000, "total_equity": 2042652000, "shares_outstanding": 209143000, "goodwill_and_intangibles": 113106000 }, "cash_flow": { "operating_cash_flow": 282515000, "capital_expenditure": 207133000, "free_cash_flow": 489648000, "dividends_paid": 99541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329077, "ticker_id": 3618, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203349000", "ebitda": "389117000", "netIncome": "124935000", "grossProfit": "380077000", "depreciation": "None", "totalRevenue": "532864000", "costOfRevenue": "152787000", "interestIncome": "0", "incomeBeforeTax": "126966000", "interestExpense": "76383000", "operatingIncome": "139257000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1550000", "reportedCurrency": "USD", "netInterestIncome": "-77026000", "nonInterestIncome": "None", "operatingExpenses": "240820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "71362000", "costofGoodsAndServicesSold": "152787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185768000", "sellingGeneralAndAdministrative": "55052000", "netIncomeFromContinuingOperations": "125416000" }, "balance": { "goodwill": "None", "inventory": "-11518000", "commonStock": "21129000", "currentDebt": "None", "investments": "None", "totalAssets": "3967051000", "longTermDebt": "1677377000", "shortTermDebt": "1456886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "113106000", "reportedCurrency": "USD", "retainedEarnings": "-4092783000", "totalLiabilities": "1924399000", "otherCurrentAssets": "12963000", "totalCurrentAssets": "104634000", "currentLongTermDebt": "None", "longTermInvestments": "64626000", "shortTermInvestments": "46001000", "currentNetReceivables": "61382000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3862417000", "currentAccountsPayable": "218779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3667312000", "shortLongTermDebtTotal": "3134263000", "totalShareholderEquity": "2042652000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-190536000", "totalCurrentLiabilities": "28243000", "otherNonCurrentLiabilities": "218779000", "totalNonCurrentLiabilities": "1896156000", "cashAndShortTermInvestments": "41807000", "commonStockSharesOutstanding": "209143000", "intangibleAssetsExcludingGoodwill": "113106000", "cashAndCashEquivalentsAtCarryingValue": "41807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125416000", "profitLoss": "None", "dividendPayout": "99541000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400", "operatingCashflow": "282515000", "capitalExpenditures": "207133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-388127000", "cashflowFromInvestment": "74451000", "stockBasedCompensation": "13533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31161000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532864000, "cost_of_revenue": 152787000, "gross_profit": 380077000, "research_and_development": null, "selling_general_admin": 55052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203349000, "depreciation_amortisation": 185768000, "ebitda": 389117000, "interest_expense": 76383000, "interest_income": null, "other_non_operating": null, "pretax_income": 126966000, "tax_provision": 1550000, "effective_tax_rate": null, "net_income": 124935000, "net_income_continuing_ops": 125416000, "net_income_to_common": 124935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41807000, "short_term_investments": 46001000, "net_receivables": 61382000, "inventory": -11518000, "other_current_assets": null, "total_current_assets": 104634000, "net_ppe": null, "goodwill": null, "intangible_assets": 113106000, "goodwill_and_intangibles": 113106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3862417000, "total_assets": 3967051000, "short_term_debt": 1456886000, "accounts_payable": 218779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28243000, "long_term_debt": 1677377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1896156000, "total_liabilities": 1924399000, "total_debt": 3134263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4092783000, "total_equity": 2042652000, "shares_outstanding": 209143000, "operating_cash_flow": 282515000, "stock_based_compensation": 13533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 74451000, "dividends_paid": 99541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -388127000, "free_cash_flow": 489648000, "net_change_in_cash": -31161000 }, "raw_data": { "income": { "ebit": "203349000", "ebitda": "389117000", "netIncome": "124935000", "grossProfit": "380077000", "depreciation": "None", "totalRevenue": "532864000", "costOfRevenue": "152787000", "interestIncome": "0", "incomeBeforeTax": "126966000", "interestExpense": "76383000", "operatingIncome": "139257000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1550000", "reportedCurrency": "USD", "netInterestIncome": "-77026000", "nonInterestIncome": "None", "operatingExpenses": "240820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "71362000", "costofGoodsAndServicesSold": "152787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185768000", "sellingGeneralAndAdministrative": "55052000", "netIncomeFromContinuingOperations": "125416000" }, "balance": { "goodwill": "None", "inventory": "-11518000", "commonStock": "21129000", "currentDebt": "None", "investments": "None", "totalAssets": "3967051000", "longTermDebt": "1677377000", "shortTermDebt": "1456886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "113106000", "reportedCurrency": "USD", "retainedEarnings": "-4092783000", "totalLiabilities": "1924399000", "otherCurrentAssets": "12963000", "totalCurrentAssets": "104634000", "currentLongTermDebt": "None", "longTermInvestments": "64626000", "shortTermInvestments": "46001000", "currentNetReceivables": "61382000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3862417000", "currentAccountsPayable": "218779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3667312000", "shortLongTermDebtTotal": "3134263000", "totalShareholderEquity": "2042652000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-190536000", "totalCurrentLiabilities": "28243000", "otherNonCurrentLiabilities": "218779000", "totalNonCurrentLiabilities": "1896156000", "cashAndShortTermInvestments": "41807000", "commonStockSharesOutstanding": "209143000", "intangibleAssetsExcludingGoodwill": "113106000", "cashAndCashEquivalentsAtCarryingValue": "41807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125416000", "profitLoss": "None", "dividendPayout": "99541000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400", "operatingCashflow": "282515000", "capitalExpenditures": "207133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-388127000", "cashflowFromInvestment": "74451000", "stockBasedCompensation": "13533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31161000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185768000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 460333000, "cost_of_revenue": 138402000, "gross_profit": 321931000, "ebit": 115325000, "ebitda": 285994000, "pretax_income": 37721000, "tax_provision": 1131000, "net_income": 35721000, "net_income_to_common": 35721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69742000, "total_current_assets": 147931000, "total_assets": 4108284000, "short_term_debt": 135000000, "long_term_debt": 1933508000, "total_debt": 2068508000, "total_liabilities": 2163461000, "total_equity": 1944823000, "shares_outstanding": 193777000, "goodwill_and_intangibles": 111022000 }, "cash_flow": { "operating_cash_flow": 190170000, "capital_expenditure": 63816000, "free_cash_flow": 253986000, "dividends_paid": 98348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329082, "ticker_id": 3618, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115325000", "ebitda": "285994000", "netIncome": "35721000", "grossProfit": "321931000", "depreciation": "None", "totalRevenue": "460333000", "costOfRevenue": "138402000", "interestIncome": "11888000", "incomeBeforeTax": "37721000", "interestExpense": "77604000", "operatingIncome": "98381000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1131000", "reportedCurrency": "USD", "netInterestIncome": "-65716000", "nonInterestIncome": "None", "operatingExpenses": "223550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41537000", "costofGoodsAndServicesSold": "138402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170669000", "sellingGeneralAndAdministrative": "52881000", "netIncomeFromContinuingOperations": "36590000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "19400000", "currentDebt": "None", "investments": "None", "totalAssets": "4108284000", "longTermDebt": "1933508000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "111022000", "reportedCurrency": "USD", "retainedEarnings": "-4099534000", "totalLiabilities": "2163461000", "otherCurrentAssets": "15855000", "totalCurrentAssets": "147931000", "currentLongTermDebt": "135000000", "longTermInvestments": "267332000", "shortTermInvestments": "None", "currentNetReceivables": "73517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3960353000", "currentAccountsPayable": "215109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3562331000", "shortLongTermDebtTotal": "2068508000", "totalShareholderEquity": "1944823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-335265000", "totalCurrentLiabilities": "14844000", "otherNonCurrentLiabilities": "215109000", "totalNonCurrentLiabilities": "2148617000", "cashAndShortTermInvestments": "69742000", "commonStockSharesOutstanding": "193777000", "intangibleAssetsExcludingGoodwill": "111022000", "cashAndCashEquivalentsAtCarryingValue": "69742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36590000", "profitLoss": "None", "dividendPayout": "98348000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "190170000", "capitalExpenditures": "63816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237363000", "cashflowFromInvestment": "102478000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55285000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170669000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460333000, "cost_of_revenue": 138402000, "gross_profit": 321931000, "research_and_development": null, "selling_general_admin": 52881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115325000, "depreciation_amortisation": 170669000, "ebitda": 285994000, "interest_expense": 77604000, "interest_income": null, "other_non_operating": null, "pretax_income": 37721000, "tax_provision": 1131000, "effective_tax_rate": null, "net_income": 35721000, "net_income_continuing_ops": 36590000, "net_income_to_common": 35721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69742000, "short_term_investments": null, "net_receivables": 73517000, "inventory": null, "other_current_assets": null, "total_current_assets": 147931000, "net_ppe": null, "goodwill": null, "intangible_assets": 111022000, "goodwill_and_intangibles": 111022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3960353000, "total_assets": 4108284000, "short_term_debt": 135000000, "accounts_payable": 215109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14844000, "long_term_debt": 1933508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2148617000, "total_liabilities": 2163461000, "total_debt": 2068508000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4099534000, "total_equity": 1944823000, "shares_outstanding": 193777000, "operating_cash_flow": 190170000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102478000, "dividends_paid": 98348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237363000, "free_cash_flow": 253986000, "net_change_in_cash": 55285000 }, "raw_data": { "income": { "ebit": "115325000", "ebitda": "285994000", "netIncome": "35721000", "grossProfit": "321931000", "depreciation": "None", "totalRevenue": "460333000", "costOfRevenue": "138402000", "interestIncome": "11888000", "incomeBeforeTax": "37721000", "interestExpense": "77604000", "operatingIncome": "98381000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1131000", "reportedCurrency": "USD", "netInterestIncome": "-65716000", "nonInterestIncome": "None", "operatingExpenses": "223550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "41537000", "costofGoodsAndServicesSold": "138402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170669000", "sellingGeneralAndAdministrative": "52881000", "netIncomeFromContinuingOperations": "36590000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "19400000", "currentDebt": "None", "investments": "None", "totalAssets": "4108284000", "longTermDebt": "1933508000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "111022000", "reportedCurrency": "USD", "retainedEarnings": "-4099534000", "totalLiabilities": "2163461000", "otherCurrentAssets": "15855000", "totalCurrentAssets": "147931000", "currentLongTermDebt": "135000000", "longTermInvestments": "267332000", "shortTermInvestments": "None", "currentNetReceivables": "73517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3960353000", "currentAccountsPayable": "215109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3562331000", "shortLongTermDebtTotal": "2068508000", "totalShareholderEquity": "1944823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-335265000", "totalCurrentLiabilities": "14844000", "otherNonCurrentLiabilities": "215109000", "totalNonCurrentLiabilities": "2148617000", "cashAndShortTermInvestments": "69742000", "commonStockSharesOutstanding": "193777000", "intangibleAssetsExcludingGoodwill": "111022000", "cashAndCashEquivalentsAtCarryingValue": "69742000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36590000", "profitLoss": "None", "dividendPayout": "98348000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "190170000", "capitalExpenditures": "63816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237363000", "cashflowFromInvestment": "102478000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55285000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170669000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 507103000, "cost_of_revenue": 139663000, "gross_profit": 367440000, "ebit": 187205000, "ebitda": 352292000, "pretax_income": 102484000, "tax_provision": 659000, "net_income": 100699000, "net_income_to_common": 100699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16080000, "total_current_assets": 199857000, "total_assets": 4093622000, "short_term_debt": 5000000, "long_term_debt": 1847297000, "total_debt": 1852297000, "total_liabilities": 2112144000, "total_equity": 1981478000, "shares_outstanding": 183254000, "goodwill_and_intangibles": 79813000 }, "cash_flow": { "operating_cash_flow": 289123000, "capital_expenditure": 109364000, "free_cash_flow": 398487000, "dividends_paid": 180698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329087, "ticker_id": 3618, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187205000", "ebitda": "352292000", "netIncome": "100699000", "grossProfit": "367440000", "depreciation": "None", "totalRevenue": "507103000", "costOfRevenue": "139663000", "interestIncome": "18009000", "incomeBeforeTax": "102484000", "interestExpense": "84721000", "operatingIncome": "143969000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "659000", "reportedCurrency": "USD", "netInterestIncome": "-66712000", "nonInterestIncome": "None", "operatingExpenses": "223471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "61265000", "costofGoodsAndServicesSold": "139663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165087000", "sellingGeneralAndAdministrative": "58384000", "netIncomeFromContinuingOperations": "101825000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "19382000", "currentDebt": "None", "investments": "None", "totalAssets": "4093622000", "longTermDebt": "1847297000", "shortTermDebt": "5000000", "treasuryStock": "-7707000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79813000", "reportedCurrency": "USD", "retainedEarnings": "-4066099000", "totalLiabilities": "2112144000", "otherCurrentAssets": "13244000", "totalCurrentAssets": "199857000", "currentLongTermDebt": "5000000", "longTermInvestments": "484600000", "shortTermInvestments": "None", "currentNetReceivables": "180724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3893765000", "currentAccountsPayable": "220811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3420664000", "shortLongTermDebtTotal": "1852297000", "totalShareholderEquity": "1981478000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-181775000", "totalCurrentLiabilities": "44036000", "otherNonCurrentLiabilities": "220811000", "totalNonCurrentLiabilities": "2068108000", "cashAndShortTermInvestments": "16080000", "commonStockSharesOutstanding": "183254000", "intangibleAssetsExcludingGoodwill": "79813000", "cashAndCashEquivalentsAtCarryingValue": "16080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100012000", "profitLoss": "None", "dividendPayout": "180698000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000", "operatingCashflow": "289123000", "capitalExpenditures": "109364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254278000", "cashflowFromInvestment": "-32734000", "stockBasedCompensation": "9890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5481000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 507103000, "cost_of_revenue": 139663000, "gross_profit": 367440000, "research_and_development": null, "selling_general_admin": 58384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187205000, "depreciation_amortisation": 165087000, "ebitda": 352292000, "interest_expense": 84721000, "interest_income": null, "other_non_operating": null, "pretax_income": 102484000, "tax_provision": 659000, "effective_tax_rate": null, "net_income": 100699000, "net_income_continuing_ops": 101825000, "net_income_to_common": 100699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16080000, "short_term_investments": null, "net_receivables": 180724000, "inventory": null, "other_current_assets": null, "total_current_assets": 199857000, "net_ppe": null, "goodwill": null, "intangible_assets": 79813000, "goodwill_and_intangibles": 79813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3893765000, "total_assets": 4093622000, "short_term_debt": 5000000, "accounts_payable": 220811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44036000, "long_term_debt": 1847297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2068108000, "total_liabilities": 2112144000, "total_debt": 1852297000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4066099000, "total_equity": 1981478000, "shares_outstanding": 183254000, "operating_cash_flow": 289123000, "stock_based_compensation": 9890000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32734000, "dividends_paid": 180698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -254278000, "free_cash_flow": 398487000, "net_change_in_cash": 5481000 }, "raw_data": { "income": { "ebit": "187205000", "ebitda": "352292000", "netIncome": "100699000", "grossProfit": "367440000", "depreciation": "None", "totalRevenue": "507103000", "costOfRevenue": "139663000", "interestIncome": "18009000", "incomeBeforeTax": "102484000", "interestExpense": "84721000", "operatingIncome": "143969000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "659000", "reportedCurrency": "USD", "netInterestIncome": "-66712000", "nonInterestIncome": "None", "operatingExpenses": "223471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "61265000", "costofGoodsAndServicesSold": "139663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165087000", "sellingGeneralAndAdministrative": "58384000", "netIncomeFromContinuingOperations": "101825000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "19382000", "currentDebt": "None", "investments": "None", "totalAssets": "4093622000", "longTermDebt": "1847297000", "shortTermDebt": "5000000", "treasuryStock": "-7707000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "79813000", "reportedCurrency": "USD", "retainedEarnings": "-4066099000", "totalLiabilities": "2112144000", "otherCurrentAssets": "13244000", "totalCurrentAssets": "199857000", "currentLongTermDebt": "5000000", "longTermInvestments": "484600000", "shortTermInvestments": "None", "currentNetReceivables": "180724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3893765000", "currentAccountsPayable": "220811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3420664000", "shortLongTermDebtTotal": "1852297000", "totalShareholderEquity": "1981478000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-181775000", "totalCurrentLiabilities": "44036000", "otherNonCurrentLiabilities": "220811000", "totalNonCurrentLiabilities": "2068108000", "cashAndShortTermInvestments": "16080000", "commonStockSharesOutstanding": "183254000", "intangibleAssetsExcludingGoodwill": "79813000", "cashAndCashEquivalentsAtCarryingValue": "16080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100012000", "profitLoss": "None", "dividendPayout": "180698000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000", "operatingCashflow": "289123000", "capitalExpenditures": "109364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254278000", "cashflowFromInvestment": "-32734000", "stockBasedCompensation": "9890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5481000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165087000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 654860000, "cost_of_revenue": 207992000, "gross_profit": 446868000, "ebit": 96123000, "ebitda": 338225000, "pretax_income": -108439000, "tax_provision": 862000, "net_income": -109301000, "net_income_to_common": -109301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11087000, "total_current_assets": 290551000, "total_assets": 4206331000, "short_term_debt": 100000000, "long_term_debt": 1884405000, "total_debt": 1984405000, "total_liabilities": 2133329000, "total_equity": 2070074000, "shares_outstanding": 46133750, "goodwill_and_intangibles": 77419000 }, "cash_flow": { "operating_cash_flow": 264807000, "capital_expenditure": 778076000, "free_cash_flow": 1042883000, "dividends_paid": 281332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329092, "ticker_id": 3618, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96123000", "ebitda": "338225000", "netIncome": "-109301000", "grossProfit": "446868000", "depreciation": "None", "totalRevenue": "654860000", "costOfRevenue": "207992000", "interestIncome": "20437000", "incomeBeforeTax": "-108439000", "interestExpense": "141305000", "operatingIncome": "96123000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "-120868000", "nonInterestIncome": "None", "operatingExpenses": "303741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "144313000", "costofGoodsAndServicesSold": "207992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242102000", "sellingGeneralAndAdministrative": "61639000", "netIncomeFromContinuingOperations": "116105000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18471000", "currentDebt": "None", "investments": "None", "totalAssets": "4206331000", "longTermDebt": "1884405000", "shortTermDebt": "100000000", "treasuryStock": "-44278000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77419000", "reportedCurrency": "USD", "retainedEarnings": "-3980151000", "totalLiabilities": "2133329000", "otherCurrentAssets": "2563000", "totalCurrentAssets": "290551000", "currentLongTermDebt": "100000000", "longTermInvestments": "553608000", "shortTermInvestments": "None", "currentNetReceivables": "87010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3915780000", "currentAccountsPayable": "203662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3455509000", "shortLongTermDebtTotal": "1984405000", "totalShareholderEquity": "2070074000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-105070000", "totalCurrentLiabilities": "45262000", "otherNonCurrentLiabilities": "203662000", "totalNonCurrentLiabilities": "2088067000", "cashAndShortTermInvestments": "11087000", "commonStockSharesOutstanding": "46133750", "intangibleAssetsExcludingGoodwill": "77419000", "cashAndCashEquivalentsAtCarryingValue": "11087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116105000", "profitLoss": "None", "dividendPayout": "281332000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11388000", "operatingCashflow": "264807000", "capitalExpenditures": "778076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1162816000", "cashflowFromInvestment": "816939000", "stockBasedCompensation": "7468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81070000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 654860000, "cost_of_revenue": 207992000, "gross_profit": 446868000, "research_and_development": 0, "selling_general_admin": 61639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96123000, "depreciation_amortisation": 242102000, "ebitda": 338225000, "interest_expense": 141305000, "interest_income": null, "other_non_operating": null, "pretax_income": -108439000, "tax_provision": 862000, "effective_tax_rate": null, "net_income": -109301000, "net_income_continuing_ops": 116105000, "net_income_to_common": -109301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11087000, "short_term_investments": null, "net_receivables": 87010000, "inventory": null, "other_current_assets": null, "total_current_assets": 290551000, "net_ppe": null, "goodwill": null, "intangible_assets": 77419000, "goodwill_and_intangibles": 77419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3915780000, "total_assets": 4206331000, "short_term_debt": 100000000, "accounts_payable": 203662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45262000, "long_term_debt": 1884405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2088067000, "total_liabilities": 2133329000, "total_debt": 1984405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3980151000, "total_equity": 2070074000, "shares_outstanding": 46133750, "operating_cash_flow": 264807000, "stock_based_compensation": 7468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 778076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 816939000, "dividends_paid": 281332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1162816000, "free_cash_flow": 1042883000, "net_change_in_cash": -81070000 }, "raw_data": { "income": { "ebit": "96123000", "ebitda": "338225000", "netIncome": "-109301000", "grossProfit": "446868000", "depreciation": "None", "totalRevenue": "654860000", "costOfRevenue": "207992000", "interestIncome": "20437000", "incomeBeforeTax": "-108439000", "interestExpense": "141305000", "operatingIncome": "96123000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "-120868000", "nonInterestIncome": "None", "operatingExpenses": "303741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "144313000", "costofGoodsAndServicesSold": "207992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242102000", "sellingGeneralAndAdministrative": "61639000", "netIncomeFromContinuingOperations": "116105000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18471000", "currentDebt": "None", "investments": "None", "totalAssets": "4206331000", "longTermDebt": "1884405000", "shortTermDebt": "100000000", "treasuryStock": "-44278000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77419000", "reportedCurrency": "USD", "retainedEarnings": "-3980151000", "totalLiabilities": "2133329000", "otherCurrentAssets": "2563000", "totalCurrentAssets": "290551000", "currentLongTermDebt": "100000000", "longTermInvestments": "553608000", "shortTermInvestments": "None", "currentNetReceivables": "87010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3915780000", "currentAccountsPayable": "203662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3455509000", "shortLongTermDebtTotal": "1984405000", "totalShareholderEquity": "2070074000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-105070000", "totalCurrentLiabilities": "45262000", "otherNonCurrentLiabilities": "203662000", "totalNonCurrentLiabilities": "2088067000", "cashAndShortTermInvestments": "11087000", "commonStockSharesOutstanding": "46133750", "intangibleAssetsExcludingGoodwill": "77419000", "cashAndCashEquivalentsAtCarryingValue": "11087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116105000", "profitLoss": "None", "dividendPayout": "281332000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11388000", "operatingCashflow": "264807000", "capitalExpenditures": "778076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1162816000", "cashflowFromInvestment": "816939000", "stockBasedCompensation": "7468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81070000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242102000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 12980000, "cost_of_revenue": 14969000, "gross_profit": -1989000, "ebit": 756000, "ebitda": 5773000, "pretax_income": 756000, "tax_provision": -182000, "net_income": 938000, "net_income_to_common": 938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193453000, "total_current_assets": 214175000, "total_assets": 401920000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 65970000, "total_equity": 335950000, "shares_outstanding": 52445000, "goodwill_and_intangibles": 1873000 }, "cash_flow": { "operating_cash_flow": -4307000, "capital_expenditure": 2862000, "free_cash_flow": -1445000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329055, "ticker_id": 3618, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "756000", "ebitda": "5773000", "netIncome": "938000", "grossProfit": "-1989000", "depreciation": "None", "totalRevenue": "12980000", "costOfRevenue": "14969000", "interestIncome": "1191000", "incomeBeforeTax": "756000", "interestExpense": "0", "operatingIncome": "-5835000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "1191000", "nonInterestIncome": "None", "operatingExpenses": "3846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5017000", "sellingGeneralAndAdministrative": "8899000", "netIncomeFromContinuingOperations": "938000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5248000", "currentDebt": "None", "investments": "None", "totalAssets": "401920000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1873000", "reportedCurrency": "USD", "retainedEarnings": "-3650400000", "totalLiabilities": "65970000", "otherCurrentAssets": "9437000", "totalCurrentAssets": "214175000", "currentLongTermDebt": "None", "longTermInvestments": "26837000", "shortTermInvestments": "None", "currentNetReceivables": "11285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187745000", "currentAccountsPayable": "65970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3485000", "totalShareholderEquity": "335950000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "65970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65970000", "cashAndShortTermInvestments": "193453000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "1873000", "cashAndCashEquivalentsAtCarryingValue": "193453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4307000", "capitalExpenditures": "2862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000", "cashflowFromInvestment": "79602000", "stockBasedCompensation": "282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12980000, "cost_of_revenue": 14969000, "gross_profit": -1989000, "research_and_development": null, "selling_general_admin": 8899000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 756000, "depreciation_amortisation": 5017000, "ebitda": 5773000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 756000, "tax_provision": -182000, "effective_tax_rate": null, "net_income": 938000, "net_income_continuing_ops": 938000, "net_income_to_common": 938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193453000, "short_term_investments": null, "net_receivables": 11285000, "inventory": null, "other_current_assets": null, "total_current_assets": 214175000, "net_ppe": null, "goodwill": null, "intangible_assets": 1873000, "goodwill_and_intangibles": 1873000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187745000, "total_assets": 401920000, "short_term_debt": null, "accounts_payable": 65970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65970000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65970000, "total_liabilities": 65970000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3650400000, "total_equity": 335950000, "shares_outstanding": 52445000, "operating_cash_flow": -4307000, "stock_based_compensation": 282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 79602000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35000, "free_cash_flow": -1445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "756000", "ebitda": "5773000", "netIncome": "938000", "grossProfit": "-1989000", "depreciation": "None", "totalRevenue": "12980000", "costOfRevenue": "14969000", "interestIncome": "1191000", "incomeBeforeTax": "756000", "interestExpense": "0", "operatingIncome": "-5835000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "1191000", "nonInterestIncome": "None", "operatingExpenses": "3846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5017000", "sellingGeneralAndAdministrative": "8899000", "netIncomeFromContinuingOperations": "938000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5248000", "currentDebt": "None", "investments": "None", "totalAssets": "401920000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1873000", "reportedCurrency": "USD", "retainedEarnings": "-3650400000", "totalLiabilities": "65970000", "otherCurrentAssets": "9437000", "totalCurrentAssets": "214175000", "currentLongTermDebt": "None", "longTermInvestments": "26837000", "shortTermInvestments": "None", "currentNetReceivables": "11285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187745000", "currentAccountsPayable": "65970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3485000", "totalShareholderEquity": "335950000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "65970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "65970000", "cashAndShortTermInvestments": "193453000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "1873000", "cashAndCashEquivalentsAtCarryingValue": "193453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4307000", "capitalExpenditures": "2862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000", "cashflowFromInvestment": "79602000", "stockBasedCompensation": "282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5017000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 19981000, "cost_of_revenue": 97771000, "gross_profit": -77790000, "ebit": 163850000, "ebitda": 171718000, "pretax_income": 133686000, "tax_provision": -744000, "net_income": 134430000, "net_income_to_common": 134430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119034000, "total_current_assets": 136732000, "total_assets": 418737000, "short_term_debt": 3758000, "long_term_debt": null, "total_debt": 3758000, "total_liabilities": 83972000, "total_equity": 334765000, "shares_outstanding": 52445000, "goodwill_and_intangibles": 7507000 }, "cash_flow": { "operating_cash_flow": -8471000, "capital_expenditure": 39423000, "free_cash_flow": 30952000, "dividends_paid": 105405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329056, "ticker_id": 3618, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163850000", "ebitda": "171718000", "netIncome": "134430000", "grossProfit": "-77790000", "depreciation": "None", "totalRevenue": "19981000", "costOfRevenue": "97771000", "interestIncome": "1278000", "incomeBeforeTax": "133686000", "interestExpense": "30164000", "operatingIncome": "-6300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-744000", "reportedCurrency": "USD", "netInterestIncome": "822000", "nonInterestIncome": "None", "operatingExpenses": "-71490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7868000", "sellingGeneralAndAdministrative": "10735000", "netIncomeFromContinuingOperations": "134430000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "418737000", "longTermDebt": "None", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7507000", "reportedCurrency": "USD", "retainedEarnings": "-3651338000", "totalLiabilities": "83972000", "otherCurrentAssets": "4683000", "totalCurrentAssets": "136732000", "currentLongTermDebt": "None", "longTermInvestments": "27676000", "shortTermInvestments": "None", "currentNetReceivables": "13015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282005000", "currentAccountsPayable": "83972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74242000", "totalShareholderEquity": "334765000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-83972000", "totalCurrentLiabilities": "3758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80214000", "cashAndShortTermInvestments": "119034000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "7507000", "cashAndCashEquivalentsAtCarryingValue": "119034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134430000", "profitLoss": "None", "dividendPayout": "105405000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8471000", "capitalExpenditures": "39423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363715000", "cashflowFromInvestment": "356683000", "stockBasedCompensation": "348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19981000, "cost_of_revenue": 97771000, "gross_profit": -77790000, "research_and_development": null, "selling_general_admin": 10735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163850000, "depreciation_amortisation": 7868000, "ebitda": 171718000, "interest_expense": 30164000, "interest_income": null, "other_non_operating": null, "pretax_income": 133686000, "tax_provision": -744000, "effective_tax_rate": null, "net_income": 134430000, "net_income_continuing_ops": 134430000, "net_income_to_common": 134430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119034000, "short_term_investments": null, "net_receivables": 13015000, "inventory": null, "other_current_assets": null, "total_current_assets": 136732000, "net_ppe": null, "goodwill": null, "intangible_assets": 7507000, "goodwill_and_intangibles": 7507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 282005000, "total_assets": 418737000, "short_term_debt": 3758000, "accounts_payable": 83972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3758000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80214000, "total_liabilities": 83972000, "total_debt": 3758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3651338000, "total_equity": 334765000, "shares_outstanding": 52445000, "operating_cash_flow": -8471000, "stock_based_compensation": 348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 356683000, "dividends_paid": 105405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363715000, "free_cash_flow": 30952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163850000", "ebitda": "171718000", "netIncome": "134430000", "grossProfit": "-77790000", "depreciation": "None", "totalRevenue": "19981000", "costOfRevenue": "97771000", "interestIncome": "1278000", "incomeBeforeTax": "133686000", "interestExpense": "30164000", "operatingIncome": "-6300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-744000", "reportedCurrency": "USD", "netInterestIncome": "822000", "nonInterestIncome": "None", "operatingExpenses": "-71490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7868000", "sellingGeneralAndAdministrative": "10735000", "netIncomeFromContinuingOperations": "134430000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "418737000", "longTermDebt": "None", "shortTermDebt": "3758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7507000", "reportedCurrency": "USD", "retainedEarnings": "-3651338000", "totalLiabilities": "83972000", "otherCurrentAssets": "4683000", "totalCurrentAssets": "136732000", "currentLongTermDebt": "None", "longTermInvestments": "27676000", "shortTermInvestments": "None", "currentNetReceivables": "13015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282005000", "currentAccountsPayable": "83972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "74242000", "totalShareholderEquity": "334765000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-83972000", "totalCurrentLiabilities": "3758000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80214000", "cashAndShortTermInvestments": "119034000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "7507000", "cashAndCashEquivalentsAtCarryingValue": "119034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134430000", "profitLoss": "None", "dividendPayout": "105405000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-8471000", "capitalExpenditures": "39423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363715000", "cashflowFromInvestment": "356683000", "stockBasedCompensation": "348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7868000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 27100000, "cost_of_revenue": 9400000, "gross_profit": 17700000, "ebit": -1993000, "ebitda": 8775000, "pretax_income": -5968000, "tax_provision": 190000, "net_income": -6158000, "net_income_to_common": -6158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128234000, "total_current_assets": 161573000, "total_assets": 653955000, "short_term_debt": 152625000, "long_term_debt": 248702000, "total_debt": 401327000, "total_liabilities": 345669000, "total_equity": 308286000, "shares_outstanding": 52445000, "goodwill_and_intangibles": 10597000 }, "cash_flow": { "operating_cash_flow": 5151000, "capital_expenditure": 4312000, "free_cash_flow": 9463000, "dividends_paid": 250336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329058, "ticker_id": 3618, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1993000", "ebitda": "8775000", "netIncome": "-6158000", "grossProfit": "17700000", "depreciation": "None", "totalRevenue": "27100000", "costOfRevenue": "9400000", "interestIncome": "1411000", "incomeBeforeTax": "-5968000", "interestExpense": "3975000", "operatingIncome": "-3363000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-2564000", "nonInterestIncome": "None", "operatingExpenses": "21063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10768000", "sellingGeneralAndAdministrative": "10295000", "netIncomeFromContinuingOperations": "-6158000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "653955000", "longTermDebt": "248702000", "shortTermDebt": "152625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10597000", "reportedCurrency": "USD", "retainedEarnings": "-3680364000", "totalLiabilities": "345669000", "otherCurrentAssets": "17202000", "totalCurrentAssets": "161573000", "currentLongTermDebt": "None", "longTermInvestments": "29393000", "shortTermInvestments": "None", "currentNetReceivables": "16137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492382000", "currentAccountsPayable": "68301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "248702000", "totalShareholderEquity": "308286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28666000", "totalCurrentLiabilities": "96967000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248702000", "cashAndShortTermInvestments": "128234000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "10597000", "cashAndCashEquivalentsAtCarryingValue": "128234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6158000", "profitLoss": "None", "dividendPayout": "250336000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5151000", "capitalExpenditures": "4312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291229000", "cashflowFromInvestment": "261874000", "stockBasedCompensation": "343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "250336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27100000, "cost_of_revenue": 9400000, "gross_profit": 17700000, "research_and_development": null, "selling_general_admin": 10295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1993000, "depreciation_amortisation": 10768000, "ebitda": 8775000, "interest_expense": 3975000, "interest_income": null, "other_non_operating": null, "pretax_income": -5968000, "tax_provision": 190000, "effective_tax_rate": null, "net_income": -6158000, "net_income_continuing_ops": -6158000, "net_income_to_common": -6158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128234000, "short_term_investments": null, "net_receivables": 16137000, "inventory": null, "other_current_assets": null, "total_current_assets": 161573000, "net_ppe": null, "goodwill": null, "intangible_assets": 10597000, "goodwill_and_intangibles": 10597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 492382000, "total_assets": 653955000, "short_term_debt": 152625000, "accounts_payable": 68301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96967000, "long_term_debt": 248702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248702000, "total_liabilities": 345669000, "total_debt": 401327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3680364000, "total_equity": 308286000, "shares_outstanding": 52445000, "operating_cash_flow": 5151000, "stock_based_compensation": 343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 261874000, "dividends_paid": 250336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291229000, "free_cash_flow": 9463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1993000", "ebitda": "8775000", "netIncome": "-6158000", "grossProfit": "17700000", "depreciation": "None", "totalRevenue": "27100000", "costOfRevenue": "9400000", "interestIncome": "1411000", "incomeBeforeTax": "-5968000", "interestExpense": "3975000", "operatingIncome": "-3363000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-2564000", "nonInterestIncome": "None", "operatingExpenses": "21063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10768000", "sellingGeneralAndAdministrative": "10295000", "netIncomeFromContinuingOperations": "-6158000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "653955000", "longTermDebt": "248702000", "shortTermDebt": "152625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "10597000", "reportedCurrency": "USD", "retainedEarnings": "-3680364000", "totalLiabilities": "345669000", "otherCurrentAssets": "17202000", "totalCurrentAssets": "161573000", "currentLongTermDebt": "None", "longTermInvestments": "29393000", "shortTermInvestments": "None", "currentNetReceivables": "16137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492382000", "currentAccountsPayable": "68301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "248702000", "totalShareholderEquity": "308286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "28666000", "totalCurrentLiabilities": "96967000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248702000", "cashAndShortTermInvestments": "128234000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "10597000", "cashAndCashEquivalentsAtCarryingValue": "128234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6158000", "profitLoss": "None", "dividendPayout": "250336000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5151000", "capitalExpenditures": "4312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291229000", "cashflowFromInvestment": "261874000", "stockBasedCompensation": "343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "250336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10768000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 33470000, "cost_of_revenue": 11147000, "gross_profit": 22323000, "ebit": 51997000, "ebitda": 64918000, "pretax_income": 46683000, "tax_provision": 179000, "net_income": 46504000, "net_income_to_common": 46504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153789000, "total_current_assets": 190254000, "total_assets": 959040000, "short_term_debt": null, "long_term_debt": 288442000, "total_debt": 288442000, "total_liabilities": 472358000, "total_equity": 486682000, "shares_outstanding": 52445000, "goodwill_and_intangibles": 11373000 }, "cash_flow": { "operating_cash_flow": 17649000, "capital_expenditure": 1766000, "free_cash_flow": 19415000, "dividends_paid": 63733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329059, "ticker_id": 3618, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51997000", "ebitda": "64918000", "netIncome": "46504000", "grossProfit": "22323000", "depreciation": "None", "totalRevenue": "33470000", "costOfRevenue": "11147000", "interestIncome": "722000", "incomeBeforeTax": "46683000", "interestExpense": "5314000", "operatingIncome": "-16000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "179000", "reportedCurrency": "USD", "netInterestIncome": "-4592000", "nonInterestIncome": "None", "operatingExpenses": "22339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12921000", "sellingGeneralAndAdministrative": "9418000", "netIncomeFromContinuingOperations": "46504000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "959040000", "longTermDebt": "288442000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11373000", "reportedCurrency": "USD", "retainedEarnings": "-3502923000", "totalLiabilities": "472358000", "otherCurrentAssets": "16327000", "totalCurrentAssets": "190254000", "currentLongTermDebt": "None", "longTermInvestments": "29895000", "shortTermInvestments": "None", "currentNetReceivables": "20138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768786000", "currentAccountsPayable": "73575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288442000", "totalShareholderEquity": "486682000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110341000", "totalCurrentLiabilities": "183916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "288442000", "cashAndShortTermInvestments": "153789000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "11373000", "cashAndCashEquivalentsAtCarryingValue": "153789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46118000", "profitLoss": "None", "dividendPayout": "63733000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17649000", "capitalExpenditures": "1766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14397000", "cashflowFromInvestment": "89649000", "stockBasedCompensation": "-2031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33470000, "cost_of_revenue": 11147000, "gross_profit": 22323000, "research_and_development": null, "selling_general_admin": 9418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51997000, "depreciation_amortisation": 12921000, "ebitda": 64918000, "interest_expense": 5314000, "interest_income": null, "other_non_operating": null, "pretax_income": 46683000, "tax_provision": 179000, "effective_tax_rate": null, "net_income": 46504000, "net_income_continuing_ops": 46504000, "net_income_to_common": 46504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153789000, "short_term_investments": null, "net_receivables": 20138000, "inventory": null, "other_current_assets": null, "total_current_assets": 190254000, "net_ppe": null, "goodwill": null, "intangible_assets": 11373000, "goodwill_and_intangibles": 11373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 768786000, "total_assets": 959040000, "short_term_debt": null, "accounts_payable": 73575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183916000, "long_term_debt": 288442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288442000, "total_liabilities": 472358000, "total_debt": 288442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3502923000, "total_equity": 486682000, "shares_outstanding": 52445000, "operating_cash_flow": 17649000, "stock_based_compensation": -2031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1766000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 89649000, "dividends_paid": 63733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14397000, "free_cash_flow": 19415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51997000", "ebitda": "64918000", "netIncome": "46504000", "grossProfit": "22323000", "depreciation": "None", "totalRevenue": "33470000", "costOfRevenue": "11147000", "interestIncome": "722000", "incomeBeforeTax": "46683000", "interestExpense": "5314000", "operatingIncome": "-16000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "179000", "reportedCurrency": "USD", "netInterestIncome": "-4592000", "nonInterestIncome": "None", "operatingExpenses": "22339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11147000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12921000", "sellingGeneralAndAdministrative": "9418000", "netIncomeFromContinuingOperations": "46504000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "959040000", "longTermDebt": "288442000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "11373000", "reportedCurrency": "USD", "retainedEarnings": "-3502923000", "totalLiabilities": "472358000", "otherCurrentAssets": "16327000", "totalCurrentAssets": "190254000", "currentLongTermDebt": "None", "longTermInvestments": "29895000", "shortTermInvestments": "None", "currentNetReceivables": "20138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "768786000", "currentAccountsPayable": "73575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288442000", "totalShareholderEquity": "486682000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110341000", "totalCurrentLiabilities": "183916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "288442000", "cashAndShortTermInvestments": "153789000", "commonStockSharesOutstanding": "52445000", "intangibleAssetsExcludingGoodwill": "11373000", "cashAndCashEquivalentsAtCarryingValue": "153789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46118000", "profitLoss": "None", "dividendPayout": "63733000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17649000", "capitalExpenditures": "1766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14397000", "cashflowFromInvestment": "89649000", "stockBasedCompensation": "-2031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12921000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 42623000, "cost_of_revenue": 11853000, "gross_profit": 30770000, "ebit": 8799000, "ebitda": 22051000, "pretax_income": 3234000, "tax_provision": 149000, "net_income": 3085000, "net_income_to_common": 3085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58155000, "total_current_assets": 108824000, "total_assets": 929755000, "short_term_debt": null, "long_term_debt": 301643000, "total_debt": 301643000, "total_liabilities": 410138000, "total_equity": 519617000, "shares_outstanding": 52436000, "goodwill_and_intangibles": 12034000 }, "cash_flow": { "operating_cash_flow": 5723000, "capital_expenditure": 3247000, "free_cash_flow": 8970000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329060, "ticker_id": 3618, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8799000", "ebitda": "22051000", "netIncome": "3085000", "grossProfit": "30770000", "depreciation": "None", "totalRevenue": "42623000", "costOfRevenue": "11853000", "interestIncome": "361000", "incomeBeforeTax": "3234000", "interestExpense": "5565000", "operatingIncome": "8123000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "-5204000", "nonInterestIncome": "None", "operatingExpenses": "22647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13252000", "sellingGeneralAndAdministrative": "9395000", "netIncomeFromContinuingOperations": "3085000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "929755000", "longTermDebt": "301643000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12034000", "reportedCurrency": "USD", "retainedEarnings": "-3470373000", "totalLiabilities": "410138000", "otherCurrentAssets": "20482000", "totalCurrentAssets": "108824000", "currentLongTermDebt": "None", "longTermInvestments": "30447000", "shortTermInvestments": "None", "currentNetReceivables": "30187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "820931000", "currentAccountsPayable": "108495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301643000", "totalShareholderEquity": "519617000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "108495000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301643000", "cashAndShortTermInvestments": "58155000", "commonStockSharesOutstanding": "52436000", "intangibleAssetsExcludingGoodwill": "12034000", "cashAndCashEquivalentsAtCarryingValue": "58155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3070000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5723000", "capitalExpenditures": "3247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518000", "cashflowFromInvestment": "-3250000", "stockBasedCompensation": "384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42623000, "cost_of_revenue": 11853000, "gross_profit": 30770000, "research_and_development": null, "selling_general_admin": 9395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8799000, "depreciation_amortisation": 13252000, "ebitda": 22051000, "interest_expense": 5565000, "interest_income": null, "other_non_operating": null, "pretax_income": 3234000, "tax_provision": 149000, "effective_tax_rate": null, "net_income": 3085000, "net_income_continuing_ops": 3085000, "net_income_to_common": 3085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58155000, "short_term_investments": null, "net_receivables": 30187000, "inventory": null, "other_current_assets": null, "total_current_assets": 108824000, "net_ppe": null, "goodwill": null, "intangible_assets": 12034000, "goodwill_and_intangibles": 12034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 820931000, "total_assets": 929755000, "short_term_debt": null, "accounts_payable": 108495000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108495000, "long_term_debt": 301643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301643000, "total_liabilities": 410138000, "total_debt": 301643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3470373000, "total_equity": 519617000, "shares_outstanding": 52436000, "operating_cash_flow": 5723000, "stock_based_compensation": 384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3250000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -518000, "free_cash_flow": 8970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8799000", "ebitda": "22051000", "netIncome": "3085000", "grossProfit": "30770000", "depreciation": "None", "totalRevenue": "42623000", "costOfRevenue": "11853000", "interestIncome": "361000", "incomeBeforeTax": "3234000", "interestExpense": "5565000", "operatingIncome": "8123000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "-5204000", "nonInterestIncome": "None", "operatingExpenses": "22647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13252000", "sellingGeneralAndAdministrative": "9395000", "netIncomeFromContinuingOperations": "3085000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "929755000", "longTermDebt": "301643000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12034000", "reportedCurrency": "USD", "retainedEarnings": "-3470373000", "totalLiabilities": "410138000", "otherCurrentAssets": "20482000", "totalCurrentAssets": "108824000", "currentLongTermDebt": "None", "longTermInvestments": "30447000", "shortTermInvestments": "None", "currentNetReceivables": "30187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "820931000", "currentAccountsPayable": "108495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301643000", "totalShareholderEquity": "519617000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "108495000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301643000", "cashAndShortTermInvestments": "58155000", "commonStockSharesOutstanding": "52436000", "intangibleAssetsExcludingGoodwill": "12034000", "cashAndCashEquivalentsAtCarryingValue": "58155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3070000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5723000", "capitalExpenditures": "3247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-518000", "cashflowFromInvestment": "-3250000", "stockBasedCompensation": "384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13252000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": -51058000, "cost_of_revenue": -5372000, "gross_profit": -45686000, "ebit": -6435000, "ebitda": 6626000, "pretax_income": -11853000, "tax_provision": 29000, "net_income": -5822000, "net_income_to_common": -5822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54595000, "total_current_assets": 101208000, "total_assets": 933602000, "short_term_debt": null, "long_term_debt": 301373000, "total_debt": 301373000, "total_liabilities": 416858000, "total_equity": 516744000, "shares_outstanding": 52430000, "goodwill_and_intangibles": 12941000 }, "cash_flow": { "operating_cash_flow": -29755000, "capital_expenditure": 923000, "free_cash_flow": -28832000, "dividends_paid": 4059999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329061, "ticker_id": 3618, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6435000", "ebitda": "6626000", "netIncome": "-5822000", "grossProfit": "-45686000", "depreciation": "None", "totalRevenue": "-51058000", "costOfRevenue": "-5372000", "interestIncome": "1779000", "incomeBeforeTax": "-11853000", "interestExpense": "5418000", "operatingIncome": "-37374000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-3639000", "nonInterestIncome": "None", "operatingExpenses": "-8312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13061000", "sellingGeneralAndAdministrative": "8184000", "netIncomeFromContinuingOperations": "-11882000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "933602000", "longTermDebt": "301373000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12941000", "reportedCurrency": "USD", "retainedEarnings": "-3473458000", "totalLiabilities": "416858000", "otherCurrentAssets": "19405000", "totalCurrentAssets": "101208000", "currentLongTermDebt": "None", "longTermInvestments": "30431000", "shortTermInvestments": "None", "currentNetReceivables": "27208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "832394000", "currentAccountsPayable": "115485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301373000", "totalShareholderEquity": "516744000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "115485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301373000", "cashAndShortTermInvestments": "54595000", "commonStockSharesOutstanding": "52430000", "intangibleAssetsExcludingGoodwill": "12941000", "cashAndCashEquivalentsAtCarryingValue": "54595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5822000", "profitLoss": "None", "dividendPayout": "4059999", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29755000", "capitalExpenditures": "923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-979245000", "cashflowFromInvestment": "-7460000", "stockBasedCompensation": "327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4059999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -51058000, "cost_of_revenue": -5372000, "gross_profit": -45686000, "research_and_development": null, "selling_general_admin": 8184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6435000, "depreciation_amortisation": 13061000, "ebitda": 6626000, "interest_expense": 5418000, "interest_income": null, "other_non_operating": null, "pretax_income": -11853000, "tax_provision": 29000, "effective_tax_rate": null, "net_income": -5822000, "net_income_continuing_ops": -11882000, "net_income_to_common": -5822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54595000, "short_term_investments": null, "net_receivables": 27208000, "inventory": null, "other_current_assets": null, "total_current_assets": 101208000, "net_ppe": null, "goodwill": null, "intangible_assets": 12941000, "goodwill_and_intangibles": 12941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 832394000, "total_assets": 933602000, "short_term_debt": null, "accounts_payable": 115485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115485000, "long_term_debt": 301373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301373000, "total_liabilities": 416858000, "total_debt": 301373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3473458000, "total_equity": 516744000, "shares_outstanding": 52430000, "operating_cash_flow": -29755000, "stock_based_compensation": 327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7460000, "dividends_paid": 4059999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -979245000, "free_cash_flow": -28832000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6435000", "ebitda": "6626000", "netIncome": "-5822000", "grossProfit": "-45686000", "depreciation": "None", "totalRevenue": "-51058000", "costOfRevenue": "-5372000", "interestIncome": "1779000", "incomeBeforeTax": "-11853000", "interestExpense": "5418000", "operatingIncome": "-37374000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-3639000", "nonInterestIncome": "None", "operatingExpenses": "-8312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13061000", "sellingGeneralAndAdministrative": "8184000", "netIncomeFromContinuingOperations": "-11882000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "933602000", "longTermDebt": "301373000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12941000", "reportedCurrency": "USD", "retainedEarnings": "-3473458000", "totalLiabilities": "416858000", "otherCurrentAssets": "19405000", "totalCurrentAssets": "101208000", "currentLongTermDebt": "None", "longTermInvestments": "30431000", "shortTermInvestments": "None", "currentNetReceivables": "27208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "832394000", "currentAccountsPayable": "115485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301373000", "totalShareholderEquity": "516744000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "115485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "301373000", "cashAndShortTermInvestments": "54595000", "commonStockSharesOutstanding": "52430000", "intangibleAssetsExcludingGoodwill": "12941000", "cashAndCashEquivalentsAtCarryingValue": "54595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5822000", "profitLoss": "None", "dividendPayout": "4059999", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29755000", "capitalExpenditures": "923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-979245000", "cashflowFromInvestment": "-7460000", "stockBasedCompensation": "327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4059999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13061000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 90763000, "cost_of_revenue": 28355000, "gross_profit": 62408000, "ebit": 339858000, "ebitda": 374109000, "pretax_income": 323152000, "tax_provision": 199000, "net_income": 322953000, "net_income_to_common": 322953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1063088000, "total_current_assets": 1136732000, "total_assets": 3127098000, "short_term_debt": null, "long_term_debt": 300842000, "total_debt": 300842000, "total_liabilities": 475172000, "total_equity": 2651926000, "shares_outstanding": 52553000, "goodwill_and_intangibles": 77022000 }, "cash_flow": { "operating_cash_flow": 36756000, "capital_expenditure": 18447000, "free_cash_flow": 55203000, "dividends_paid": 30141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329063, "ticker_id": 3618, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339858000", "ebitda": "374109000", "netIncome": "322953000", "grossProfit": "62408000", "depreciation": "None", "totalRevenue": "90763000", "costOfRevenue": "28355000", "interestIncome": "13997000", "incomeBeforeTax": "323152000", "interestExpense": "16706000", "operatingIncome": "13046000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-2709000", "nonInterestIncome": "None", "operatingExpenses": "49362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34251000", "sellingGeneralAndAdministrative": "15111000", "netIncomeFromContinuingOperations": "322953000" }, "balance": { "goodwill": "None", "inventory": "13764000", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "3127098000", "longTermDebt": "300842000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77022000", "reportedCurrency": "USD", "retainedEarnings": "-3460210000", "totalLiabilities": "475172000", "otherCurrentAssets": "34802000", "totalCurrentAssets": "1136732000", "currentLongTermDebt": "None", "longTermInvestments": "32179000", "shortTermInvestments": "None", "currentNetReceivables": "38842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1990366000", "currentAccountsPayable": "171541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "300842000", "totalShareholderEquity": "2651926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2789000", "totalCurrentLiabilities": "174330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300842000", "cashAndShortTermInvestments": "1063088000", "commonStockSharesOutstanding": "52553000", "intangibleAssetsExcludingGoodwill": "77022000", "cashAndCashEquivalentsAtCarryingValue": "1063088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322953000", "profitLoss": "None", "dividendPayout": "30141000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36756000", "capitalExpenditures": "18447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1262164000", "cashflowFromInvestment": "1123956000", "stockBasedCompensation": "2220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30141000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90763000, "cost_of_revenue": 28355000, "gross_profit": 62408000, "research_and_development": null, "selling_general_admin": 15111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339858000, "depreciation_amortisation": 34251000, "ebitda": 374109000, "interest_expense": 16706000, "interest_income": null, "other_non_operating": null, "pretax_income": 323152000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": 322953000, "net_income_continuing_ops": 322953000, "net_income_to_common": 322953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1063088000, "short_term_investments": null, "net_receivables": 38842000, "inventory": 13764000, "other_current_assets": null, "total_current_assets": 1136732000, "net_ppe": null, "goodwill": null, "intangible_assets": 77022000, "goodwill_and_intangibles": 77022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1990366000, "total_assets": 3127098000, "short_term_debt": null, "accounts_payable": 171541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174330000, "long_term_debt": 300842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 300842000, "total_liabilities": 475172000, "total_debt": 300842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3460210000, "total_equity": 2651926000, "shares_outstanding": 52553000, "operating_cash_flow": 36756000, "stock_based_compensation": 2220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1123956000, "dividends_paid": 30141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1262164000, "free_cash_flow": 55203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339858000", "ebitda": "374109000", "netIncome": "322953000", "grossProfit": "62408000", "depreciation": "None", "totalRevenue": "90763000", "costOfRevenue": "28355000", "interestIncome": "13997000", "incomeBeforeTax": "323152000", "interestExpense": "16706000", "operatingIncome": "13046000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-2709000", "nonInterestIncome": "None", "operatingExpenses": "49362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34251000", "sellingGeneralAndAdministrative": "15111000", "netIncomeFromContinuingOperations": "322953000" }, "balance": { "goodwill": "None", "inventory": "13764000", "commonStock": "5247000", "currentDebt": "None", "investments": "None", "totalAssets": "3127098000", "longTermDebt": "300842000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77022000", "reportedCurrency": "USD", "retainedEarnings": "-3460210000", "totalLiabilities": "475172000", "otherCurrentAssets": "34802000", "totalCurrentAssets": "1136732000", "currentLongTermDebt": "None", "longTermInvestments": "32179000", "shortTermInvestments": "None", "currentNetReceivables": "38842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1990366000", "currentAccountsPayable": "171541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "300842000", "totalShareholderEquity": "2651926000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2789000", "totalCurrentLiabilities": "174330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "300842000", "cashAndShortTermInvestments": "1063088000", "commonStockSharesOutstanding": "52553000", "intangibleAssetsExcludingGoodwill": "77022000", "cashAndCashEquivalentsAtCarryingValue": "1063088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322953000", "profitLoss": "None", "dividendPayout": "30141000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36756000", "capitalExpenditures": "18447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1262164000", "cashflowFromInvestment": "1123956000", "stockBasedCompensation": "2220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30141000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34251000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 115671000, "cost_of_revenue": 35399000, "gross_profit": 80272000, "ebit": 256952000, "ebitda": 297391000, "pretax_income": 238526000, "tax_provision": 281000, "net_income": 238245000, "net_income_to_common": 238245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1181292000, "total_current_assets": 1263899000, "total_assets": 4045565000, "short_term_debt": null, "long_term_debt": 1513631000, "total_debt": 1513631000, "total_liabilities": 1711466000, "total_equity": 2334099000, "shares_outstanding": 52827250, "goodwill_and_intangibles": 76073000 }, "cash_flow": { "operating_cash_flow": 66491000, "capital_expenditure": 19610000, "free_cash_flow": 86101000, "dividends_paid": 30130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329064, "ticker_id": 3618, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256952000", "ebitda": "297391000", "netIncome": "238245000", "grossProfit": "80272000", "depreciation": "None", "totalRevenue": "115671000", "costOfRevenue": "35399000", "interestIncome": "8550000", "incomeBeforeTax": "238526000", "interestExpense": "18426000", "operatingIncome": "27120000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "281000", "reportedCurrency": "USD", "netInterestIncome": "-9876000", "nonInterestIncome": "None", "operatingExpenses": "53152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40439000", "sellingGeneralAndAdministrative": "12713000", "netIncomeFromContinuingOperations": "238245000" }, "balance": { "goodwill": "None", "inventory": "10655000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4045565000", "longTermDebt": "1513631000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "76073000", "reportedCurrency": "USD", "retainedEarnings": "-3780374000", "totalLiabilities": "1711466000", "otherCurrentAssets": "14941000", "totalCurrentAssets": "1263899000", "currentLongTermDebt": "None", "longTermInvestments": "32576000", "shortTermInvestments": "None", "currentNetReceivables": "67666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2781666000", "currentAccountsPayable": "167665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1513631000", "totalShareholderEquity": "2334099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30170000", "totalCurrentLiabilities": "197835000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1513631000", "cashAndShortTermInvestments": "1181292000", "commonStockSharesOutstanding": "52827250", "intangibleAssetsExcludingGoodwill": "76073000", "cashAndCashEquivalentsAtCarryingValue": "1181292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238245000", "profitLoss": "None", "dividendPayout": "30130000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66491000", "capitalExpenditures": "19610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85501000", "cashflowFromInvestment": "647870000", "stockBasedCompensation": "2257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115671000, "cost_of_revenue": 35399000, "gross_profit": 80272000, "research_and_development": null, "selling_general_admin": 12713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256952000, "depreciation_amortisation": 40439000, "ebitda": 297391000, "interest_expense": 18426000, "interest_income": null, "other_non_operating": null, "pretax_income": 238526000, "tax_provision": 281000, "effective_tax_rate": null, "net_income": 238245000, "net_income_continuing_ops": 238245000, "net_income_to_common": 238245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1181292000, "short_term_investments": null, "net_receivables": 67666000, "inventory": 10655000, "other_current_assets": null, "total_current_assets": 1263899000, "net_ppe": null, "goodwill": null, "intangible_assets": 76073000, "goodwill_and_intangibles": 76073000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2781666000, "total_assets": 4045565000, "short_term_debt": null, "accounts_payable": 167665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197835000, "long_term_debt": 1513631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1513631000, "total_liabilities": 1711466000, "total_debt": 1513631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3780374000, "total_equity": 2334099000, "shares_outstanding": 52827250, "operating_cash_flow": 66491000, "stock_based_compensation": 2257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 647870000, "dividends_paid": 30130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85501000, "free_cash_flow": 86101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256952000", "ebitda": "297391000", "netIncome": "238245000", "grossProfit": "80272000", "depreciation": "None", "totalRevenue": "115671000", "costOfRevenue": "35399000", "interestIncome": "8550000", "incomeBeforeTax": "238526000", "interestExpense": "18426000", "operatingIncome": "27120000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "281000", "reportedCurrency": "USD", "netInterestIncome": "-9876000", "nonInterestIncome": "None", "operatingExpenses": "53152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40439000", "sellingGeneralAndAdministrative": "12713000", "netIncomeFromContinuingOperations": "238245000" }, "balance": { "goodwill": "None", "inventory": "10655000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4045565000", "longTermDebt": "1513631000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "76073000", "reportedCurrency": "USD", "retainedEarnings": "-3780374000", "totalLiabilities": "1711466000", "otherCurrentAssets": "14941000", "totalCurrentAssets": "1263899000", "currentLongTermDebt": "None", "longTermInvestments": "32576000", "shortTermInvestments": "None", "currentNetReceivables": "67666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2781666000", "currentAccountsPayable": "167665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1513631000", "totalShareholderEquity": "2334099000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30170000", "totalCurrentLiabilities": "197835000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1513631000", "cashAndShortTermInvestments": "1181292000", "commonStockSharesOutstanding": "52827250", "intangibleAssetsExcludingGoodwill": "76073000", "cashAndCashEquivalentsAtCarryingValue": "1181292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238245000", "profitLoss": "None", "dividendPayout": "30130000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66491000", "capitalExpenditures": "19610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85501000", "cashflowFromInvestment": "647870000", "stockBasedCompensation": "2257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40439000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 94052000, "cost_of_revenue": 28752000, "gross_profit": 65300000, "ebit": -14068000, "ebitda": 29082000, "pretax_income": -32731000, "tax_provision": 252000, "net_income": -23552000, "net_income_to_common": -23552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551285000, "total_current_assets": 655311000, "total_assets": 3892578000, "short_term_debt": null, "long_term_debt": 1565231000, "total_debt": 1565231000, "total_liabilities": 1768634000, "total_equity": 2123944000, "shares_outstanding": 52355000, "goodwill_and_intangibles": 61908000 }, "cash_flow": { "operating_cash_flow": 39952000, "capital_expenditure": 19813000, "free_cash_flow": 59765000, "dividends_paid": 63733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329065, "ticker_id": 3618, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14068000", "ebitda": "29082000", "netIncome": "-23552000", "grossProfit": "65300000", "depreciation": "None", "totalRevenue": "94052000", "costOfRevenue": "28752000", "interestIncome": "7294000", "incomeBeforeTax": "-32731000", "interestExpense": "18663000", "operatingIncome": "17804000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "252000", "reportedCurrency": "USD", "netInterestIncome": "-11619000", "nonInterestIncome": "None", "operatingExpenses": "47496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43150000", "sellingGeneralAndAdministrative": "13546000", "netIncomeFromContinuingOperations": "-23552000" }, "balance": { "goodwill": "None", "inventory": "15701000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "3892578000", "longTermDebt": "1565231000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "61908000", "reportedCurrency": "USD", "retainedEarnings": "-3988449000", "totalLiabilities": "1768634000", "otherCurrentAssets": "21134000", "totalCurrentAssets": "655311000", "currentLongTermDebt": "None", "longTermInvestments": "38607000", "shortTermInvestments": "None", "currentNetReceivables": "82892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3237267000", "currentAccountsPayable": "173242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1565231000", "totalShareholderEquity": "2123944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30161000", "totalCurrentLiabilities": "203403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1565231000", "cashAndShortTermInvestments": "551285000", "commonStockSharesOutstanding": "52355000", "intangibleAssetsExcludingGoodwill": "61908000", "cashAndCashEquivalentsAtCarryingValue": "551285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23552000", "profitLoss": "None", "dividendPayout": "63733000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39952000", "capitalExpenditures": "19813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130402000", "cashflowFromInvestment": "78137000", "stockBasedCompensation": "2031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94052000, "cost_of_revenue": 28752000, "gross_profit": 65300000, "research_and_development": null, "selling_general_admin": 13546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14068000, "depreciation_amortisation": 43150000, "ebitda": 29082000, "interest_expense": 18663000, "interest_income": null, "other_non_operating": null, "pretax_income": -32731000, "tax_provision": 252000, "effective_tax_rate": null, "net_income": -23552000, "net_income_continuing_ops": -23552000, "net_income_to_common": -23552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551285000, "short_term_investments": null, "net_receivables": 82892000, "inventory": 15701000, "other_current_assets": null, "total_current_assets": 655311000, "net_ppe": null, "goodwill": null, "intangible_assets": 61908000, "goodwill_and_intangibles": 61908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3237267000, "total_assets": 3892578000, "short_term_debt": null, "accounts_payable": 173242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203403000, "long_term_debt": 1565231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1565231000, "total_liabilities": 1768634000, "total_debt": 1565231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3988449000, "total_equity": 2123944000, "shares_outstanding": 52355000, "operating_cash_flow": 39952000, "stock_based_compensation": 2031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 78137000, "dividends_paid": 63733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130402000, "free_cash_flow": 59765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14068000", "ebitda": "29082000", "netIncome": "-23552000", "grossProfit": "65300000", "depreciation": "None", "totalRevenue": "94052000", "costOfRevenue": "28752000", "interestIncome": "7294000", "incomeBeforeTax": "-32731000", "interestExpense": "18663000", "operatingIncome": "17804000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "252000", "reportedCurrency": "USD", "netInterestIncome": "-11619000", "nonInterestIncome": "None", "operatingExpenses": "47496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43150000", "sellingGeneralAndAdministrative": "13546000", "netIncomeFromContinuingOperations": "-23552000" }, "balance": { "goodwill": "None", "inventory": "15701000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "3892578000", "longTermDebt": "1565231000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "61908000", "reportedCurrency": "USD", "retainedEarnings": "-3988449000", "totalLiabilities": "1768634000", "otherCurrentAssets": "21134000", "totalCurrentAssets": "655311000", "currentLongTermDebt": "None", "longTermInvestments": "38607000", "shortTermInvestments": "None", "currentNetReceivables": "82892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3237267000", "currentAccountsPayable": "173242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1565231000", "totalShareholderEquity": "2123944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30161000", "totalCurrentLiabilities": "203403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1565231000", "cashAndShortTermInvestments": "551285000", "commonStockSharesOutstanding": "52355000", "intangibleAssetsExcludingGoodwill": "61908000", "cashAndCashEquivalentsAtCarryingValue": "551285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23552000", "profitLoss": "None", "dividendPayout": "63733000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39952000", "capitalExpenditures": "19813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130402000", "cashflowFromInvestment": "78137000", "stockBasedCompensation": "2031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43150000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 124666000, "cost_of_revenue": 38218000, "gross_profit": 86448000, "ebit": 217669000, "ebitda": 264594000, "pretax_income": 197658000, "tax_provision": 1234000, "net_income": 196424000, "net_income_to_common": 196424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551968000, "total_current_assets": 667215000, "total_assets": 4061351000, "short_term_debt": 684000, "long_term_debt": 1626275000, "total_debt": 1626959000, "total_liabilities": 1885808000, "total_equity": 2175543000, "shares_outstanding": 52352000, "goodwill_and_intangibles": 68990000 }, "cash_flow": { "operating_cash_flow": 47833000, "capital_expenditure": 28599000, "free_cash_flow": 76432000, "dividends_paid": 30068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329066, "ticker_id": 3618, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217669000", "ebitda": "264594000", "netIncome": "196424000", "grossProfit": "86448000", "depreciation": "None", "totalRevenue": "124666000", "costOfRevenue": "38218000", "interestIncome": "None", "incomeBeforeTax": "197658000", "interestExpense": "20011000", "operatingIncome": "24591000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1234000", "reportedCurrency": "USD", "netInterestIncome": "-20011000", "nonInterestIncome": "None", "operatingExpenses": "61857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46925000", "sellingGeneralAndAdministrative": "14932000", "netIncomeFromContinuingOperations": "196424000" }, "balance": { "goodwill": "None", "inventory": "7961000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4061351000", "longTermDebt": "1626275000", "shortTermDebt": "684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68990000", "reportedCurrency": "USD", "retainedEarnings": "-3934736000", "totalLiabilities": "1885808000", "otherCurrentAssets": "49624000", "totalCurrentAssets": "667215000", "currentLongTermDebt": "None", "longTermInvestments": "39372000", "shortTermInvestments": "None", "currentNetReceivables": "65623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3394136000", "currentAccountsPayable": "112523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1626275000", "totalShareholderEquity": "2175543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146326000", "totalCurrentLiabilities": "259533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1705058000", "cashAndShortTermInvestments": "551968000", "commonStockSharesOutstanding": "52352000", "intangibleAssetsExcludingGoodwill": "68990000", "cashAndCashEquivalentsAtCarryingValue": "551968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186958000", "profitLoss": "None", "dividendPayout": "30068000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47833000", "capitalExpenditures": "28599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158125000", "cashflowFromInvestment": "616062000", "stockBasedCompensation": "2103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124666000, "cost_of_revenue": 38218000, "gross_profit": 86448000, "research_and_development": null, "selling_general_admin": 14932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217669000, "depreciation_amortisation": 46925000, "ebitda": 264594000, "interest_expense": 20011000, "interest_income": null, "other_non_operating": null, "pretax_income": 197658000, "tax_provision": 1234000, "effective_tax_rate": null, "net_income": 196424000, "net_income_continuing_ops": 196424000, "net_income_to_common": 196424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551968000, "short_term_investments": null, "net_receivables": 65623000, "inventory": 7961000, "other_current_assets": null, "total_current_assets": 667215000, "net_ppe": null, "goodwill": null, "intangible_assets": 68990000, "goodwill_and_intangibles": 68990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3394136000, "total_assets": 4061351000, "short_term_debt": 684000, "accounts_payable": 112523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259533000, "long_term_debt": 1626275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1705058000, "total_liabilities": 1885808000, "total_debt": 1626959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3934736000, "total_equity": 2175543000, "shares_outstanding": 52352000, "operating_cash_flow": 47833000, "stock_based_compensation": 2103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 616062000, "dividends_paid": 30068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158125000, "free_cash_flow": 76432000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217669000", "ebitda": "264594000", "netIncome": "196424000", "grossProfit": "86448000", "depreciation": "None", "totalRevenue": "124666000", "costOfRevenue": "38218000", "interestIncome": "None", "incomeBeforeTax": "197658000", "interestExpense": "20011000", "operatingIncome": "24591000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1234000", "reportedCurrency": "USD", "netInterestIncome": "-20011000", "nonInterestIncome": "None", "operatingExpenses": "61857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46925000", "sellingGeneralAndAdministrative": "14932000", "netIncomeFromContinuingOperations": "196424000" }, "balance": { "goodwill": "None", "inventory": "7961000", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4061351000", "longTermDebt": "1626275000", "shortTermDebt": "684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68990000", "reportedCurrency": "USD", "retainedEarnings": "-3934736000", "totalLiabilities": "1885808000", "otherCurrentAssets": "49624000", "totalCurrentAssets": "667215000", "currentLongTermDebt": "None", "longTermInvestments": "39372000", "shortTermInvestments": "None", "currentNetReceivables": "65623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3394136000", "currentAccountsPayable": "112523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1626275000", "totalShareholderEquity": "2175543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "146326000", "totalCurrentLiabilities": "259533000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1705058000", "cashAndShortTermInvestments": "551968000", "commonStockSharesOutstanding": "52352000", "intangibleAssetsExcludingGoodwill": "68990000", "cashAndCashEquivalentsAtCarryingValue": "551968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186958000", "profitLoss": "None", "dividendPayout": "30068000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47833000", "capitalExpenditures": "28599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158125000", "cashflowFromInvestment": "616062000", "stockBasedCompensation": "2103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38154000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 144759000, "cost_of_revenue": 41529000, "gross_profit": 103230000, "ebit": 70025000, "ebitda": 122846000, "pretax_income": 48878000, "tax_provision": 236000, "net_income": 48642000, "net_income_to_common": 48642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26560000, "total_current_assets": 153488000, "total_assets": 4025122000, "short_term_debt": 135000000, "long_term_debt": 1605154000, "total_debt": 1740154000, "total_liabilities": 1978405000, "total_equity": 2046717000, "shares_outstanding": 52350000, "goodwill_and_intangibles": 74462000 }, "cash_flow": { "operating_cash_flow": 65251999, "capital_expenditure": 29503999, "free_cash_flow": 94755998, "dividends_paid": 30049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329068, "ticker_id": 3618, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70025000", "ebitda": "122846000", "netIncome": "48642000", "grossProfit": "103230000", "depreciation": "None", "totalRevenue": "144759000", "costOfRevenue": "41529000", "interestIncome": "0", "incomeBeforeTax": "48878000", "interestExpense": "21147000", "operatingIncome": "39150000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "236000", "reportedCurrency": "USD", "netInterestIncome": "-21147000", "nonInterestIncome": "None", "operatingExpenses": "64080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52821000", "sellingGeneralAndAdministrative": "11259000", "netIncomeFromContinuingOperations": "48642000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4025122000", "longTermDebt": "1605154000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "74462000", "reportedCurrency": "USD", "retainedEarnings": "-4067355000", "totalLiabilities": "1978405000", "otherCurrentAssets": "50216000", "totalCurrentAssets": "153488000", "currentLongTermDebt": "135000000", "longTermInvestments": "40830000", "shortTermInvestments": "None", "currentNetReceivables": "76712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871634000", "currentAccountsPayable": "208151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3748349000", "shortLongTermDebtTotal": "1740154000", "totalShareholderEquity": "2046717000", "capitalLeaseObligations": "86208000", "otherCurrentLiabilities": "30100000", "totalCurrentLiabilities": "238251000", "otherNonCurrentLiabilities": "121943000", "totalNonCurrentLiabilities": "1740154000", "cashAndShortTermInvestments": "26560000", "commonStockSharesOutstanding": "52350000", "intangibleAssetsExcludingGoodwill": "74462000", "cashAndCashEquivalentsAtCarryingValue": "26560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48542000", "profitLoss": "None", "dividendPayout": "30049000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65251999", "capitalExpenditures": "29503999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86028000", "cashflowFromInvestment": "55444000", "stockBasedCompensation": "1895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144759000, "cost_of_revenue": 41529000, "gross_profit": 103230000, "research_and_development": null, "selling_general_admin": 11259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70025000, "depreciation_amortisation": 52821000, "ebitda": 122846000, "interest_expense": 21147000, "interest_income": null, "other_non_operating": null, "pretax_income": 48878000, "tax_provision": 236000, "effective_tax_rate": null, "net_income": 48642000, "net_income_continuing_ops": 48642000, "net_income_to_common": 48642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26560000, "short_term_investments": null, "net_receivables": 76712000, "inventory": null, "other_current_assets": null, "total_current_assets": 153488000, "net_ppe": null, "goodwill": null, "intangible_assets": 74462000, "goodwill_and_intangibles": 74462000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3871634000, "total_assets": 4025122000, "short_term_debt": 135000000, "accounts_payable": 208151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238251000, "long_term_debt": 1605154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1740154000, "total_liabilities": 1978405000, "total_debt": 1740154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4067355000, "total_equity": 2046717000, "shares_outstanding": 52350000, "operating_cash_flow": 65251999, "stock_based_compensation": 1895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29503999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 55444000, "dividends_paid": 30049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86028000, "free_cash_flow": 94755998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70025000", "ebitda": "122846000", "netIncome": "48642000", "grossProfit": "103230000", "depreciation": "None", "totalRevenue": "144759000", "costOfRevenue": "41529000", "interestIncome": "0", "incomeBeforeTax": "48878000", "interestExpense": "21147000", "operatingIncome": "39150000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "236000", "reportedCurrency": "USD", "netInterestIncome": "-21147000", "nonInterestIncome": "None", "operatingExpenses": "64080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52821000", "sellingGeneralAndAdministrative": "11259000", "netIncomeFromContinuingOperations": "48642000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4025122000", "longTermDebt": "1605154000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "74462000", "reportedCurrency": "USD", "retainedEarnings": "-4067355000", "totalLiabilities": "1978405000", "otherCurrentAssets": "50216000", "totalCurrentAssets": "153488000", "currentLongTermDebt": "135000000", "longTermInvestments": "40830000", "shortTermInvestments": "None", "currentNetReceivables": "76712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871634000", "currentAccountsPayable": "208151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3748349000", "shortLongTermDebtTotal": "1740154000", "totalShareholderEquity": "2046717000", "capitalLeaseObligations": "86208000", "otherCurrentLiabilities": "30100000", "totalCurrentLiabilities": "238251000", "otherNonCurrentLiabilities": "121943000", "totalNonCurrentLiabilities": "1740154000", "cashAndShortTermInvestments": "26560000", "commonStockSharesOutstanding": "52350000", "intangibleAssetsExcludingGoodwill": "74462000", "cashAndCashEquivalentsAtCarryingValue": "26560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48542000", "profitLoss": "None", "dividendPayout": "30049000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65251999", "capitalExpenditures": "29503999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86028000", "cashflowFromInvestment": "55444000", "stockBasedCompensation": "1895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52821000", "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": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "income_statement": { "revenue": 138158000, "cost_of_revenue": 42755000, "gross_profit": 95403000, "ebit": 26636000, "ebitda": 85334000, "pretax_income": 5715000, "tax_provision": 362000, "net_income": 5353000, "net_income_to_common": 5353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28041000, "total_current_assets": 112407000, "total_assets": 4061001000, "short_term_debt": 175000000, "long_term_debt": 1620293000, "total_debt": 1795293000, "total_liabilities": 2036303000, "total_equity": 2024698000, "shares_outstanding": 52361750, "goodwill_and_intangibles": 81353000 }, "cash_flow": { "operating_cash_flow": 84630000, "capital_expenditure": 23288000, "free_cash_flow": 107918000, "dividends_paid": 30048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329069, "ticker_id": 3618, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:05.324690+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26636000", "ebitda": "85334000", "netIncome": "5353000", "grossProfit": "95403000", "depreciation": "None", "totalRevenue": "138158000", "costOfRevenue": "42755000", "interestIncome": "0", "incomeBeforeTax": "5715000", "interestExpense": "20921000", "operatingIncome": "22674000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "362000", "reportedCurrency": "USD", "netInterestIncome": "-20921000", "nonInterestIncome": "None", "operatingExpenses": "72729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58698000", "sellingGeneralAndAdministrative": "14031000", "netIncomeFromContinuingOperations": "5353000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4061001000", "longTermDebt": "1620293000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "81353000", "reportedCurrency": "USD", "retainedEarnings": "-4085897000", "totalLiabilities": "2036303000", "otherCurrentAssets": "13408000", "totalCurrentAssets": "112407000", "currentLongTermDebt": "175000000", "longTermInvestments": "40556000", "shortTermInvestments": "None", "currentNetReceivables": "70958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3948594000", "currentAccountsPayable": "210927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1795293000", "totalShareholderEquity": "2024698000", "capitalLeaseObligations": "95157000", "otherCurrentLiabilities": "30083000", "totalCurrentLiabilities": "241010000", "otherNonCurrentLiabilities": "115770000", "totalNonCurrentLiabilities": "1795293000", "cashAndShortTermInvestments": "28041000", "commonStockSharesOutstanding": "52361750", "intangibleAssetsExcludingGoodwill": "81353000", "cashAndCashEquivalentsAtCarryingValue": "28041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5353000", "profitLoss": "None", "dividendPayout": "30048000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84630000", "capitalExpenditures": "23288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19366000", "cashflowFromInvestment": "-62130000", "stockBasedCompensation": "1875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138158000, "cost_of_revenue": 42755000, "gross_profit": 95403000, "research_and_development": null, "selling_general_admin": 14031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26636000, "depreciation_amortisation": 58698000, "ebitda": 85334000, "interest_expense": 20921000, "interest_income": null, "other_non_operating": null, "pretax_income": 5715000, "tax_provision": 362000, "effective_tax_rate": null, "net_income": 5353000, "net_income_continuing_ops": 5353000, "net_income_to_common": 5353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28041000, "short_term_investments": null, "net_receivables": 70958000, "inventory": null, "other_current_assets": null, "total_current_assets": 112407000, "net_ppe": null, "goodwill": null, "intangible_assets": 81353000, "goodwill_and_intangibles": 81353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3948594000, "total_assets": 4061001000, "short_term_debt": 175000000, "accounts_payable": 210927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241010000, "long_term_debt": 1620293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1795293000, "total_liabilities": 2036303000, "total_debt": 1795293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4085897000, "total_equity": 2024698000, "shares_outstanding": 52361750, "operating_cash_flow": 84630000, "stock_based_compensation": 1875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23288000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62130000, "dividends_paid": 30048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19366000, "free_cash_flow": 107918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26636000", "ebitda": "85334000", "netIncome": "5353000", "grossProfit": "95403000", "depreciation": "None", "totalRevenue": "138158000", "costOfRevenue": "42755000", "interestIncome": "0", "incomeBeforeTax": "5715000", "interestExpense": "20921000", "operatingIncome": "22674000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "362000", "reportedCurrency": "USD", "netInterestIncome": "-20921000", "nonInterestIncome": "None", "operatingExpenses": "72729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58698000", "sellingGeneralAndAdministrative": "14031000", "netIncomeFromContinuingOperations": "5353000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "21437000", "currentDebt": "None", "investments": "None", "totalAssets": "4061001000", "longTermDebt": "1620293000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "81353000", "reportedCurrency": "USD", "retainedEarnings": "-4085897000", "totalLiabilities": "2036303000", "otherCurrentAssets": "13408000", "totalCurrentAssets": "112407000", "currentLongTermDebt": "175000000", "longTermInvestments": "40556000", "shortTermInvestments": "None", "currentNetReceivables": "70958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3948594000", "currentAccountsPayable": "210927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1795293000", "totalShareholderEquity": "2024698000", "capitalLeaseObligations": "95157000", "otherCurrentLiabilities": "30083000", "totalCurrentLiabilities": "241010000", "otherNonCurrentLiabilities": "115770000", "totalNonCurrentLiabilities": "1795293000", "cashAndShortTermInvestments": "28041000", "commonStockSharesOutstanding": "52361750", "intangibleAssetsExcludingGoodwill": "81353000", "cashAndCashEquivalentsAtCarryingValue": "28041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5353000", "profitLoss": "None", "dividendPayout": "30048000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84630000", "capitalExpenditures": "23288000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19366000", "cashflowFromInvestment": "-62130000", "stockBasedCompensation": "1875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }