{ "ticker": { "uuid": "b97d937b-76ac-4e6f-8589-0030c3f3c203", "symbol": "AHT", "name": "Ashford Hospitality Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/b97d937b-76ac-4e6f-8589-0030c3f3c203/", "api_url": "https://sharemaestro.com/factors/api/tickers/b97d937b-76ac-4e6f-8589-0030c3f3c203/" }, "ticker_metadata": { "id": 131, "uuid": "b97d937b-76ac-4e6f-8589-0030c3f3c203", "symbol": "AHT", "name": "Ashford Hospitality Trust Inc", "asset_type": "equity", "market_cap": 19570500, "stock_exchange_id": 3, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "Ashford Hospitality Trust Inc. (AHT) is a premier real estate investment trust (REIT) dedicated to acquiring and managing a diversified portfolio of upscale and luxury hotel properties, both domestically and internationally. The company leverages its extensive industry knowledge and proactive management approach to maximize property values and operational efficiency in an ever-evolving hospitality landscape. Focused on delivering attractive risk-adjusted returns, Ashford Hospitality Trust is strategically positioned to capitalize on emerging growth opportunities, reinforcing its commitment to enhancing shareholder value through disciplined investment practices and innovative management solutions.", "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": "b97d937b-76ac-4e6f-8589-0030c3f3c203", "symbol": "AHT", "name": "Ashford Hospitality Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/b97d937b-76ac-4e6f-8589-0030c3f3c203/", "api_url": "https://sharemaestro.com/factors/api/tickers/b97d937b-76ac-4e6f-8589-0030c3f3c203/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.66, "quality": 0.65, "momentum": 0.67, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.01, "market_cap": 19390420, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0447, "shareholder_yield": 0.9443, "roe": 0.4723, "piotroski_f_score": 2, "momentum_12_1": -0.4708, "volatility_252d": 0.611 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:04.056500+00:00", "batch_id": "" }, "size": { "price_close": 3.01, "market_cap": 19390420, "market_cap_usd": 19390420, "enterprise_value": 4580888420, "shares_outstanding": 6442000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0177, "pcf_ratio": 0.4991, "pfcf_ratio": 0.1527, "ev_ebitda": 22.3863, "ev_ebit": 65.6871, "ev_sales": 4.1844, "ev_fcf": 36.0629, "earnings_yield": null, "fcf_yield": 0.0277, "price_to_sales": 0.0177, "price_to_book": null, "price_to_cashflow": 0.4991, "ebitda_to_ev": 0.0447, "sales_yield": 0.239 }, "yield": { "dividend_yield": 0.9443, "buyback_yield": 0, "shareholder_yield": 0.9443, "debt_paydown_yield": null, "total_yield": 0.9443 }, "quality": { "gross_margin": 0.1587, "operating_margin": 0.0637, "net_margin": -0.2043, "ebitda_margin": 0.1869, "fcf_margin": 0.116, "roe": 0.4723, "roa": -0.0858, "roic": 0.0128, "roc_greenblatt": null, "asset_turnover": 0.4202, "cash_conversion": -0.568, "accruals_ratio": -0.1008, "sbc_to_revenue": -0.0006, "piotroski_f_score": 2, "altman_z_score": -2.0978, "earnings_stability_5y": 1.0652, "revenue_stability_5y": 0.3095, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0667, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -6.4283, "net_debt_to_ebitda": 22.2916, "debt_to_assets": 1.7811, "interest_coverage": 0.2326, "current_ratio": 0.1274, "quick_ratio": 0.126, "net_debt": 4561498000, "local_beta": -0.0006, "volatility_252d": 0.611, "volatility_60d": 1.4842, "max_drawdown_12m": -0.6347, "risk_adjusted_momentum": -0.7705 }, "growth": { "revenue_growth_1y": -0.0446, "revenue_growth_3y_cagr": -0.0381, "revenue_growth_5y_cagr": 0.1679, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5248, "book_value_growth_1y": null, "revenue_growth": -0.0446, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0227, "price_return_3m": -0.071, "price_return_6m": -0.0444, "price_return_9m": -0.5106, "price_return_12m": -0.4828, "price_return_12m_ex1m": -0.4708, "momentum_6m": -0.0444, "momentum_12m": -0.4828, "momentum_12_1": -0.4708, "distance_from_52w_high": -0.5755, "distance_from_52w_low": 0.1622, "relative_strength": -0.5828 }, "raw_ttm": { "revenue_ttm": 1094761000, "gross_profit_ttm": 173693000, "ebit_ttm": 69738000, "ebitda_ttm": 204629000, "net_income_ttm": -223640000, "eps_diluted_ttm": -34.7159, "operating_cash_flow_ttm": 38847000, "capital_expenditure_ttm": 88178000, "fcf_ttm": 127025000, "dividends_paid_ttm": 18310000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 299793000, "cash_and_equivalents": 78798000, "total_current_assets": 299692000, "total_current_liabilities": 2353133000, "net_ppe": null, "total_assets": 2605309000, "total_debt": 4640296000, "total_equity": -473535000, "net_working_capital": 220894000, "book_value_per_share": -73.5075, "retained_earnings": -3097325000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 34, "quality_composite": 35, "momentum_composite": 33, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.655, "os_score": 0.83, "value_percentile": 0.66, "quality_percentile": 0.65, "momentum_percentile": 0.67, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3556, "ticker_id": 131, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:04.056500+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.01, "market_cap": 19390420, "market_cap_usd": 19390420, "enterprise_value": 4580888420, "shares_outstanding": 6442000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.01771201, "pcf_ratio": 0.49914845, "pfcf_ratio": 0.15265042, "ev_ebitda": 22.38631093, "ev_ebit": 65.68712065, "ev_sales": 4.18437305, "ev_fcf": 36.06288857, "earnings_yield": null, "fcf_yield": 0.02772934, "dividend_yield": 0.94428073, "buyback_yield": 0, "shareholder_yield": 0.94428073, "debt_paydown_yield": null, "total_yield": 0.94428073, "gross_margin": 0.15865837, "operating_margin": 0.06370158, "net_margin": -0.20428203, "ebitda_margin": 0.1869166, "fcf_margin": 0.11602989, "roe": 0.47227766, "roa": -0.08584011, "roic": 0.01279451, "roc_greenblatt": null, "asset_turnover": 0.4202039, "cash_conversion": -0.56798873, "accruals_ratio": -0.10075081, "sbc_to_revenue": -0.00062023, "debt_to_equity": -6.42833793, "net_debt_to_ebitda": 22.29155203, "debt_to_assets": 1.78109238, "interest_coverage": 0.23262051, "current_ratio": 0.12735872, "quick_ratio": 0.12595123, "net_debt": 4561498000, "revenue_growth_1y": -0.04464615, "revenue_growth_3y_cagr": -0.03809301, "revenue_growth_5y_cagr": 0.16791412, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52478183, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -2.09784343, "earnings_stability_5y": 1.065246, "revenue_stability_5y": 0.309529, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02272727, "price_return_3m": -0.07098765, "price_return_6m": -0.04444444, "price_return_9m": -0.51056911, "price_return_12m": -0.48281787, "price_return_12m_ex1m": -0.47079038, "distance_from_52w_high": -0.57545839, "distance_from_52w_low": 0.16216216, "relative_strength": -0.58278145, "local_beta": -0.0006, "volatility_252d": 0.61101, "volatility_60d": 1.484183, "max_drawdown_12m": -0.63469676, "revenue_ttm": 1094761000, "gross_profit_ttm": 173693000, "ebit_ttm": 69738000, "ebitda_ttm": 204629000, "net_income_ttm": -223640000, "eps_diluted_ttm": -34.71592673, "operating_cash_flow_ttm": 38847000, "capital_expenditure_ttm": 88178000, "fcf_ttm": 127025000, "dividends_paid_ttm": 18310000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 299793000, "cash_and_equivalents": 78798000, "total_current_assets": 299692000, "total_current_liabilities": 2353133000, "net_ppe": null, "total_assets": 2605309000, "total_debt": 4640296000, "total_equity": -473535000, "net_working_capital": 220894000, "book_value_per_share": -73.5074511, "retained_earnings": -3097325000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 35, "momentum_composite": 33, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.01, "os": 0.83, "value": 0.66, "quality": 0.65, "momentum": 0.67, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.9443, "roe": 0.4723, "momentum_12_1": -0.4708, "complete_fields": { "id": 3556, "ticker_id": 131, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:04.056500+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.01, "market_cap": 19390420, "market_cap_usd": 19390420, "enterprise_value": 4580888420, "shares_outstanding": 6442000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.01771201, "pcf_ratio": 0.49914845, "pfcf_ratio": 0.15265042, "ev_ebitda": 22.38631093, "ev_ebit": 65.68712065, "ev_sales": 4.18437305, "ev_fcf": 36.06288857, "earnings_yield": null, "fcf_yield": 0.02772934, "dividend_yield": 0.94428073, "buyback_yield": 0, "shareholder_yield": 0.94428073, "debt_paydown_yield": null, "total_yield": 0.94428073, "gross_margin": 0.15865837, "operating_margin": 0.06370158, "net_margin": -0.20428203, "ebitda_margin": 0.1869166, "fcf_margin": 0.11602989, "roe": 0.47227766, "roa": -0.08584011, "roic": 0.01279451, "roc_greenblatt": null, "asset_turnover": 0.4202039, "cash_conversion": -0.56798873, "accruals_ratio": -0.10075081, "sbc_to_revenue": -0.00062023, "debt_to_equity": -6.42833793, "net_debt_to_ebitda": 22.29155203, "debt_to_assets": 1.78109238, "interest_coverage": 0.23262051, "current_ratio": 0.12735872, "quick_ratio": 0.12595123, "net_debt": 4561498000, "revenue_growth_1y": -0.04464615, "revenue_growth_3y_cagr": -0.03809301, "revenue_growth_5y_cagr": 0.16791412, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.52478183, "book_value_growth_1y": null, "piotroski_f_score": 2, "altman_z_score": -2.09784343, "earnings_stability_5y": 1.065246, "revenue_stability_5y": 0.309529, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02272727, "price_return_3m": -0.07098765, "price_return_6m": -0.04444444, "price_return_9m": -0.51056911, "price_return_12m": -0.48281787, "price_return_12m_ex1m": -0.47079038, "distance_from_52w_high": -0.57545839, "distance_from_52w_low": 0.16216216, "relative_strength": -0.58278145, "local_beta": -0.0006, "volatility_252d": 0.61101, "volatility_60d": 1.484183, "max_drawdown_12m": -0.63469676, "revenue_ttm": 1094761000, "gross_profit_ttm": 173693000, "ebit_ttm": 69738000, "ebitda_ttm": 204629000, "net_income_ttm": -223640000, "eps_diluted_ttm": -34.71592673, "operating_cash_flow_ttm": 38847000, "capital_expenditure_ttm": 88178000, "fcf_ttm": 127025000, "dividends_paid_ttm": 18310000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 299793000, "cash_and_equivalents": 78798000, "total_current_assets": 299692000, "total_current_liabilities": 2353133000, "net_ppe": null, "total_assets": 2605309000, "total_debt": 4640296000, "total_equity": -473535000, "net_working_capital": 220894000, "book_value_per_share": -73.5074511, "retained_earnings": -3097325000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 34, "quality_composite": 35, "momentum_composite": 33, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 25, "vc1_composite": 34, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 1104388000, "cost_of_revenue": 1110651000, "gross_profit": -6263000, "ebit": 106965000, "ebitda": 248260000, "pretax_income": -188302000, "tax_provision": 143000, "net_income": -179839000, "net_income_to_common": -179839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66348000, "total_current_assets": 282085000, "total_assets": 2833632000, "short_term_debt": 1080596000, "long_term_debt": 2526608000, "total_debt": 3607204000, "total_liabilities": 3206874000, "total_equity": -409269000, "shares_outstanding": 5974000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -15668000, "capital_expenditure": 71150000, "free_cash_flow": 55482000, "dividends_paid": 23957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211898, "ticker_id": 131, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106965000", "ebitda": "248260000", "netIncome": "-179839000", "grossProfit": "-6263000", "depreciation": "None", "totalRevenue": "1104388000", "costOfRevenue": "1110651000", "interestIncome": "4739000", "incomeBeforeTax": "-188302000", "interestExpense": "295267000", "operatingIncome": "59864000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "143000", "reportedCurrency": "USD", "netInterestIncome": "-290528000", "nonInterestIncome": "None", "operatingExpenses": "-66127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141295000", "sellingGeneralAndAdministrative": "20770000", "netIncomeFromContinuingOperations": "-188159000" }, "balance": { "goodwill": "None", "inventory": "3599000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "2833632000", "longTermDebt": "2526608000", "shortTermDebt": "1080596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3028489000", "totalLiabilities": "3206874000", "otherCurrentAssets": "179402000", "totalCurrentAssets": "282085000", "currentLongTermDebt": "None", "longTermInvestments": "7265000", "shortTermInvestments": "None", "currentNetReceivables": "32736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2547301000", "currentAccountsPayable": "124633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2128826000", "shortLongTermDebtTotal": "2922570000", "totalShareholderEquity": "-409269000", "capitalLeaseObligations": "61581000", "otherCurrentLiabilities": "-124633000", "totalCurrentLiabilities": "1080596000", "otherNonCurrentLiabilities": "309568000", "totalNonCurrentLiabilities": "2126278000", "cashAndShortTermInvestments": "66348000", "commonStockSharesOutstanding": "5974000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188159000", "profitLoss": "None", "dividendPayout": "23957000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15668000", "capitalExpenditures": "71150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179167000", "cashflowFromInvestment": "190756000", "stockBasedCompensation": "-761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104388000, "cost_of_revenue": 1110651000, "gross_profit": -6263000, "research_and_development": null, "selling_general_admin": 20770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106965000, "depreciation_amortisation": 141295000, "ebitda": 248260000, "interest_expense": 295267000, "interest_income": null, "other_non_operating": null, "pretax_income": -188302000, "tax_provision": 143000, "effective_tax_rate": null, "net_income": -179839000, "net_income_continuing_ops": -188159000, "net_income_to_common": -179839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66348000, "short_term_investments": null, "net_receivables": 32736000, "inventory": 3599000, "other_current_assets": null, "total_current_assets": 282085000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2547301000, "total_assets": 2833632000, "short_term_debt": 1080596000, "accounts_payable": 124633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1080596000, "long_term_debt": 2526608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2126278000, "total_liabilities": 3206874000, "total_debt": 3607204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3028489000, "total_equity": -409269000, "shares_outstanding": 5974000, "operating_cash_flow": -15668000, "stock_based_compensation": -761000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 190756000, "dividends_paid": 23957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179167000, "free_cash_flow": 55482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106965000", "ebitda": "248260000", "netIncome": "-179839000", "grossProfit": "-6263000", "depreciation": "None", "totalRevenue": "1104388000", "costOfRevenue": "1110651000", "interestIncome": "4739000", "incomeBeforeTax": "-188302000", "interestExpense": "295267000", "operatingIncome": "59864000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "143000", "reportedCurrency": "USD", "netInterestIncome": "-290528000", "nonInterestIncome": "None", "operatingExpenses": "-66127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1110651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141295000", "sellingGeneralAndAdministrative": "20770000", "netIncomeFromContinuingOperations": "-188159000" }, "balance": { "goodwill": "None", "inventory": "3599000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "2833632000", "longTermDebt": "2526608000", "shortTermDebt": "1080596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3028489000", "totalLiabilities": "3206874000", "otherCurrentAssets": "179402000", "totalCurrentAssets": "282085000", "currentLongTermDebt": "None", "longTermInvestments": "7265000", "shortTermInvestments": "None", "currentNetReceivables": "32736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2547301000", "currentAccountsPayable": "124633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2128826000", "shortLongTermDebtTotal": "2922570000", "totalShareholderEquity": "-409269000", "capitalLeaseObligations": "61581000", "otherCurrentLiabilities": "-124633000", "totalCurrentLiabilities": "1080596000", "otherNonCurrentLiabilities": "309568000", "totalNonCurrentLiabilities": "2126278000", "cashAndShortTermInvestments": "66348000", "commonStockSharesOutstanding": "5974000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188159000", "profitLoss": "None", "dividendPayout": "23957000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-15668000", "capitalExpenditures": "71150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179167000", "cashflowFromInvestment": "190756000", "stockBasedCompensation": "-761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140147000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 1172459000, "cost_of_revenue": 938065000, "gross_profit": 234394000, "ebit": 254937000, "ebitda": 407713000, "pretax_income": -64014000, "tax_provision": 997000, "net_income": -60300000, "net_income_to_common": -60300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112907000, "total_current_assets": 758549000, "total_assets": 3160985000, "short_term_debt": 2134980000, "long_term_debt": 2629289000, "total_debt": 4764269000, "total_liabilities": 3372771000, "total_equity": -247697000, "shares_outstanding": 4706000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -23592000, "capital_expenditure": 200000, "free_cash_flow": -23392000, "dividends_paid": 20365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211903, "ticker_id": 131, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254937000", "ebitda": "407713000", "netIncome": "-60300000", "grossProfit": "234394000", "depreciation": "None", "totalRevenue": "1172459000", "costOfRevenue": "938065000", "interestIncome": "6942000", "incomeBeforeTax": "-64014000", "interestExpense": "318951000", "operatingIncome": "259208000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "997000", "reportedCurrency": "USD", "netInterestIncome": "-312009000", "nonInterestIncome": "None", "operatingExpenses": "-24814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152776000", "sellingGeneralAndAdministrative": "24662000", "netIncomeFromContinuingOperations": "-65011000" }, "balance": { "goodwill": "None", "inventory": "3631000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "3160985000", "longTermDebt": "2629289000", "shortTermDebt": "2134980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2811868000", "totalLiabilities": "3372771000", "otherCurrentAssets": "207990000", "totalCurrentAssets": "758549000", "currentLongTermDebt": "None", "longTermInvestments": "7590000", "shortTermInvestments": "None", "currentNetReceivables": "434021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402436000", "currentAccountsPayable": "137506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2362987000", "shortLongTermDebtTotal": "2691650000", "totalShareholderEquity": "-247697000", "capitalLeaseObligations": "62361000", "otherCurrentLiabilities": "194964000", "totalCurrentLiabilities": "332470000", "otherNonCurrentLiabilities": "348651000", "totalNonCurrentLiabilities": "3040301000", "cashAndShortTermInvestments": "112907000", "commonStockSharesOutstanding": "4706000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "112907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65011000", "profitLoss": "None", "dividendPayout": "20365000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23592000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258750000", "cashflowFromInvestment": "191283000", "stockBasedCompensation": "2097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1172459000, "cost_of_revenue": 938065000, "gross_profit": 234394000, "research_and_development": null, "selling_general_admin": 24662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254937000, "depreciation_amortisation": 152776000, "ebitda": 407713000, "interest_expense": 318951000, "interest_income": null, "other_non_operating": null, "pretax_income": -64014000, "tax_provision": 997000, "effective_tax_rate": null, "net_income": -60300000, "net_income_continuing_ops": -65011000, "net_income_to_common": -60300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112907000, "short_term_investments": null, "net_receivables": 434021000, "inventory": 3631000, "other_current_assets": null, "total_current_assets": 758549000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2402436000, "total_assets": 3160985000, "short_term_debt": 2134980000, "accounts_payable": 137506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332470000, "long_term_debt": 2629289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3040301000, "total_liabilities": 3372771000, "total_debt": 4764269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2811868000, "total_equity": -247697000, "shares_outstanding": 4706000, "operating_cash_flow": -23592000, "stock_based_compensation": 2097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 191283000, "dividends_paid": 20365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258750000, "free_cash_flow": -23392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254937000", "ebitda": "407713000", "netIncome": "-60300000", "grossProfit": "234394000", "depreciation": "None", "totalRevenue": "1172459000", "costOfRevenue": "938065000", "interestIncome": "6942000", "incomeBeforeTax": "-64014000", "interestExpense": "318951000", "operatingIncome": "259208000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "997000", "reportedCurrency": "USD", "netInterestIncome": "-312009000", "nonInterestIncome": "None", "operatingExpenses": "-24814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "938065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152776000", "sellingGeneralAndAdministrative": "24662000", "netIncomeFromContinuingOperations": "-65011000" }, "balance": { "goodwill": "None", "inventory": "3631000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "3160985000", "longTermDebt": "2629289000", "shortTermDebt": "2134980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2811868000", "totalLiabilities": "3372771000", "otherCurrentAssets": "207990000", "totalCurrentAssets": "758549000", "currentLongTermDebt": "None", "longTermInvestments": "7590000", "shortTermInvestments": "None", "currentNetReceivables": "434021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402436000", "currentAccountsPayable": "137506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2362987000", "shortLongTermDebtTotal": "2691650000", "totalShareholderEquity": "-247697000", "capitalLeaseObligations": "62361000", "otherCurrentLiabilities": "194964000", "totalCurrentLiabilities": "332470000", "otherNonCurrentLiabilities": "348651000", "totalNonCurrentLiabilities": "3040301000", "cashAndShortTermInvestments": "112907000", "commonStockSharesOutstanding": "4706000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "112907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65011000", "profitLoss": "None", "dividendPayout": "20365000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23592000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258750000", "cashflowFromInvestment": "191283000", "stockBasedCompensation": "2097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152618000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 1367533000, "cost_of_revenue": 1044590000, "gross_profit": 322943000, "ebit": 186314000, "ebitda": 374121000, "pretax_income": -179834000, "tax_provision": 900000, "net_income": -178489000, "net_income_to_common": -178489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165231000, "total_current_assets": 414732000, "total_assets": 3462281000, "short_term_debt": 44156000, "long_term_debt": 3396071000, "total_debt": 3440227000, "total_liabilities": 3686558000, "total_equity": -261143000, "shares_outstanding": 3463850, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 14390000, "capital_expenditure": 599000, "free_cash_flow": 14989000, "dividends_paid": 14943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211908, "ticker_id": 131, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186314000", "ebitda": "374121000", "netIncome": "-178489000", "grossProfit": "322943000", "depreciation": "None", "totalRevenue": "1367533000", "costOfRevenue": "1044590000", "interestIncome": "9379000", "incomeBeforeTax": "-179834000", "interestExpense": "366148000", "operatingIncome": "130443000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-335126000", "nonInterestIncome": "None", "operatingExpenses": "192500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187807000", "sellingGeneralAndAdministrative": "16181000", "netIncomeFromContinuingOperations": "-207617000" }, "balance": { "goodwill": "None", "inventory": "3679000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3462281000", "longTermDebt": "3396071000", "shortTermDebt": "44156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2729312000", "totalLiabilities": "3686558000", "otherCurrentAssets": "171268000", "totalCurrentAssets": "414732000", "currentLongTermDebt": "None", "longTermInvestments": "9960000", "shortTermInvestments": "13696000", "currentNetReceivables": "74554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047549000", "currentAccountsPayable": "129323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2995979000", "shortLongTermDebtTotal": "3104185000", "totalShareholderEquity": "-261143000", "capitalLeaseObligations": "63234000", "otherCurrentLiabilities": "65556000", "totalCurrentLiabilities": "194879000", "otherNonCurrentLiabilities": "32374000", "totalNonCurrentLiabilities": "3491679000", "cashAndShortTermInvestments": "165231000", "commonStockSharesOutstanding": "3463850", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "165231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178489000", "profitLoss": "None", "dividendPayout": "14943000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7330000", "operatingCashflow": "14390000", "capitalExpenditures": "599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172130000", "cashflowFromInvestment": "-89752000", "stockBasedCompensation": "4027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1367533000, "cost_of_revenue": 1044590000, "gross_profit": 322943000, "research_and_development": 0.13, "selling_general_admin": 16181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186314000, "depreciation_amortisation": 187807000, "ebitda": 374121000, "interest_expense": 366148000, "interest_income": null, "other_non_operating": null, "pretax_income": -179834000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": -178489000, "net_income_continuing_ops": -207617000, "net_income_to_common": -178489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165231000, "short_term_investments": 13696000, "net_receivables": 74554000, "inventory": 3679000, "other_current_assets": null, "total_current_assets": 414732000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3047549000, "total_assets": 3462281000, "short_term_debt": 44156000, "accounts_payable": 129323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194879000, "long_term_debt": 3396071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3491679000, "total_liabilities": 3686558000, "total_debt": 3440227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2729312000, "total_equity": -261143000, "shares_outstanding": 3463850, "operating_cash_flow": 14390000, "stock_based_compensation": 4027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89752000, "dividends_paid": 14943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172130000, "free_cash_flow": 14989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186314000", "ebitda": "374121000", "netIncome": "-178489000", "grossProfit": "322943000", "depreciation": "None", "totalRevenue": "1367533000", "costOfRevenue": "1044590000", "interestIncome": "9379000", "incomeBeforeTax": "-179834000", "interestExpense": "366148000", "operatingIncome": "130443000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-335126000", "nonInterestIncome": "None", "operatingExpenses": "192500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187807000", "sellingGeneralAndAdministrative": "16181000", "netIncomeFromContinuingOperations": "-207617000" }, "balance": { "goodwill": "None", "inventory": "3679000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3462281000", "longTermDebt": "3396071000", "shortTermDebt": "44156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2729312000", "totalLiabilities": "3686558000", "otherCurrentAssets": "171268000", "totalCurrentAssets": "414732000", "currentLongTermDebt": "None", "longTermInvestments": "9960000", "shortTermInvestments": "13696000", "currentNetReceivables": "74554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047549000", "currentAccountsPayable": "129323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2995979000", "shortLongTermDebtTotal": "3104185000", "totalShareholderEquity": "-261143000", "capitalLeaseObligations": "63234000", "otherCurrentLiabilities": "65556000", "totalCurrentLiabilities": "194879000", "otherNonCurrentLiabilities": "32374000", "totalNonCurrentLiabilities": "3491679000", "cashAndShortTermInvestments": "165231000", "commonStockSharesOutstanding": "3463850", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "165231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-178489000", "profitLoss": "None", "dividendPayout": "14943000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7330000", "operatingCashflow": "14390000", "capitalExpenditures": "599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172130000", "cashflowFromInvestment": "-89752000", "stockBasedCompensation": "4027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187807000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 1240859000, "cost_of_revenue": 953228000, "gross_profit": 287631000, "ebit": 92273000, "ebitda": 294171000, "pretax_income": -134722000, "tax_provision": 6336000, "net_income": -139825000, "net_income_to_common": -139825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417064000, "total_current_assets": 663252000, "total_assets": 3917377000, "short_term_debt": 63508000, "long_term_debt": 3838543000, "total_debt": 3902051000, "total_liabilities": 4046216000, "total_equity": -128839000, "shares_outstanding": 34339000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 39224000, "capital_expenditure": 103751000, "free_cash_flow": 142975000, "dividends_paid": 12418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211913, "ticker_id": 131, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92273000", "ebitda": "294171000", "netIncome": "-139825000", "grossProfit": "287631000", "depreciation": "None", "totalRevenue": "1240859000", "costOfRevenue": "953228000", "interestIncome": "4777000", "incomeBeforeTax": "-134722000", "interestExpense": "226995000", "operatingIncome": "76255000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6336000", "reportedCurrency": "USD", "netInterestIncome": "-222218000", "nonInterestIncome": "None", "operatingExpenses": "211376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "16018000", "costofGoodsAndServicesSold": "953228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201898000", "sellingGeneralAndAdministrative": "9879000", "netIncomeFromContinuingOperations": "-141058000" }, "balance": { "goodwill": "None", "inventory": "3856000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "3917377000", "longTermDebt": "3838543000", "shortTermDebt": "63508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2534043000", "totalLiabilities": "4046216000", "otherCurrentAssets": "-2960388000", "totalCurrentAssets": "663252000", "currentLongTermDebt": "None", "longTermInvestments": "19576000", "shortTermInvestments": "3118331000", "currentNetReceivables": "84389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3254125000", "currentAccountsPayable": "115970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3162252000", "shortLongTermDebtTotal": "3920898000", "totalShareholderEquity": "-128839000", "capitalLeaseObligations": "63508000", "otherCurrentLiabilities": "-43784000", "totalCurrentLiabilities": "135694000", "otherNonCurrentLiabilities": "8471000", "totalNonCurrentLiabilities": "3910522000", "cashAndShortTermInvestments": "417064000", "commonStockSharesOutstanding": "34339000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "417064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141058000", "profitLoss": "None", "dividendPayout": "12418000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39224000", "capitalExpenditures": "103751000", "changeInReceivables": "-16207000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101508000", "cashflowFromInvestment": "-70334000", "stockBasedCompensation": "5998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132618000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240859000, "cost_of_revenue": 953228000, "gross_profit": 287631000, "research_and_development": 0.11, "selling_general_admin": 9879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92273000, "depreciation_amortisation": 201898000, "ebitda": 294171000, "interest_expense": 226995000, "interest_income": null, "other_non_operating": null, "pretax_income": -134722000, "tax_provision": 6336000, "effective_tax_rate": null, "net_income": -139825000, "net_income_continuing_ops": -141058000, "net_income_to_common": -139825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417064000, "short_term_investments": 3118331000, "net_receivables": 84389000, "inventory": 3856000, "other_current_assets": null, "total_current_assets": 663252000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3254125000, "total_assets": 3917377000, "short_term_debt": 63508000, "accounts_payable": 115970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135694000, "long_term_debt": 3838543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3910522000, "total_liabilities": 4046216000, "total_debt": 3902051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2534043000, "total_equity": -128839000, "shares_outstanding": 34339000, "operating_cash_flow": 39224000, "stock_based_compensation": 5998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70334000, "dividends_paid": 12418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101508000, "free_cash_flow": 142975000, "net_change_in_cash": -132618000 }, "raw_data": { "income": { "ebit": "92273000", "ebitda": "294171000", "netIncome": "-139825000", "grossProfit": "287631000", "depreciation": "None", "totalRevenue": "1240859000", "costOfRevenue": "953228000", "interestIncome": "4777000", "incomeBeforeTax": "-134722000", "interestExpense": "226995000", "operatingIncome": "76255000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6336000", "reportedCurrency": "USD", "netInterestIncome": "-222218000", "nonInterestIncome": "None", "operatingExpenses": "211376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "16018000", "costofGoodsAndServicesSold": "953228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201898000", "sellingGeneralAndAdministrative": "9879000", "netIncomeFromContinuingOperations": "-141058000" }, "balance": { "goodwill": "None", "inventory": "3856000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "3917377000", "longTermDebt": "3838543000", "shortTermDebt": "63508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2534043000", "totalLiabilities": "4046216000", "otherCurrentAssets": "-2960388000", "totalCurrentAssets": "663252000", "currentLongTermDebt": "None", "longTermInvestments": "19576000", "shortTermInvestments": "3118331000", "currentNetReceivables": "84389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3254125000", "currentAccountsPayable": "115970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3162252000", "shortLongTermDebtTotal": "3920898000", "totalShareholderEquity": "-128839000", "capitalLeaseObligations": "63508000", "otherCurrentLiabilities": "-43784000", "totalCurrentLiabilities": "135694000", "otherNonCurrentLiabilities": "8471000", "totalNonCurrentLiabilities": "3910522000", "cashAndShortTermInvestments": "417064000", "commonStockSharesOutstanding": "34339000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "417064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141058000", "profitLoss": "None", "dividendPayout": "12418000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39224000", "capitalExpenditures": "103751000", "changeInReceivables": "-16207000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101508000", "cashflowFromInvestment": "-70334000", "stockBasedCompensation": "5998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132618000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201898000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 805411000, "cost_of_revenue": 697023000, "gross_profit": 108388000, "ebit": -108981000, "ebitda": 110001000, "pretax_income": -265100000, "tax_provision": 5948000, "net_income": -267005000, "net_income_to_common": -267005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592110000, "total_current_assets": 789156000, "total_assets": 4098143000, "short_term_debt": 3255980000, "long_term_debt": 3887822000, "total_debt": 7143802000, "total_liabilities": 4078055000, "total_equity": 20088000, "shares_outstanding": 21844000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -144188000, "capital_expenditure": 90000, "free_cash_flow": -144098000, "dividends_paid": 18622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211918, "ticker_id": 131, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-108981000", "ebitda": "110001000", "netIncome": "-267005000", "grossProfit": "108388000", "depreciation": "None", "totalRevenue": "805411000", "costOfRevenue": "697023000", "interestIncome": "207000", "incomeBeforeTax": "-265100000", "interestExpense": "156119000", "operatingIncome": "-125167000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5948000", "reportedCurrency": "USD", "netInterestIncome": "-155912000", "nonInterestIncome": "None", "operatingExpenses": "233555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "16186000", "costofGoodsAndServicesSold": "697023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218982000", "sellingGeneralAndAdministrative": "16153000", "netIncomeFromContinuingOperations": "-271048000" }, "balance": { "goodwill": "None", "inventory": "3291000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "4098143000", "longTermDebt": "3887822000", "shortTermDebt": "3255980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2382970000", "totalLiabilities": "4078055000", "otherCurrentAssets": "112918000", "totalCurrentAssets": "789156000", "currentLongTermDebt": "None", "longTermInvestments": "11253000", "shortTermInvestments": "501000", "currentNetReceivables": "80837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3308987000", "currentAccountsPayable": "117650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3275285000", "shortLongTermDebtTotal": "7143802000", "totalShareholderEquity": "20088000", "capitalLeaseObligations": "45106000", "otherCurrentLiabilities": "20468000", "totalCurrentLiabilities": "138118000", "otherNonCurrentLiabilities": "7009000", "totalNonCurrentLiabilities": "3939937000", "cashAndShortTermInvestments": "592110000", "commonStockSharesOutstanding": "21844000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "592110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-271048000", "profitLoss": "None", "dividendPayout": "18622000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "28927000", "operatingCashflow": "-144188000", "capitalExpenditures": "90000", "changeInReceivables": "-21366000", "changeInExchangeRate": "None", "cashflowFromFinancing": "702559000", "cashflowFromInvestment": "-34040000", "stockBasedCompensation": "10025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "524331000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805411000, "cost_of_revenue": 697023000, "gross_profit": 108388000, "research_and_development": 0.33, "selling_general_admin": 16153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -108981000, "depreciation_amortisation": 218982000, "ebitda": 110001000, "interest_expense": 156119000, "interest_income": null, "other_non_operating": null, "pretax_income": -265100000, "tax_provision": 5948000, "effective_tax_rate": null, "net_income": -267005000, "net_income_continuing_ops": -271048000, "net_income_to_common": -267005000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592110000, "short_term_investments": 501000, "net_receivables": 80837000, "inventory": 3291000, "other_current_assets": null, "total_current_assets": 789156000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3308987000, "total_assets": 4098143000, "short_term_debt": 3255980000, "accounts_payable": 117650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138118000, "long_term_debt": 3887822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3939937000, "total_liabilities": 4078055000, "total_debt": 7143802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2382970000, "total_equity": 20088000, "shares_outstanding": 21844000, "operating_cash_flow": -144188000, "stock_based_compensation": 10025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34040000, "dividends_paid": 18622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 702559000, "free_cash_flow": -144098000, "net_change_in_cash": 524331000 }, "raw_data": { "income": { "ebit": "-108981000", "ebitda": "110001000", "netIncome": "-267005000", "grossProfit": "108388000", "depreciation": "None", "totalRevenue": "805411000", "costOfRevenue": "697023000", "interestIncome": "207000", "incomeBeforeTax": "-265100000", "interestExpense": "156119000", "operatingIncome": "-125167000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5948000", "reportedCurrency": "USD", "netInterestIncome": "-155912000", "nonInterestIncome": "None", "operatingExpenses": "233555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "16186000", "costofGoodsAndServicesSold": "697023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218982000", "sellingGeneralAndAdministrative": "16153000", "netIncomeFromContinuingOperations": "-271048000" }, "balance": { "goodwill": "None", "inventory": "3291000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "4098143000", "longTermDebt": "3887822000", "shortTermDebt": "3255980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2382970000", "totalLiabilities": "4078055000", "otherCurrentAssets": "112918000", "totalCurrentAssets": "789156000", "currentLongTermDebt": "None", "longTermInvestments": "11253000", "shortTermInvestments": "501000", "currentNetReceivables": "80837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3308987000", "currentAccountsPayable": "117650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3275285000", "shortLongTermDebtTotal": "7143802000", "totalShareholderEquity": "20088000", "capitalLeaseObligations": "45106000", "otherCurrentLiabilities": "20468000", "totalCurrentLiabilities": "138118000", "otherNonCurrentLiabilities": "7009000", "totalNonCurrentLiabilities": "3939937000", "cashAndShortTermInvestments": "592110000", "commonStockSharesOutstanding": "21844000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "592110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-271048000", "profitLoss": "None", "dividendPayout": "18622000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "28927000", "operatingCashflow": "-144188000", "capitalExpenditures": "90000", "changeInReceivables": "-21366000", "changeInExchangeRate": "None", "cashflowFromFinancing": "702559000", "cashflowFromInvestment": "-34040000", "stockBasedCompensation": "10025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "524331000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218982000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 508238000, "cost_of_revenue": 564391000, "gross_profit": -56153000, "ebit": -386869000, "ebitda": -134411000, "pretax_income": -634557000, "tax_provision": -1335000, "net_income": -543876000, "net_income_to_common": -543876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92905000, "total_current_assets": 233368000, "total_assets": 3734383000, "short_term_debt": 2902783000, "long_term_debt": 3728911000, "total_debt": 6631694000, "total_liabilities": 3994887000, "total_equity": -260504000, "shares_outstanding": 1575600, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -149531000, "capital_expenditure": 15392000, "free_cash_flow": -134139000, "dividends_paid": 28619000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211923, "ticker_id": 131, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-386869000", "ebitda": "-134411000", "netIncome": "-543876000", "grossProfit": "-56153000", "depreciation": "None", "totalRevenue": "508238000", "costOfRevenue": "564391000", "interestIncome": "672000", "incomeBeforeTax": "-634557000", "interestExpense": "247381000", "operatingIncome": "-465367000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1335000", "reportedCurrency": "USD", "netInterestIncome": "-246709000", "nonInterestIncome": "None", "operatingExpenses": "409214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.25", "otherNonOperatingIncome": "78191000", "costofGoodsAndServicesSold": "564391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252458000", "sellingGeneralAndAdministrative": "28048000", "netIncomeFromContinuingOperations": "-633222000" }, "balance": { "goodwill": "None", "inventory": "2447000", "commonStock": "644000", "currentDebt": "None", "investments": "None", "totalAssets": "3734383000", "longTermDebt": "3728911000", "shortTermDebt": "2902783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2093292000", "totalLiabilities": "3994887000", "otherCurrentAssets": "92809000", "totalCurrentAssets": "233368000", "currentLongTermDebt": "None", "longTermInvestments": "2811000", "shortTermInvestments": "263000", "currentNetReceivables": "45207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3501015000", "currentAccountsPayable": "99954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3471990000", "shortLongTermDebtTotal": "6631694000", "totalShareholderEquity": "-260504000", "capitalLeaseObligations": "45309000", "otherCurrentLiabilities": "113120000", "totalCurrentLiabilities": "213074000", "otherNonCurrentLiabilities": "7593000", "totalNonCurrentLiabilities": "3781813000", "cashAndShortTermInvestments": "92905000", "commonStockSharesOutstanding": "1575600", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "92905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-633222000", "profitLoss": "None", "dividendPayout": "28619000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-143241000", "operatingCashflow": "-149531000", "capitalExpenditures": "15392000", "changeInReceivables": "15738000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73759000", "cashflowFromInvestment": "-7604000", "stockBasedCompensation": "10746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28619000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-230894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 508238000, "cost_of_revenue": 564391000, "gross_profit": -56153000, "research_and_development": 1.25, "selling_general_admin": 28048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -386869000, "depreciation_amortisation": 252458000, "ebitda": -134411000, "interest_expense": 247381000, "interest_income": null, "other_non_operating": null, "pretax_income": -634557000, "tax_provision": -1335000, "effective_tax_rate": null, "net_income": -543876000, "net_income_continuing_ops": -633222000, "net_income_to_common": -543876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92905000, "short_term_investments": 263000, "net_receivables": 45207000, "inventory": 2447000, "other_current_assets": null, "total_current_assets": 233368000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3501015000, "total_assets": 3734383000, "short_term_debt": 2902783000, "accounts_payable": 99954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213074000, "long_term_debt": 3728911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3781813000, "total_liabilities": 3994887000, "total_debt": 6631694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2093292000, "total_equity": -260504000, "shares_outstanding": 1575600, "operating_cash_flow": -149531000, "stock_based_compensation": 10746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7604000, "dividends_paid": 28619000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73759000, "free_cash_flow": -134139000, "net_change_in_cash": -230894000 }, "raw_data": { "income": { "ebit": "-386869000", "ebitda": "-134411000", "netIncome": "-543876000", "grossProfit": "-56153000", "depreciation": "None", "totalRevenue": "508238000", "costOfRevenue": "564391000", "interestIncome": "672000", "incomeBeforeTax": "-634557000", "interestExpense": "247381000", "operatingIncome": "-465367000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1335000", "reportedCurrency": "USD", "netInterestIncome": "-246709000", "nonInterestIncome": "None", "operatingExpenses": "409214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.25", "otherNonOperatingIncome": "78191000", "costofGoodsAndServicesSold": "564391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252458000", "sellingGeneralAndAdministrative": "28048000", "netIncomeFromContinuingOperations": "-633222000" }, "balance": { "goodwill": "None", "inventory": "2447000", "commonStock": "644000", "currentDebt": "None", "investments": "None", "totalAssets": "3734383000", "longTermDebt": "3728911000", "shortTermDebt": "2902783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2093292000", "totalLiabilities": "3994887000", "otherCurrentAssets": "92809000", "totalCurrentAssets": "233368000", "currentLongTermDebt": "None", "longTermInvestments": "2811000", "shortTermInvestments": "263000", "currentNetReceivables": "45207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3501015000", "currentAccountsPayable": "99954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3471990000", "shortLongTermDebtTotal": "6631694000", "totalShareholderEquity": "-260504000", "capitalLeaseObligations": "45309000", "otherCurrentLiabilities": "113120000", "totalCurrentLiabilities": "213074000", "otherNonCurrentLiabilities": "7593000", "totalNonCurrentLiabilities": "3781813000", "cashAndShortTermInvestments": "92905000", "commonStockSharesOutstanding": "1575600", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "92905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-633222000", "profitLoss": "None", "dividendPayout": "28619000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-143241000", "operatingCashflow": "-149531000", "capitalExpenditures": "15392000", "changeInReceivables": "15738000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73759000", "cashflowFromInvestment": "-7604000", "stockBasedCompensation": "10746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28619000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-230894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252458000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 1502759000, "cost_of_revenue": 1100418000, "gross_profit": 402341000, "ebit": 120797000, "ebitda": 389543000, "pretax_income": -141461000, "tax_provision": 1218000, "net_income": -113635000, "net_income_to_common": -113635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262636000, "total_current_assets": 506764000, "total_assets": 4691348000, "short_term_debt": 3279403000, "long_term_debt": 4106560000, "total_debt": 7385963000, "total_liabilities": 4352212000, "total_equity": 339136000, "shares_outstanding": 998370, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 177209000, "capital_expenditure": 475000, "free_cash_flow": 177684000, "dividends_paid": 86210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211928, "ticker_id": 131, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120797000", "ebitda": "389543000", "netIncome": "-113635000", "grossProfit": "402341000", "depreciation": "None", "totalRevenue": "1502759000", "costOfRevenue": "1100418000", "interestIncome": "3067000", "incomeBeforeTax": "-141461000", "interestExpense": "262001000", "operatingIncome": "114729000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1218000", "reportedCurrency": "USD", "netInterestIncome": "-258934000", "nonInterestIncome": "None", "operatingExpenses": "287612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "5811000", "costofGoodsAndServicesSold": "1100418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268746000", "sellingGeneralAndAdministrative": "11107000", "netIncomeFromContinuingOperations": "-142567000" }, "balance": { "goodwill": "None", "inventory": "4346000", "commonStock": "1021000", "currentDebt": "None", "investments": "None", "totalAssets": "4691348000", "longTermDebt": "4106560000", "shortTermDebt": "3279403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-1558038000", "totalLiabilities": "4352212000", "otherCurrentAssets": "157457000", "totalCurrentAssets": "506764000", "currentLongTermDebt": "None", "longTermInvestments": "4520000", "shortTermInvestments": "14591000", "currentNetReceivables": "67734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4184584000", "currentAccountsPayable": "134341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4108443000", "shortLongTermDebtTotal": "7385963000", "totalShareholderEquity": "339136000", "capitalLeaseObligations": "53270000", "otherCurrentLiabilities": "29928000", "totalCurrentLiabilities": "164269000", "otherNonCurrentLiabilities": "83892000", "totalNonCurrentLiabilities": "4187943000", "cashAndShortTermInvestments": "262636000", "commonStockSharesOutstanding": "998370", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "262636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142679000", "profitLoss": "None", "dividendPayout": "86210000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4177000", "operatingCashflow": "177209000", "capitalExpenditures": "475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34379000", "cashflowFromInvestment": "-253193000", "stockBasedCompensation": "19717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41605000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1502759000, "cost_of_revenue": 1100418000, "gross_profit": 402341000, "research_and_development": 0.09, "selling_general_admin": 11107000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120797000, "depreciation_amortisation": 268746000, "ebitda": 389543000, "interest_expense": 262001000, "interest_income": null, "other_non_operating": null, "pretax_income": -141461000, "tax_provision": 1218000, "effective_tax_rate": null, "net_income": -113635000, "net_income_continuing_ops": -142567000, "net_income_to_common": -113635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262636000, "short_term_investments": 14591000, "net_receivables": 67734000, "inventory": 4346000, "other_current_assets": null, "total_current_assets": 506764000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4184584000, "total_assets": 4691348000, "short_term_debt": 3279403000, "accounts_payable": 134341000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164269000, "long_term_debt": 4106560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4187943000, "total_liabilities": 4352212000, "total_debt": 7385963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1558038000, "total_equity": 339136000, "shares_outstanding": 998370, "operating_cash_flow": 177209000, "stock_based_compensation": 19717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253193000, "dividends_paid": 86210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34379000, "free_cash_flow": 177684000, "net_change_in_cash": -41605000 }, "raw_data": { "income": { "ebit": "120797000", "ebitda": "389543000", "netIncome": "-113635000", "grossProfit": "402341000", "depreciation": "None", "totalRevenue": "1502759000", "costOfRevenue": "1100418000", "interestIncome": "3067000", "incomeBeforeTax": "-141461000", "interestExpense": "262001000", "operatingIncome": "114729000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1218000", "reportedCurrency": "USD", "netInterestIncome": "-258934000", "nonInterestIncome": "None", "operatingExpenses": "287612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "5811000", "costofGoodsAndServicesSold": "1100418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "268746000", "sellingGeneralAndAdministrative": "11107000", "netIncomeFromContinuingOperations": "-142567000" }, "balance": { "goodwill": "None", "inventory": "4346000", "commonStock": "1021000", "currentDebt": "None", "investments": "None", "totalAssets": "4691348000", "longTermDebt": "4106560000", "shortTermDebt": "3279403000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-1558038000", "totalLiabilities": "4352212000", "otherCurrentAssets": "157457000", "totalCurrentAssets": "506764000", "currentLongTermDebt": "None", "longTermInvestments": "4520000", "shortTermInvestments": "14591000", "currentNetReceivables": "67734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4184584000", "currentAccountsPayable": "134341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4108443000", "shortLongTermDebtTotal": "7385963000", "totalShareholderEquity": "339136000", "capitalLeaseObligations": "53270000", "otherCurrentLiabilities": "29928000", "totalCurrentLiabilities": "164269000", "otherNonCurrentLiabilities": "83892000", "totalNonCurrentLiabilities": "4187943000", "cashAndShortTermInvestments": "262636000", "commonStockSharesOutstanding": "998370", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "262636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142679000", "profitLoss": "None", "dividendPayout": "86210000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4177000", "operatingCashflow": "177209000", "capitalExpenditures": "475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34379000", "cashflowFromInvestment": "-253193000", "stockBasedCompensation": "19717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41605000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268746000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 1430789000, "cost_of_revenue": 1048059000, "gross_profit": 382730000, "ebit": -979978000, "ebitda": 341717000, "pretax_income": -153527000, "tax_provision": 2782000, "net_income": -126966000, "net_income_to_common": -126966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319210000, "total_current_assets": 544654000, "total_assets": 4685954000, "short_term_debt": 669233000, "long_term_debt": 3927316000, "total_debt": 4596549000, "total_liabilities": 4152106000, "total_equity": 533848000, "shares_outstanding": 972800, "goodwill_and_intangibles": 9824000 }, "cash_flow": { "operating_cash_flow": 181560000, "capital_expenditure": 329000, "free_cash_flow": 181889000, "dividends_paid": 97445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211933, "ticker_id": 131, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-979978000", "ebitda": "341717000", "netIncome": "-126966000", "grossProfit": "382730000", "depreciation": "None", "totalRevenue": "1430789000", "costOfRevenue": "1048059000", "interestIncome": "3952000", "incomeBeforeTax": "-153527000", "interestExpense": "236786000", "operatingIncome": "90414000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2782000", "reportedCurrency": "USD", "netInterestIncome": "-232834000", "nonInterestIncome": "None", "operatingExpenses": "269389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-7155000", "costofGoodsAndServicesSold": "1048059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1321695000", "sellingGeneralAndAdministrative": "10931000", "netIncomeFromContinuingOperations": "-156309000" }, "balance": { "goodwill": "None", "inventory": "4224000", "commonStock": "1010000", "currentDebt": "None", "investments": "None", "totalAssets": "4685954000", "longTermDebt": "3927316000", "shortTermDebt": "669233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9824000", "reportedCurrency": "USD", "retainedEarnings": "-1363020000", "totalLiabilities": "4152106000", "otherCurrentAssets": "140584000", "totalCurrentAssets": "544654000", "currentLongTermDebt": "None", "longTermInvestments": "6885000", "shortTermInvestments": "21816000", "currentNetReceivables": "58820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4141300000", "currentAccountsPayable": "136757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4105219000", "shortLongTermDebtTotal": "4596549000", "totalShareholderEquity": "533848000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53834000", "totalCurrentLiabilities": "190591000", "otherNonCurrentLiabilities": "36728000", "totalNonCurrentLiabilities": "3961515000", "cashAndShortTermInvestments": "319210000", "commonStockSharesOutstanding": "972800", "intangibleAssetsExcludingGoodwill": "9824000", "cashAndCashEquivalentsAtCarryingValue": "319210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156309000", "profitLoss": "None", "dividendPayout": "97445000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-414000", "operatingCashflow": "181560000", "capitalExpenditures": "329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115814000", "cashflowFromInvestment": "-329634000", "stockBasedCompensation": "26939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32260000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1430789000, "cost_of_revenue": 1048059000, "gross_profit": 382730000, "research_and_development": 0.11, "selling_general_admin": 10931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -979978000, "depreciation_amortisation": 1321695000, "ebitda": 341717000, "interest_expense": 236786000, "interest_income": null, "other_non_operating": null, "pretax_income": -153527000, "tax_provision": 2782000, "effective_tax_rate": null, "net_income": -126966000, "net_income_continuing_ops": -156309000, "net_income_to_common": -126966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319210000, "short_term_investments": 21816000, "net_receivables": 58820000, "inventory": 4224000, "other_current_assets": null, "total_current_assets": 544654000, "net_ppe": null, "goodwill": null, "intangible_assets": 9824000, "goodwill_and_intangibles": 9824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4141300000, "total_assets": 4685954000, "short_term_debt": 669233000, "accounts_payable": 136757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190591000, "long_term_debt": 3927316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3961515000, "total_liabilities": 4152106000, "total_debt": 4596549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1363020000, "total_equity": 533848000, "shares_outstanding": 972800, "operating_cash_flow": 181560000, "stock_based_compensation": 26939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329634000, "dividends_paid": 97445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115814000, "free_cash_flow": 181889000, "net_change_in_cash": -32260000 }, "raw_data": { "income": { "ebit": "-979978000", "ebitda": "341717000", "netIncome": "-126966000", "grossProfit": "382730000", "depreciation": "None", "totalRevenue": "1430789000", "costOfRevenue": "1048059000", "interestIncome": "3952000", "incomeBeforeTax": "-153527000", "interestExpense": "236786000", "operatingIncome": "90414000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2782000", "reportedCurrency": "USD", "netInterestIncome": "-232834000", "nonInterestIncome": "None", "operatingExpenses": "269389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-7155000", "costofGoodsAndServicesSold": "1048059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1321695000", "sellingGeneralAndAdministrative": "10931000", "netIncomeFromContinuingOperations": "-156309000" }, "balance": { "goodwill": "None", "inventory": "4224000", "commonStock": "1010000", "currentDebt": "None", "investments": "None", "totalAssets": "4685954000", "longTermDebt": "3927316000", "shortTermDebt": "669233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9824000", "reportedCurrency": "USD", "retainedEarnings": "-1363020000", "totalLiabilities": "4152106000", "otherCurrentAssets": "140584000", "totalCurrentAssets": "544654000", "currentLongTermDebt": "None", "longTermInvestments": "6885000", "shortTermInvestments": "21816000", "currentNetReceivables": "58820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4141300000", "currentAccountsPayable": "136757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4105219000", "shortLongTermDebtTotal": "4596549000", "totalShareholderEquity": "533848000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53834000", "totalCurrentLiabilities": "190591000", "otherNonCurrentLiabilities": "36728000", "totalNonCurrentLiabilities": "3961515000", "cashAndShortTermInvestments": "319210000", "commonStockSharesOutstanding": "972800", "intangibleAssetsExcludingGoodwill": "9824000", "cashAndCashEquivalentsAtCarryingValue": "319210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156309000", "profitLoss": "None", "dividendPayout": "97445000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-414000", "operatingCashflow": "181560000", "capitalExpenditures": "329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115814000", "cashflowFromInvestment": "-329634000", "stockBasedCompensation": "26939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32260000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258221000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 267732000, "cost_of_revenue": 260036000, "gross_profit": 7696000, "ebit": 16669000, "ebitda": 48675000, "pretax_income": -64705000, "tax_provision": 752000, "net_income": -63772000, "net_income_to_common": -63772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78798000, "total_current_assets": 299692000, "total_assets": 2605309000, "short_term_debt": 2353133000, "long_term_debt": 2287163000, "total_debt": 4640296000, "total_liabilities": 3044043000, "total_equity": -473535000, "shares_outstanding": 6442000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29523000, "capital_expenditure": 16962000, "free_cash_flow": 46485000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211896, "ticker_id": 131, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16669000", "ebitda": "48675000", "netIncome": "-63772000", "grossProfit": "7696000", "depreciation": "None", "totalRevenue": "267732000", "costOfRevenue": "260036000", "interestIncome": "922000", "incomeBeforeTax": "-64705000", "interestExpense": "81374000", "operatingIncome": "18834000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "752000", "reportedCurrency": "USD", "netInterestIncome": "-80452000", "nonInterestIncome": "None", "operatingExpenses": "-11138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32006000", "sellingGeneralAndAdministrative": "1602000", "netIncomeFromContinuingOperations": "-65457000" }, "balance": { "goodwill": "None", "inventory": "3312000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "2605309000", "longTermDebt": "2287163000", "shortTermDebt": "2353133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3097325000", "totalLiabilities": "3044043000", "otherCurrentAssets": "173090000", "totalCurrentAssets": "299692000", "currentLongTermDebt": "None", "longTermInvestments": "7063000", "shortTermInvestments": "None", "currentNetReceivables": "44492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305617000", "currentAccountsPayable": "161417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2600622000", "totalShareholderEquity": "-473535000", "capitalLeaseObligations": "61459000", "otherCurrentLiabilities": "-161417000", "totalCurrentLiabilities": "2353133000", "otherNonCurrentLiabilities": "288695000", "totalNonCurrentLiabilities": "690910000", "cashAndShortTermInvestments": "78798000", "commonStockSharesOutstanding": "6442000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "78798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63772000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29523000", "capitalExpenditures": "16962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222040000", "cashflowFromInvestment": "197133000", "stockBasedCompensation": "28000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267732000, "cost_of_revenue": 260036000, "gross_profit": 7696000, "research_and_development": null, "selling_general_admin": 1602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16669000, "depreciation_amortisation": 32006000, "ebitda": 48675000, "interest_expense": 81374000, "interest_income": null, "other_non_operating": null, "pretax_income": -64705000, "tax_provision": 752000, "effective_tax_rate": null, "net_income": -63772000, "net_income_continuing_ops": -65457000, "net_income_to_common": -63772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78798000, "short_term_investments": null, "net_receivables": 44492000, "inventory": 3312000, "other_current_assets": null, "total_current_assets": 299692000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2305617000, "total_assets": 2605309000, "short_term_debt": 2353133000, "accounts_payable": 161417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2353133000, "long_term_debt": 2287163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 690910000, "total_liabilities": 3044043000, "total_debt": 4640296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3097325000, "total_equity": -473535000, "shares_outstanding": 6442000, "operating_cash_flow": 29523000, "stock_based_compensation": 28000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 197133000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222040000, "free_cash_flow": 46485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16669000", "ebitda": "48675000", "netIncome": "-63772000", "grossProfit": "7696000", "depreciation": "None", "totalRevenue": "267732000", "costOfRevenue": "260036000", "interestIncome": "922000", "incomeBeforeTax": "-64705000", "interestExpense": "81374000", "operatingIncome": "18834000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "752000", "reportedCurrency": "USD", "netInterestIncome": "-80452000", "nonInterestIncome": "None", "operatingExpenses": "-11138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32006000", "sellingGeneralAndAdministrative": "1602000", "netIncomeFromContinuingOperations": "-65457000" }, "balance": { "goodwill": "None", "inventory": "3312000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "2605309000", "longTermDebt": "2287163000", "shortTermDebt": "2353133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3097325000", "totalLiabilities": "3044043000", "otherCurrentAssets": "173090000", "totalCurrentAssets": "299692000", "currentLongTermDebt": "None", "longTermInvestments": "7063000", "shortTermInvestments": "None", "currentNetReceivables": "44492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305617000", "currentAccountsPayable": "161417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2600622000", "totalShareholderEquity": "-473535000", "capitalLeaseObligations": "61459000", "otherCurrentLiabilities": "-161417000", "totalCurrentLiabilities": "2353133000", "otherNonCurrentLiabilities": "288695000", "totalNonCurrentLiabilities": "690910000", "cashAndShortTermInvestments": "78798000", "commonStockSharesOutstanding": "6442000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "78798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63772000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29523000", "capitalExpenditures": "16962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222040000", "cashflowFromInvestment": "197133000", "stockBasedCompensation": "28000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32006000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 258967000, "cost_of_revenue": 213917000, "gross_profit": 45050000, "ebit": -5336000, "ebitda": 27723000, "pretax_income": -71635000, "tax_provision": -838000, "net_income": -69323000, "net_income_to_common": -69323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66348000, "total_current_assets": 286331000, "total_assets": 2833632000, "short_term_debt": 1080596000, "long_term_debt": 2526608000, "total_debt": 3607204000, "total_liabilities": 3206874000, "total_equity": -409269000, "shares_outstanding": 6351000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12512000, "capital_expenditure": 25665000, "free_cash_flow": 13153000, "dividends_paid": 6225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211897, "ticker_id": 131, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5336000", "ebitda": "27723000", "netIncome": "-69323000", "grossProfit": "45050000", "depreciation": "None", "totalRevenue": "258967000", "costOfRevenue": "213917000", "interestIncome": "1073000", "incomeBeforeTax": "-71635000", "interestExpense": "65267000", "operatingIncome": "7296000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-838000", "reportedCurrency": "USD", "netInterestIncome": "-64194000", "nonInterestIncome": "None", "operatingExpenses": "37754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33059000", "sellingGeneralAndAdministrative": "3663000", "netIncomeFromContinuingOperations": "-70797000" }, "balance": { "goodwill": "None", "inventory": "3599000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "2833632000", "longTermDebt": "2526608000", "shortTermDebt": "1080596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3028489000", "totalLiabilities": "3206874000", "otherCurrentAssets": "183648000", "totalCurrentAssets": "286331000", "currentLongTermDebt": "None", "longTermInvestments": "7265000", "shortTermInvestments": "None", "currentNetReceivables": "32736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2547301000", "currentAccountsPayable": "124633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2128826000", "shortLongTermDebtTotal": "2922570000", "totalShareholderEquity": "-409269000", "capitalLeaseObligations": "61581000", "otherCurrentLiabilities": "-124633000", "totalCurrentLiabilities": "1080596000", "otherNonCurrentLiabilities": "309568000", "totalNonCurrentLiabilities": "2126278000", "cashAndShortTermInvestments": "66348000", "commonStockSharesOutstanding": "6351000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70797000", "profitLoss": "None", "dividendPayout": "6225000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12512000", "capitalExpenditures": "25665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77551000", "cashflowFromInvestment": "57628000", "stockBasedCompensation": "-224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258967000, "cost_of_revenue": 213917000, "gross_profit": 45050000, "research_and_development": null, "selling_general_admin": 3663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5336000, "depreciation_amortisation": 33059000, "ebitda": 27723000, "interest_expense": 65267000, "interest_income": null, "other_non_operating": null, "pretax_income": -71635000, "tax_provision": -838000, "effective_tax_rate": null, "net_income": -69323000, "net_income_continuing_ops": -70797000, "net_income_to_common": -69323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66348000, "short_term_investments": null, "net_receivables": 32736000, "inventory": 3599000, "other_current_assets": null, "total_current_assets": 286331000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2547301000, "total_assets": 2833632000, "short_term_debt": 1080596000, "accounts_payable": 124633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1080596000, "long_term_debt": 2526608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2126278000, "total_liabilities": 3206874000, "total_debt": 3607204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3028489000, "total_equity": -409269000, "shares_outstanding": 6351000, "operating_cash_flow": -12512000, "stock_based_compensation": -224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 57628000, "dividends_paid": 6225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77551000, "free_cash_flow": 13153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5336000", "ebitda": "27723000", "netIncome": "-69323000", "grossProfit": "45050000", "depreciation": "None", "totalRevenue": "258967000", "costOfRevenue": "213917000", "interestIncome": "1073000", "incomeBeforeTax": "-71635000", "interestExpense": "65267000", "operatingIncome": "7296000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-838000", "reportedCurrency": "USD", "netInterestIncome": "-64194000", "nonInterestIncome": "None", "operatingExpenses": "37754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33059000", "sellingGeneralAndAdministrative": "3663000", "netIncomeFromContinuingOperations": "-70797000" }, "balance": { "goodwill": "None", "inventory": "3599000", "commonStock": "65000", "currentDebt": "None", "investments": "None", "totalAssets": "2833632000", "longTermDebt": "2526608000", "shortTermDebt": "1080596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3028489000", "totalLiabilities": "3206874000", "otherCurrentAssets": "183648000", "totalCurrentAssets": "286331000", "currentLongTermDebt": "None", "longTermInvestments": "7265000", "shortTermInvestments": "None", "currentNetReceivables": "32736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2547301000", "currentAccountsPayable": "124633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2128826000", "shortLongTermDebtTotal": "2922570000", "totalShareholderEquity": "-409269000", "capitalLeaseObligations": "61581000", "otherCurrentLiabilities": "-124633000", "totalCurrentLiabilities": "1080596000", "otherNonCurrentLiabilities": "309568000", "totalNonCurrentLiabilities": "2126278000", "cashAndShortTermInvestments": "66348000", "commonStockSharesOutstanding": "6351000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66348000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70797000", "profitLoss": "None", "dividendPayout": "6225000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-12512000", "capitalExpenditures": "25665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77551000", "cashflowFromInvestment": "57628000", "stockBasedCompensation": "-224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33059000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 266061000, "cost_of_revenue": 220034000, "gross_profit": 46027000, "ebit": 10136000, "ebitda": 44686000, "pretax_income": -62466000, "tax_provision": 259000, "net_income": -60149000, "net_income_to_common": -60149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246122000, "total_current_assets": 324233000, "total_assets": 3008436000, "short_term_debt": 21971000, "long_term_debt": 2911296000, "total_debt": 2933267000, "total_liabilities": 3308060000, "total_equity": -336683000, "shares_outstanding": 5847000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5492000, "capital_expenditure": 45485000, "free_cash_flow": 50977000, "dividends_paid": 6118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211899, "ticker_id": 131, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10136000", "ebitda": "44686000", "netIncome": "-60149000", "grossProfit": "46027000", "depreciation": "None", "totalRevenue": "266061000", "costOfRevenue": "220034000", "interestIncome": "1199000", "incomeBeforeTax": "-62466000", "interestExpense": "72563000", "operatingIncome": "4135000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "-71364000", "nonInterestIncome": "None", "operatingExpenses": "41892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34550000", "sellingGeneralAndAdministrative": "7303000", "netIncomeFromContinuingOperations": "-62725000" }, "balance": { "goodwill": "None", "inventory": "3747000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "3008436000", "longTermDebt": "2911296000", "shortTermDebt": "21971000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2949658000", "totalLiabilities": "3308060000", "otherCurrentAssets": "-326926000", "totalCurrentAssets": "324233000", "currentLongTermDebt": "None", "longTermInvestments": "7331000", "shortTermInvestments": "None", "currentNetReceivables": "80804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2276153000", "currentAccountsPayable": "145044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2238764000", "shortLongTermDebtTotal": "2990453000", "totalShareholderEquity": "-336683000", "capitalLeaseObligations": "61617000", "otherCurrentLiabilities": "297092000", "totalCurrentLiabilities": "319063000", "otherNonCurrentLiabilities": "38055000", "totalNonCurrentLiabilities": "3010968000", "cashAndShortTermInvestments": "246122000", "commonStockSharesOutstanding": "5847000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "246122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62725000", "profitLoss": "None", "dividendPayout": "6118000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5492000", "capitalExpenditures": "45485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39824000", "cashflowFromInvestment": "27308000", "stockBasedCompensation": "-704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266061000, "cost_of_revenue": 220034000, "gross_profit": 46027000, "research_and_development": null, "selling_general_admin": 7303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10136000, "depreciation_amortisation": 34550000, "ebitda": 44686000, "interest_expense": 72563000, "interest_income": null, "other_non_operating": null, "pretax_income": -62466000, "tax_provision": 259000, "effective_tax_rate": null, "net_income": -60149000, "net_income_continuing_ops": -62725000, "net_income_to_common": -60149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246122000, "short_term_investments": null, "net_receivables": 80804000, "inventory": 3747000, "other_current_assets": null, "total_current_assets": 324233000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2276153000, "total_assets": 3008436000, "short_term_debt": 21971000, "accounts_payable": 145044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319063000, "long_term_debt": 2911296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3010968000, "total_liabilities": 3308060000, "total_debt": 2933267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2949658000, "total_equity": -336683000, "shares_outstanding": 5847000, "operating_cash_flow": 5492000, "stock_based_compensation": -704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27308000, "dividends_paid": 6118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39824000, "free_cash_flow": 50977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10136000", "ebitda": "44686000", "netIncome": "-60149000", "grossProfit": "46027000", "depreciation": "None", "totalRevenue": "266061000", "costOfRevenue": "220034000", "interestIncome": "1199000", "incomeBeforeTax": "-62466000", "interestExpense": "72563000", "operatingIncome": "4135000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "-71364000", "nonInterestIncome": "None", "operatingExpenses": "41892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34550000", "sellingGeneralAndAdministrative": "7303000", "netIncomeFromContinuingOperations": "-62725000" }, "balance": { "goodwill": "None", "inventory": "3747000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "3008436000", "longTermDebt": "2911296000", "shortTermDebt": "21971000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2949658000", "totalLiabilities": "3308060000", "otherCurrentAssets": "-326926000", "totalCurrentAssets": "324233000", "currentLongTermDebt": "None", "longTermInvestments": "7331000", "shortTermInvestments": "None", "currentNetReceivables": "80804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2276153000", "currentAccountsPayable": "145044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2238764000", "shortLongTermDebtTotal": "2990453000", "totalShareholderEquity": "-336683000", "capitalLeaseObligations": "61617000", "otherCurrentLiabilities": "297092000", "totalCurrentLiabilities": "319063000", "otherNonCurrentLiabilities": "38055000", "totalNonCurrentLiabilities": "3010968000", "cashAndShortTermInvestments": "246122000", "commonStockSharesOutstanding": "5847000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "246122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62725000", "profitLoss": "None", "dividendPayout": "6118000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5492000", "capitalExpenditures": "45485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39824000", "cashflowFromInvestment": "27308000", "stockBasedCompensation": "-704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34550000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 302001000, "cost_of_revenue": 227081000, "gross_profit": 74920000, "ebit": 48269000, "ebitda": 83545000, "pretax_income": -32320000, "tax_provision": 119000, "net_income": -30396000, "net_income_to_common": -30396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99965000, "total_current_assets": 727841000, "total_assets": 3059352000, "short_term_debt": 765596000, "long_term_debt": 2945805000, "total_debt": 3711401000, "total_liabilities": 3307418000, "total_equity": -282271000, "shares_outstanding": 5804000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16344000, "capital_expenditure": 66000, "free_cash_flow": 16410000, "dividends_paid": 5967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211900, "ticker_id": 131, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48269000", "ebitda": "83545000", "netIncome": "-30396000", "grossProfit": "74920000", "depreciation": "None", "totalRevenue": "302001000", "costOfRevenue": "227081000", "interestIncome": "1253000", "incomeBeforeTax": "-32320000", "interestExpense": "80589000", "operatingIncome": "49296000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-79336000", "nonInterestIncome": "None", "operatingExpenses": "25624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35276000", "sellingGeneralAndAdministrative": "5485000", "netIncomeFromContinuingOperations": "-32439000" }, "balance": { "goodwill": "None", "inventory": "3686000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "3059352000", "longTermDebt": "2945805000", "shortTermDebt": "765596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2880095000", "totalLiabilities": "3307418000", "otherCurrentAssets": "172774000", "totalCurrentAssets": "727841000", "currentLongTermDebt": "None", "longTermInvestments": "7203000", "shortTermInvestments": "None", "currentNetReceivables": "451416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2331511000", "currentAccountsPayable": "130135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2287164000", "shortLongTermDebtTotal": "3007732000", "totalShareholderEquity": "-282271000", "capitalLeaseObligations": "61927000", "otherCurrentLiabilities": "135611000", "totalCurrentLiabilities": "265746000", "otherNonCurrentLiabilities": "33940000", "totalNonCurrentLiabilities": "3041672000", "cashAndShortTermInvestments": "99965000", "commonStockSharesOutstanding": "5804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32439000", "profitLoss": "None", "dividendPayout": "5967000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16344000", "capitalExpenditures": "66000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8214000", "cashflowFromInvestment": "6320000", "stockBasedCompensation": "221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302001000, "cost_of_revenue": 227081000, "gross_profit": 74920000, "research_and_development": null, "selling_general_admin": 5485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48269000, "depreciation_amortisation": 35276000, "ebitda": 83545000, "interest_expense": 80589000, "interest_income": null, "other_non_operating": null, "pretax_income": -32320000, "tax_provision": 119000, "effective_tax_rate": null, "net_income": -30396000, "net_income_continuing_ops": -32439000, "net_income_to_common": -30396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99965000, "short_term_investments": null, "net_receivables": 451416000, "inventory": 3686000, "other_current_assets": null, "total_current_assets": 727841000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2331511000, "total_assets": 3059352000, "short_term_debt": 765596000, "accounts_payable": 130135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265746000, "long_term_debt": 2945805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3041672000, "total_liabilities": 3307418000, "total_debt": 3711401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2880095000, "total_equity": -282271000, "shares_outstanding": 5804000, "operating_cash_flow": 16344000, "stock_based_compensation": 221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6320000, "dividends_paid": 5967000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8214000, "free_cash_flow": 16410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48269000", "ebitda": "83545000", "netIncome": "-30396000", "grossProfit": "74920000", "depreciation": "None", "totalRevenue": "302001000", "costOfRevenue": "227081000", "interestIncome": "1253000", "incomeBeforeTax": "-32320000", "interestExpense": "80589000", "operatingIncome": "49296000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-79336000", "nonInterestIncome": "None", "operatingExpenses": "25624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35276000", "sellingGeneralAndAdministrative": "5485000", "netIncomeFromContinuingOperations": "-32439000" }, "balance": { "goodwill": "None", "inventory": "3686000", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "3059352000", "longTermDebt": "2945805000", "shortTermDebt": "765596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2880095000", "totalLiabilities": "3307418000", "otherCurrentAssets": "172774000", "totalCurrentAssets": "727841000", "currentLongTermDebt": "None", "longTermInvestments": "7203000", "shortTermInvestments": "None", "currentNetReceivables": "451416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2331511000", "currentAccountsPayable": "130135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2287164000", "shortLongTermDebtTotal": "3007732000", "totalShareholderEquity": "-282271000", "capitalLeaseObligations": "61927000", "otherCurrentLiabilities": "135611000", "totalCurrentLiabilities": "265746000", "otherNonCurrentLiabilities": "33940000", "totalNonCurrentLiabilities": "3041672000", "cashAndShortTermInvestments": "99965000", "commonStockSharesOutstanding": "5804000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32439000", "profitLoss": "None", "dividendPayout": "5967000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16344000", "capitalExpenditures": "66000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8214000", "cashflowFromInvestment": "6320000", "stockBasedCompensation": "221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5967000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35238000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 277359000, "cost_of_revenue": 216068000, "gross_profit": 61291000, "ebit": 54967000, "ebitda": 92306000, "pretax_income": -21881000, "tax_provision": 317000, "net_income": -19971000, "net_income_to_common": -19971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85787000, "total_current_assets": 706034000, "total_assets": 3082421000, "short_term_debt": 1515375000, "long_term_debt": 2965823000, "total_debt": 4481198000, "total_liabilities": 3298551000, "total_equity": -250079000, "shares_outstanding": 5651000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -24992000, "capital_expenditure": 66000, "free_cash_flow": -24926000, "dividends_paid": 5647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211901, "ticker_id": 131, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54967000", "ebitda": "92306000", "netIncome": "-19971000", "grossProfit": "61291000", "depreciation": "None", "totalRevenue": "277359000", "costOfRevenue": "216068000", "interestIncome": "1214000", "incomeBeforeTax": "-21881000", "interestExpense": "76848000", "operatingIncome": "61534000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "317000", "reportedCurrency": "USD", "netInterestIncome": "-75634000", "nonInterestIncome": "None", "operatingExpenses": "-243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37339000", "sellingGeneralAndAdministrative": "4332000", "netIncomeFromContinuingOperations": "-22198000" }, "balance": { "goodwill": "None", "inventory": "3684000", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "3082421000", "longTermDebt": "2965823000", "shortTermDebt": "1515375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2839867000", "totalLiabilities": "3298551000", "otherCurrentAssets": "568543000", "totalCurrentAssets": "706034000", "currentLongTermDebt": "None", "longTermInvestments": "7159000", "shortTermInvestments": "None", "currentNetReceivables": "48020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376387000", "currentAccountsPayable": "129185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2342252000", "shortLongTermDebtTotal": "3027989000", "totalShareholderEquity": "-250079000", "capitalLeaseObligations": "62166000", "otherCurrentLiabilities": "107413000", "totalCurrentLiabilities": "236598000", "otherNonCurrentLiabilities": "33964000", "totalNonCurrentLiabilities": "3061953000", "cashAndShortTermInvestments": "85787000", "commonStockSharesOutstanding": "5651000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "85787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22198000", "profitLoss": "None", "dividendPayout": "5647000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24992000", "capitalExpenditures": "66000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70006000", "cashflowFromInvestment": "99500000", "stockBasedCompensation": "-54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 277359000, "cost_of_revenue": 216068000, "gross_profit": 61291000, "research_and_development": null, "selling_general_admin": 4332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54967000, "depreciation_amortisation": 37339000, "ebitda": 92306000, "interest_expense": 76848000, "interest_income": null, "other_non_operating": null, "pretax_income": -21881000, "tax_provision": 317000, "effective_tax_rate": null, "net_income": -19971000, "net_income_continuing_ops": -22198000, "net_income_to_common": -19971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85787000, "short_term_investments": null, "net_receivables": 48020000, "inventory": 3684000, "other_current_assets": null, "total_current_assets": 706034000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2376387000, "total_assets": 3082421000, "short_term_debt": 1515375000, "accounts_payable": 129185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236598000, "long_term_debt": 2965823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3061953000, "total_liabilities": 3298551000, "total_debt": 4481198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2839867000, "total_equity": -250079000, "shares_outstanding": 5651000, "operating_cash_flow": -24992000, "stock_based_compensation": -54000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 99500000, "dividends_paid": 5647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70006000, "free_cash_flow": -24926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54967000", "ebitda": "92306000", "netIncome": "-19971000", "grossProfit": "61291000", "depreciation": "None", "totalRevenue": "277359000", "costOfRevenue": "216068000", "interestIncome": "1214000", "incomeBeforeTax": "-21881000", "interestExpense": "76848000", "operatingIncome": "61534000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "317000", "reportedCurrency": "USD", "netInterestIncome": "-75634000", "nonInterestIncome": "None", "operatingExpenses": "-243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37339000", "sellingGeneralAndAdministrative": "4332000", "netIncomeFromContinuingOperations": "-22198000" }, "balance": { "goodwill": "None", "inventory": "3684000", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "3082421000", "longTermDebt": "2965823000", "shortTermDebt": "1515375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2839867000", "totalLiabilities": "3298551000", "otherCurrentAssets": "568543000", "totalCurrentAssets": "706034000", "currentLongTermDebt": "None", "longTermInvestments": "7159000", "shortTermInvestments": "None", "currentNetReceivables": "48020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2376387000", "currentAccountsPayable": "129185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2342252000", "shortLongTermDebtTotal": "3027989000", "totalShareholderEquity": "-250079000", "capitalLeaseObligations": "62166000", "otherCurrentLiabilities": "107413000", "totalCurrentLiabilities": "236598000", "otherNonCurrentLiabilities": "33964000", "totalNonCurrentLiabilities": "3061953000", "cashAndShortTermInvestments": "85787000", "commonStockSharesOutstanding": "5651000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "85787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22198000", "profitLoss": "None", "dividendPayout": "5647000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24992000", "capitalExpenditures": "66000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70006000", "cashflowFromInvestment": "99500000", "stockBasedCompensation": "-54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37300000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 275481000, "cost_of_revenue": 234033000, "gross_profit": 41448000, "ebit": -56828000, "ebitda": -19523000, "pretax_income": -131415000, "tax_provision": -2316000, "net_income": -124210000, "net_income_to_common": -124210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112907000, "total_current_assets": 758549000, "total_assets": 3160985000, "short_term_debt": 2134980000, "long_term_debt": 2629289000, "total_debt": 4764269000, "total_liabilities": 3372771000, "total_equity": -247697000, "shares_outstanding": 5502000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 14102000, "capital_expenditure": 20555000, "free_cash_flow": 34657000, "dividends_paid": 5665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211902, "ticker_id": 131, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56828000", "ebitda": "-19523000", "netIncome": "-124210000", "grossProfit": "41448000", "depreciation": "None", "totalRevenue": "275481000", "costOfRevenue": "234033000", "interestIncome": "1499000", "incomeBeforeTax": "-131415000", "interestExpense": "74587000", "operatingIncome": "-48959000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2316000", "reportedCurrency": "USD", "netInterestIncome": "-73088000", "nonInterestIncome": "None", "operatingExpenses": "90407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37305000", "sellingGeneralAndAdministrative": "4200000", "netIncomeFromContinuingOperations": "-129099000" }, "balance": { "goodwill": "None", "inventory": "3631000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "3160985000", "longTermDebt": "2629289000", "shortTermDebt": "2134980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2811868000", "totalLiabilities": "3372771000", "otherCurrentAssets": "207990000", "totalCurrentAssets": "758549000", "currentLongTermDebt": "None", "longTermInvestments": "7590000", "shortTermInvestments": "7271000", "currentNetReceivables": "434021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402436000", "currentAccountsPayable": "137506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2362987000", "shortLongTermDebtTotal": "2691650000", "totalShareholderEquity": "-247697000", "capitalLeaseObligations": "62361000", "otherCurrentLiabilities": "194964000", "totalCurrentLiabilities": "332470000", "otherNonCurrentLiabilities": "348651000", "totalNonCurrentLiabilities": "3040301000", "cashAndShortTermInvestments": "112907000", "commonStockSharesOutstanding": "5502000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "112907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129099000", "profitLoss": "None", "dividendPayout": "5665000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14102000", "capitalExpenditures": "20555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6987000", "cashflowFromInvestment": "-20581000", "stockBasedCompensation": "566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "93706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275481000, "cost_of_revenue": 234033000, "gross_profit": 41448000, "research_and_development": null, "selling_general_admin": 4200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56828000, "depreciation_amortisation": 37305000, "ebitda": -19523000, "interest_expense": 74587000, "interest_income": null, "other_non_operating": null, "pretax_income": -131415000, "tax_provision": -2316000, "effective_tax_rate": null, "net_income": -124210000, "net_income_continuing_ops": -129099000, "net_income_to_common": -124210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112907000, "short_term_investments": 7271000, "net_receivables": 434021000, "inventory": 3631000, "other_current_assets": null, "total_current_assets": 758549000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2402436000, "total_assets": 3160985000, "short_term_debt": 2134980000, "accounts_payable": 137506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332470000, "long_term_debt": 2629289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3040301000, "total_liabilities": 3372771000, "total_debt": 4764269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2811868000, "total_equity": -247697000, "shares_outstanding": 5502000, "operating_cash_flow": 14102000, "stock_based_compensation": 566000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20581000, "dividends_paid": 5665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6987000, "free_cash_flow": 34657000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56828000", "ebitda": "-19523000", "netIncome": "-124210000", "grossProfit": "41448000", "depreciation": "None", "totalRevenue": "275481000", "costOfRevenue": "234033000", "interestIncome": "1499000", "incomeBeforeTax": "-131415000", "interestExpense": "74587000", "operatingIncome": "-48959000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2316000", "reportedCurrency": "USD", "netInterestIncome": "-73088000", "nonInterestIncome": "None", "operatingExpenses": "90407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37305000", "sellingGeneralAndAdministrative": "4200000", "netIncomeFromContinuingOperations": "-129099000" }, "balance": { "goodwill": "None", "inventory": "3631000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "3160985000", "longTermDebt": "2629289000", "shortTermDebt": "2134980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2811868000", "totalLiabilities": "3372771000", "otherCurrentAssets": "207990000", "totalCurrentAssets": "758549000", "currentLongTermDebt": "None", "longTermInvestments": "7590000", "shortTermInvestments": "7271000", "currentNetReceivables": "434021000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2402436000", "currentAccountsPayable": "137506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2362987000", "shortLongTermDebtTotal": "2691650000", "totalShareholderEquity": "-247697000", "capitalLeaseObligations": "62361000", "otherCurrentLiabilities": "194964000", "totalCurrentLiabilities": "332470000", "otherNonCurrentLiabilities": "348651000", "totalNonCurrentLiabilities": "3040301000", "cashAndShortTermInvestments": "112907000", "commonStockSharesOutstanding": "5502000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "112907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-129099000", "profitLoss": "None", "dividendPayout": "5665000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14102000", "capitalExpenditures": "20555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6987000", "cashflowFromInvestment": "-20581000", "stockBasedCompensation": "566000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "93706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37267000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 276600000, "cost_of_revenue": 224752000, "gross_profit": 51848000, "ebit": 18372000, "ebitda": 56112000, "pretax_income": -59573000, "tax_provision": -445000, "net_income": -57905000, "net_income_to_common": -57905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119659000, "total_current_assets": 706316000, "total_assets": 3269407000, "short_term_debt": 2721927000, "long_term_debt": 2718712000, "total_debt": 5440639000, "total_liabilities": 3363449000, "total_equity": -133534000, "shares_outstanding": 5096000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 795000, "capital_expenditure": 33930000, "free_cash_flow": 34725000, "dividends_paid": 5234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211904, "ticker_id": 131, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18372000", "ebitda": "56112000", "netIncome": "-57905000", "grossProfit": "51848000", "depreciation": "None", "totalRevenue": "276600000", "costOfRevenue": "224752000", "interestIncome": "1771000", "incomeBeforeTax": "-59573000", "interestExpense": "77945000", "operatingIncome": "20172000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-445000", "reportedCurrency": "USD", "netInterestIncome": "-76174000", "nonInterestIncome": "None", "operatingExpenses": "31676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37740000", "sellingGeneralAndAdministrative": "5059000", "netIncomeFromContinuingOperations": "-59128000" }, "balance": { "goodwill": "None", "inventory": "3678000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "3269407000", "longTermDebt": "2718712000", "shortTermDebt": "2721927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2679798000", "totalLiabilities": "3363449000", "otherCurrentAssets": "128532000", "totalCurrentAssets": "706316000", "currentLongTermDebt": "None", "longTermInvestments": "9132000", "shortTermInvestments": "5545000", "currentNetReceivables": "454447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2563091000", "currentAccountsPayable": "146402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2528323000", "shortLongTermDebtTotal": "2781167000", "totalShareholderEquity": "-133534000", "capitalLeaseObligations": "62455000", "otherCurrentLiabilities": "64950000", "totalCurrentLiabilities": "211352000", "otherNonCurrentLiabilities": "355105000", "totalNonCurrentLiabilities": "3152097000", "cashAndShortTermInvestments": "119659000", "commonStockSharesOutstanding": "5096000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "119659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59128000", "profitLoss": "None", "dividendPayout": "5234000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "795000", "capitalExpenditures": "33930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8336000", "cashflowFromInvestment": "-21465000", "stockBasedCompensation": "244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "77153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276600000, "cost_of_revenue": 224752000, "gross_profit": 51848000, "research_and_development": null, "selling_general_admin": 5059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18372000, "depreciation_amortisation": 37740000, "ebitda": 56112000, "interest_expense": 77945000, "interest_income": null, "other_non_operating": null, "pretax_income": -59573000, "tax_provision": -445000, "effective_tax_rate": null, "net_income": -57905000, "net_income_continuing_ops": -59128000, "net_income_to_common": -57905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119659000, "short_term_investments": 5545000, "net_receivables": 454447000, "inventory": 3678000, "other_current_assets": null, "total_current_assets": 706316000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2563091000, "total_assets": 3269407000, "short_term_debt": 2721927000, "accounts_payable": 146402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211352000, "long_term_debt": 2718712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3152097000, "total_liabilities": 3363449000, "total_debt": 5440639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2679798000, "total_equity": -133534000, "shares_outstanding": 5096000, "operating_cash_flow": 795000, "stock_based_compensation": 244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21465000, "dividends_paid": 5234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8336000, "free_cash_flow": 34725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18372000", "ebitda": "56112000", "netIncome": "-57905000", "grossProfit": "51848000", "depreciation": "None", "totalRevenue": "276600000", "costOfRevenue": "224752000", "interestIncome": "1771000", "incomeBeforeTax": "-59573000", "interestExpense": "77945000", "operatingIncome": "20172000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-445000", "reportedCurrency": "USD", "netInterestIncome": "-76174000", "nonInterestIncome": "None", "operatingExpenses": "31676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37740000", "sellingGeneralAndAdministrative": "5059000", "netIncomeFromContinuingOperations": "-59128000" }, "balance": { "goodwill": "None", "inventory": "3678000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "3269407000", "longTermDebt": "2718712000", "shortTermDebt": "2721927000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2679798000", "totalLiabilities": "3363449000", "otherCurrentAssets": "128532000", "totalCurrentAssets": "706316000", "currentLongTermDebt": "None", "longTermInvestments": "9132000", "shortTermInvestments": "5545000", "currentNetReceivables": "454447000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2563091000", "currentAccountsPayable": "146402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2528323000", "shortLongTermDebtTotal": "2781167000", "totalShareholderEquity": "-133534000", "capitalLeaseObligations": "62455000", "otherCurrentLiabilities": "64950000", "totalCurrentLiabilities": "211352000", "otherNonCurrentLiabilities": "355105000", "totalNonCurrentLiabilities": "3152097000", "cashAndShortTermInvestments": "119659000", "commonStockSharesOutstanding": "5096000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "119659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59128000", "profitLoss": "None", "dividendPayout": "5234000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "795000", "capitalExpenditures": "33930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8336000", "cashflowFromInvestment": "-21465000", "stockBasedCompensation": "244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "77153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37701000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 316482000, "cost_of_revenue": 235765000, "gross_profit": 80717000, "ebit": 134626000, "ebitda": 171813000, "pretax_income": 54266000, "tax_provision": 3455000, "net_income": 50254000, "net_income_to_common": 50254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121774000, "total_current_assets": 753695000, "total_assets": 3346428000, "short_term_debt": 1944978000, "long_term_debt": 2758649000, "total_debt": 4703627000, "total_liabilities": 3402775000, "total_equity": -97213000, "shares_outstanding": 8384450, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 7965000, "capital_expenditure": 30886000, "free_cash_flow": 38851000, "dividends_paid": 4880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211905, "ticker_id": 131, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134626000", "ebitda": "171813000", "netIncome": "50254000", "grossProfit": "80717000", "depreciation": "None", "totalRevenue": "316482000", "costOfRevenue": "235765000", "interestIncome": "1688000", "incomeBeforeTax": "54266000", "interestExpense": "80360000", "operatingIncome": "135502000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3455000", "reportedCurrency": "USD", "netInterestIncome": "-78672000", "nonInterestIncome": "None", "operatingExpenses": "-54785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37187000", "sellingGeneralAndAdministrative": "7194000", "netIncomeFromContinuingOperations": "50811000" }, "balance": { "goodwill": "None", "inventory": "3612000", "commonStock": "468000", "currentDebt": "None", "investments": "None", "totalAssets": "3346428000", "longTermDebt": "2758649000", "shortTermDebt": "1944978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2616339000", "totalLiabilities": "3402775000", "otherCurrentAssets": "139708000", "totalCurrentAssets": "753695000", "currentLongTermDebt": "None", "longTermInvestments": "9265000", "shortTermInvestments": "16332000", "currentNetReceivables": "488601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2592733000", "currentAccountsPayable": "134571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2821443000", "totalShareholderEquity": "-97213000", "capitalLeaseObligations": "62794000", "otherCurrentLiabilities": "59324000", "totalCurrentLiabilities": "193895000", "otherNonCurrentLiabilities": "387437000", "totalNonCurrentLiabilities": "3208880000", "cashAndShortTermInvestments": "121774000", "commonStockSharesOutstanding": "8384450", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "121774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50254000", "profitLoss": "None", "dividendPayout": "4880000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7965000", "capitalExpenditures": "30886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260232000", "cashflowFromInvestment": "250137000", "stockBasedCompensation": "723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316482000, "cost_of_revenue": 235765000, "gross_profit": 80717000, "research_and_development": null, "selling_general_admin": 7194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134626000, "depreciation_amortisation": 37187000, "ebitda": 171813000, "interest_expense": 80360000, "interest_income": null, "other_non_operating": null, "pretax_income": 54266000, "tax_provision": 3455000, "effective_tax_rate": null, "net_income": 50254000, "net_income_continuing_ops": 50811000, "net_income_to_common": 50254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121774000, "short_term_investments": 16332000, "net_receivables": 488601000, "inventory": 3612000, "other_current_assets": null, "total_current_assets": 753695000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2592733000, "total_assets": 3346428000, "short_term_debt": 1944978000, "accounts_payable": 134571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193895000, "long_term_debt": 2758649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3208880000, "total_liabilities": 3402775000, "total_debt": 4703627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2616339000, "total_equity": -97213000, "shares_outstanding": 8384450, "operating_cash_flow": 7965000, "stock_based_compensation": 723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 250137000, "dividends_paid": 4880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260232000, "free_cash_flow": 38851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134626000", "ebitda": "171813000", "netIncome": "50254000", "grossProfit": "80717000", "depreciation": "None", "totalRevenue": "316482000", "costOfRevenue": "235765000", "interestIncome": "1688000", "incomeBeforeTax": "54266000", "interestExpense": "80360000", "operatingIncome": "135502000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3455000", "reportedCurrency": "USD", "netInterestIncome": "-78672000", "nonInterestIncome": "None", "operatingExpenses": "-54785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37187000", "sellingGeneralAndAdministrative": "7194000", "netIncomeFromContinuingOperations": "50811000" }, "balance": { "goodwill": "None", "inventory": "3612000", "commonStock": "468000", "currentDebt": "None", "investments": "None", "totalAssets": "3346428000", "longTermDebt": "2758649000", "shortTermDebt": "1944978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2616339000", "totalLiabilities": "3402775000", "otherCurrentAssets": "139708000", "totalCurrentAssets": "753695000", "currentLongTermDebt": "None", "longTermInvestments": "9265000", "shortTermInvestments": "16332000", "currentNetReceivables": "488601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2592733000", "currentAccountsPayable": "134571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2821443000", "totalShareholderEquity": "-97213000", "capitalLeaseObligations": "62794000", "otherCurrentLiabilities": "59324000", "totalCurrentLiabilities": "193895000", "otherNonCurrentLiabilities": "387437000", "totalNonCurrentLiabilities": "3208880000", "cashAndShortTermInvestments": "121774000", "commonStockSharesOutstanding": "8384450", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "121774000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50254000", "profitLoss": "None", "dividendPayout": "4880000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7965000", "capitalExpenditures": "30886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260232000", "cashflowFromInvestment": "250137000", "stockBasedCompensation": "723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37187000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 303896000, "cost_of_revenue": 243452000, "gross_profit": 60444000, "ebit": 158767000, "ebitda": 199328000, "pretax_income": 72708000, "tax_provision": 303000, "net_income": 71561000, "net_income_to_common": 71561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111065000, "total_current_assets": 913453000, "total_assets": 3539217000, "short_term_debt": 41535000, "long_term_debt": 2934894000, "total_debt": 2976429000, "total_liabilities": 3670175000, "total_equity": -170178000, "shares_outstanding": 11672900, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -46454000, "capital_expenditure": 33930000, "free_cash_flow": -12524000, "dividends_paid": 4586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211906, "ticker_id": 131, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158767000", "ebitda": "199328000", "netIncome": "71561000", "grossProfit": "60444000", "depreciation": "None", "totalRevenue": "303896000", "costOfRevenue": "243452000", "interestIncome": "1984000", "incomeBeforeTax": "72708000", "interestExpense": "86059000", "operatingIncome": "152493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "303000", "reportedCurrency": "USD", "netInterestIncome": "-84075000", "nonInterestIncome": "None", "operatingExpenses": "-92049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40561000", "sellingGeneralAndAdministrative": "8272000", "netIncomeFromContinuingOperations": "72405000" }, "balance": { "goodwill": "None", "inventory": "3754000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "3539217000", "longTermDebt": "2934894000", "shortTermDebt": "41535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2661080000", "totalLiabilities": "3670175000", "otherCurrentAssets": "331260000", "totalCurrentAssets": "913453000", "currentLongTermDebt": "None", "longTermInvestments": "9426000", "shortTermInvestments": "12398000", "currentNetReceivables": "467374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2625764000", "currentAccountsPayable": "130613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2997942000", "totalShareholderEquity": "-170178000", "capitalLeaseObligations": "63048000", "otherCurrentLiabilities": "154144000", "totalCurrentLiabilities": "284757000", "otherNonCurrentLiabilities": "32356000", "totalNonCurrentLiabilities": "3385418000", "cashAndShortTermInvestments": "111065000", "commonStockSharesOutstanding": "11672900", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "111065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71561000", "profitLoss": "None", "dividendPayout": "4586000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46454000", "capitalExpenditures": "33930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133000", "cashflowFromInvestment": "-16808000", "stockBasedCompensation": "564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303896000, "cost_of_revenue": 243452000, "gross_profit": 60444000, "research_and_development": null, "selling_general_admin": 8272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158767000, "depreciation_amortisation": 40561000, "ebitda": 199328000, "interest_expense": 86059000, "interest_income": null, "other_non_operating": null, "pretax_income": 72708000, "tax_provision": 303000, "effective_tax_rate": null, "net_income": 71561000, "net_income_continuing_ops": 72405000, "net_income_to_common": 71561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111065000, "short_term_investments": 12398000, "net_receivables": 467374000, "inventory": 3754000, "other_current_assets": null, "total_current_assets": 913453000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2625764000, "total_assets": 3539217000, "short_term_debt": 41535000, "accounts_payable": 130613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 284757000, "long_term_debt": 2934894000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3385418000, "total_liabilities": 3670175000, "total_debt": 2976429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2661080000, "total_equity": -170178000, "shares_outstanding": 11672900, "operating_cash_flow": -46454000, "stock_based_compensation": 564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16808000, "dividends_paid": 4586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133000, "free_cash_flow": -12524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158767000", "ebitda": "199328000", "netIncome": "71561000", "grossProfit": "60444000", "depreciation": "None", "totalRevenue": "303896000", "costOfRevenue": "243452000", "interestIncome": "1984000", "incomeBeforeTax": "72708000", "interestExpense": "86059000", "operatingIncome": "152493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "303000", "reportedCurrency": "USD", "netInterestIncome": "-84075000", "nonInterestIncome": "None", "operatingExpenses": "-92049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40561000", "sellingGeneralAndAdministrative": "8272000", "netIncomeFromContinuingOperations": "72405000" }, "balance": { "goodwill": "None", "inventory": "3754000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "3539217000", "longTermDebt": "2934894000", "shortTermDebt": "41535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2661080000", "totalLiabilities": "3670175000", "otherCurrentAssets": "331260000", "totalCurrentAssets": "913453000", "currentLongTermDebt": "None", "longTermInvestments": "9426000", "shortTermInvestments": "12398000", "currentNetReceivables": "467374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2625764000", "currentAccountsPayable": "130613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2997942000", "totalShareholderEquity": "-170178000", "capitalLeaseObligations": "63048000", "otherCurrentLiabilities": "154144000", "totalCurrentLiabilities": "284757000", "otherNonCurrentLiabilities": "32356000", "totalNonCurrentLiabilities": "3385418000", "cashAndShortTermInvestments": "111065000", "commonStockSharesOutstanding": "11672900", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "111065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71561000", "profitLoss": "None", "dividendPayout": "4586000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46454000", "capitalExpenditures": "33930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133000", "cashflowFromInvestment": "-16808000", "stockBasedCompensation": "564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40544000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 319884000, "cost_of_revenue": 255639000, "gross_profit": 64245000, "ebit": 64400000, "ebitda": 111193000, "pretax_income": -31314000, "tax_provision": -1510000, "net_income": -29397000, "net_income_to_common": -29397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165231000, "total_current_assets": 414732000, "total_assets": 3462281000, "short_term_debt": 5513000, "long_term_debt": 3396071000, "total_debt": 3401584000, "total_liabilities": 3686558000, "total_equity": -261143000, "shares_outstanding": 3481800, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -21659000, "capital_expenditure": 37946000, "free_cash_flow": 16287000, "dividends_paid": 4294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211907, "ticker_id": 131, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64400000", "ebitda": "111193000", "netIncome": "-29397000", "grossProfit": "64245000", "depreciation": "None", "totalRevenue": "319884000", "costOfRevenue": "255639000", "interestIncome": "2223000", "incomeBeforeTax": "-31314000", "interestExpense": "95663000", "operatingIncome": "16652000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1510000", "reportedCurrency": "USD", "netInterestIncome": "-93440000", "nonInterestIncome": "None", "operatingExpenses": "47593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46793000", "sellingGeneralAndAdministrative": "4794000", "netIncomeFromContinuingOperations": "-29804000" }, "balance": { "goodwill": "None", "inventory": "3679000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3462281000", "longTermDebt": "3396071000", "shortTermDebt": "5513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2729312000", "totalLiabilities": "3686558000", "otherCurrentAssets": "171268000", "totalCurrentAssets": "414732000", "currentLongTermDebt": "None", "longTermInvestments": "9960000", "shortTermInvestments": "13696000", "currentNetReceivables": "74554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047549000", "currentAccountsPayable": "129323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3104185000", "totalShareholderEquity": "-261143000", "capitalLeaseObligations": "63234000", "otherCurrentLiabilities": "65556000", "totalCurrentLiabilities": "194879000", "otherNonCurrentLiabilities": "32374000", "totalNonCurrentLiabilities": "3491679000", "cashAndShortTermInvestments": "165231000", "commonStockSharesOutstanding": "3481800", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "165231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29397000", "profitLoss": "None", "dividendPayout": "4294000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21300000", "operatingCashflow": "-21659000", "capitalExpenditures": "37946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111000", "cashflowFromInvestment": "-23837000", "stockBasedCompensation": "-347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 319884000, "cost_of_revenue": 255639000, "gross_profit": 64245000, "research_and_development": null, "selling_general_admin": 4794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64400000, "depreciation_amortisation": 46793000, "ebitda": 111193000, "interest_expense": 95663000, "interest_income": null, "other_non_operating": null, "pretax_income": -31314000, "tax_provision": -1510000, "effective_tax_rate": null, "net_income": -29397000, "net_income_continuing_ops": -29804000, "net_income_to_common": -29397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165231000, "short_term_investments": 13696000, "net_receivables": 74554000, "inventory": 3679000, "other_current_assets": null, "total_current_assets": 414732000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3047549000, "total_assets": 3462281000, "short_term_debt": 5513000, "accounts_payable": 129323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194879000, "long_term_debt": 3396071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3491679000, "total_liabilities": 3686558000, "total_debt": 3401584000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2729312000, "total_equity": -261143000, "shares_outstanding": 3481800, "operating_cash_flow": -21659000, "stock_based_compensation": -347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37946000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23837000, "dividends_paid": 4294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111000, "free_cash_flow": 16287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64400000", "ebitda": "111193000", "netIncome": "-29397000", "grossProfit": "64245000", "depreciation": "None", "totalRevenue": "319884000", "costOfRevenue": "255639000", "interestIncome": "2223000", "incomeBeforeTax": "-31314000", "interestExpense": "95663000", "operatingIncome": "16652000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1510000", "reportedCurrency": "USD", "netInterestIncome": "-93440000", "nonInterestIncome": "None", "operatingExpenses": "47593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46793000", "sellingGeneralAndAdministrative": "4794000", "netIncomeFromContinuingOperations": "-29804000" }, "balance": { "goodwill": "None", "inventory": "3679000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3462281000", "longTermDebt": "3396071000", "shortTermDebt": "5513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2729312000", "totalLiabilities": "3686558000", "otherCurrentAssets": "171268000", "totalCurrentAssets": "414732000", "currentLongTermDebt": "None", "longTermInvestments": "9960000", "shortTermInvestments": "13696000", "currentNetReceivables": "74554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047549000", "currentAccountsPayable": "129323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3104185000", "totalShareholderEquity": "-261143000", "capitalLeaseObligations": "63234000", "otherCurrentLiabilities": "65556000", "totalCurrentLiabilities": "194879000", "otherNonCurrentLiabilities": "32374000", "totalNonCurrentLiabilities": "3491679000", "cashAndShortTermInvestments": "165231000", "commonStockSharesOutstanding": "3481800", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "165231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29397000", "profitLoss": "None", "dividendPayout": "4294000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21300000", "operatingCashflow": "-21659000", "capitalExpenditures": "37946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111000", "cashflowFromInvestment": "-23837000", "stockBasedCompensation": "-347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46844000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 343014000, "cost_of_revenue": 262366000, "gross_profit": 80648000, "ebit": 35107000, "ebitda": 81010000, "pretax_income": -64324000, "tax_provision": 127000, "net_income": -63562000, "net_income_to_common": -63562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184181000, "total_current_assets": 494842000, "total_assets": 3718509000, "short_term_debt": 183082000, "long_term_debt": 3631719000, "total_debt": 3814801000, "total_liabilities": 3929837000, "total_equity": -246875000, "shares_outstanding": 34459000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": -17006000, "capital_expenditure": 99482000, "free_cash_flow": 82476000, "dividends_paid": 4295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211909, "ticker_id": 131, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35107000", "ebitda": "81010000", "netIncome": "-63562000", "grossProfit": "80648000", "depreciation": "None", "totalRevenue": "343014000", "costOfRevenue": "262366000", "interestIncome": "1888000", "incomeBeforeTax": "-64324000", "interestExpense": "99380000", "operatingIncome": "37213000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "127000", "reportedCurrency": "USD", "netInterestIncome": "-97492000", "nonInterestIncome": "None", "operatingExpenses": "43435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45903000", "sellingGeneralAndAdministrative": "3871000", "netIncomeFromContinuingOperations": "-64451000" }, "balance": { "goodwill": "None", "inventory": "3945000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "3718509000", "longTermDebt": "3631719000", "shortTermDebt": "183082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2697244000", "totalLiabilities": "3929837000", "otherCurrentAssets": "196239000", "totalCurrentAssets": "494842000", "currentLongTermDebt": "None", "longTermInvestments": "10379000", "shortTermInvestments": "25493000", "currentNetReceivables": "108138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3223667000", "currentAccountsPayable": "153209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3166969000", "shortLongTermDebtTotal": "3833266000", "totalShareholderEquity": "-246875000", "capitalLeaseObligations": "63352000", "otherCurrentLiabilities": "48768000", "totalCurrentLiabilities": "201977000", "otherNonCurrentLiabilities": "32789000", "totalNonCurrentLiabilities": "3727860000", "cashAndShortTermInvestments": "184181000", "commonStockSharesOutstanding": "34459000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "184181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64451000", "profitLoss": "None", "dividendPayout": "4295000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-27775000", "operatingCashflow": "-17006000", "capitalExpenditures": "99482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4295000", "cashflowFromInvestment": "-65915000", "stockBasedCompensation": "1491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343014000, "cost_of_revenue": 262366000, "gross_profit": 80648000, "research_and_development": null, "selling_general_admin": 3871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35107000, "depreciation_amortisation": 45903000, "ebitda": 81010000, "interest_expense": 99380000, "interest_income": null, "other_non_operating": null, "pretax_income": -64324000, "tax_provision": 127000, "effective_tax_rate": null, "net_income": -63562000, "net_income_continuing_ops": -64451000, "net_income_to_common": -63562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184181000, "short_term_investments": 25493000, "net_receivables": 108138000, "inventory": 3945000, "other_current_assets": null, "total_current_assets": 494842000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3223667000, "total_assets": 3718509000, "short_term_debt": 183082000, "accounts_payable": 153209000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201977000, "long_term_debt": 3631719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3727860000, "total_liabilities": 3929837000, "total_debt": 3814801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2697244000, "total_equity": -246875000, "shares_outstanding": 34459000, "operating_cash_flow": -17006000, "stock_based_compensation": 1491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65915000, "dividends_paid": 4295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4295000, "free_cash_flow": 82476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35107000", "ebitda": "81010000", "netIncome": "-63562000", "grossProfit": "80648000", "depreciation": "None", "totalRevenue": "343014000", "costOfRevenue": "262366000", "interestIncome": "1888000", "incomeBeforeTax": "-64324000", "interestExpense": "99380000", "operatingIncome": "37213000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "127000", "reportedCurrency": "USD", "netInterestIncome": "-97492000", "nonInterestIncome": "None", "operatingExpenses": "43435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "262366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45903000", "sellingGeneralAndAdministrative": "3871000", "netIncomeFromContinuingOperations": "-64451000" }, "balance": { "goodwill": "None", "inventory": "3945000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "3718509000", "longTermDebt": "3631719000", "shortTermDebt": "183082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2697244000", "totalLiabilities": "3929837000", "otherCurrentAssets": "196239000", "totalCurrentAssets": "494842000", "currentLongTermDebt": "None", "longTermInvestments": "10379000", "shortTermInvestments": "25493000", "currentNetReceivables": "108138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3223667000", "currentAccountsPayable": "153209000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3166969000", "shortLongTermDebtTotal": "3833266000", "totalShareholderEquity": "-246875000", "capitalLeaseObligations": "63352000", "otherCurrentLiabilities": "48768000", "totalCurrentLiabilities": "201977000", "otherNonCurrentLiabilities": "32789000", "totalNonCurrentLiabilities": "3727860000", "cashAndShortTermInvestments": "184181000", "commonStockSharesOutstanding": "34459000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "184181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64451000", "profitLoss": "None", "dividendPayout": "4295000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-27775000", "operatingCashflow": "-17006000", "capitalExpenditures": "99482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4295000", "cashflowFromInvestment": "-65915000", "stockBasedCompensation": "1491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "59937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45954000", "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": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "income_statement": { "revenue": 375749000, "cost_of_revenue": 271944000, "gross_profit": 103805000, "ebit": 66697000, "ebitda": 113849000, "pretax_income": -22895000, "tax_provision": 2062000, "net_income": -24608000, "net_income_to_common": -24608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251547000, "total_current_assets": 538594000, "total_assets": 3800195000, "short_term_debt": 3275158000, "long_term_debt": 3715780000, "total_debt": 6990938000, "total_liabilities": 3978927000, "total_equity": -244232000, "shares_outstanding": 34429000, "goodwill_and_intangibles": 797000 }, "cash_flow": { "operating_cash_flow": 30665000, "capital_expenditure": 38707000, "free_cash_flow": 69372000, "dividends_paid": 3512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211910, "ticker_id": 131, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:56.236378+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66697000", "ebitda": "113849000", "netIncome": "-24608000", "grossProfit": "103805000", "depreciation": "None", "totalRevenue": "375749000", "costOfRevenue": "271944000", "interestIncome": "74878000", "incomeBeforeTax": "-22895000", "interestExpense": "89590000", "operatingIncome": "52824000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2062000", "reportedCurrency": "USD", "netInterestIncome": "-87280000", "nonInterestIncome": "None", "operatingExpenses": "50981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13871000", "costofGoodsAndServicesSold": "271944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47152000", "sellingGeneralAndAdministrative": "4904000", "netIncomeFromContinuingOperations": "-26034000" }, "balance": { "goodwill": "None", "inventory": "3918000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "3800195000", "longTermDebt": "3715780000", "shortTermDebt": "3275158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2629447000", "totalLiabilities": "3978927000", "otherCurrentAssets": "187738000", "totalCurrentAssets": "538594000", "currentLongTermDebt": "None", "longTermInvestments": "10517000", "shortTermInvestments": "36532000", "currentNetReceivables": "84391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261601000", "currentAccountsPayable": "134040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3191147000", "shortLongTermDebtTotal": "7039124000", "totalShareholderEquity": "-244232000", "capitalLeaseObligations": "93179000", "otherCurrentLiabilities": "29798000", "totalCurrentLiabilities": "163838000", "otherNonCurrentLiabilities": "6130000", "totalNonCurrentLiabilities": "3815089000", "cashAndShortTermInvestments": "251547000", "commonStockSharesOutstanding": "34429000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "251547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24957000", "profitLoss": "None", "dividendPayout": "3512000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4961000", "operatingCashflow": "30665000", "capitalExpenditures": "38707000", "changeInReceivables": "1997000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77634000", "cashflowFromInvestment": "-20254000", "stockBasedCompensation": "1580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375749000, "cost_of_revenue": 271944000, "gross_profit": 103805000, "research_and_development": null, "selling_general_admin": 4904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66697000, "depreciation_amortisation": 47152000, "ebitda": 113849000, "interest_expense": 89590000, "interest_income": null, "other_non_operating": null, "pretax_income": -22895000, "tax_provision": 2062000, "effective_tax_rate": null, "net_income": -24608000, "net_income_continuing_ops": -26034000, "net_income_to_common": -24608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251547000, "short_term_investments": 36532000, "net_receivables": 84391000, "inventory": 3918000, "other_current_assets": null, "total_current_assets": 538594000, "net_ppe": null, "goodwill": null, "intangible_assets": 797000, "goodwill_and_intangibles": 797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3261601000, "total_assets": 3800195000, "short_term_debt": 3275158000, "accounts_payable": 134040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163838000, "long_term_debt": 3715780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3815089000, "total_liabilities": 3978927000, "total_debt": 6990938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2629447000, "total_equity": -244232000, "shares_outstanding": 34429000, "operating_cash_flow": 30665000, "stock_based_compensation": 1580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20254000, "dividends_paid": 3512000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77634000, "free_cash_flow": 69372000, "net_change_in_cash": -67223000 }, "raw_data": { "income": { "ebit": "66697000", "ebitda": "113849000", "netIncome": "-24608000", "grossProfit": "103805000", "depreciation": "None", "totalRevenue": "375749000", "costOfRevenue": "271944000", "interestIncome": "74878000", "incomeBeforeTax": "-22895000", "interestExpense": "89590000", "operatingIncome": "52824000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2062000", "reportedCurrency": "USD", "netInterestIncome": "-87280000", "nonInterestIncome": "None", "operatingExpenses": "50981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13871000", "costofGoodsAndServicesSold": "271944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47152000", "sellingGeneralAndAdministrative": "4904000", "netIncomeFromContinuingOperations": "-26034000" }, "balance": { "goodwill": "None", "inventory": "3918000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "3800195000", "longTermDebt": "3715780000", "shortTermDebt": "3275158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "797000", "reportedCurrency": "USD", "retainedEarnings": "-2629447000", "totalLiabilities": "3978927000", "otherCurrentAssets": "187738000", "totalCurrentAssets": "538594000", "currentLongTermDebt": "None", "longTermInvestments": "10517000", "shortTermInvestments": "36532000", "currentNetReceivables": "84391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261601000", "currentAccountsPayable": "134040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3191147000", "shortLongTermDebtTotal": "7039124000", "totalShareholderEquity": "-244232000", "capitalLeaseObligations": "93179000", "otherCurrentLiabilities": "29798000", "totalCurrentLiabilities": "163838000", "otherNonCurrentLiabilities": "6130000", "totalNonCurrentLiabilities": "3815089000", "cashAndShortTermInvestments": "251547000", "commonStockSharesOutstanding": "34429000", "intangibleAssetsExcludingGoodwill": "797000", "cashAndCashEquivalentsAtCarryingValue": "251547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24957000", "profitLoss": "None", "dividendPayout": "3512000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4961000", "operatingCashflow": "30665000", "capitalExpenditures": "38707000", "changeInReceivables": "1997000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77634000", "cashflowFromInvestment": "-20254000", "stockBasedCompensation": "1580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3512000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }