{ "ticker": { "uuid": "cbb04fc5-699c-4424-bae3-81751cf73e00", "symbol": "RC", "name": "Ready Capital Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/cbb04fc5-699c-4424-bae3-81751cf73e00/", "api_url": "https://sharemaestro.com/factors/api/tickers/cbb04fc5-699c-4424-bae3-81751cf73e00/" }, "ticker_metadata": { "id": 3321, "uuid": "cbb04fc5-699c-4424-bae3-81751cf73e00", "symbol": "RC", "name": "Ready Capital Corp", "asset_type": "equity", "market_cap": 294660000, "stock_exchange_id": 3, "industry": "Reit - Mortgage", "sector": "Real Estate", "description": "Ready Capital Corporation, is a real estate finance company in the United States. The company is headquartered in New York, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "cbb04fc5-699c-4424-bae3-81751cf73e00", "symbol": "RC", "name": "Ready Capital Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Mortgage", "page_url": "https://sharemaestro.com/factors/ticker/cbb04fc5-699c-4424-bae3-81751cf73e00/", "api_url": "https://sharemaestro.com/factors/api/tickers/cbb04fc5-699c-4424-bae3-81751cf73e00/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.61, "value": 0.94, "quality": 0.25, "momentum": 0.02, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.71, "market_cap": 286681754.79, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.2543, "roe": -0.3785, "piotroski_f_score": 6, "momentum_12_1": -0.5293, "volatility_252d": 0.449 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:22.463906+00:00", "batch_id": "" }, "size": { "price_close": 1.71, "market_cap": 286681754.79, "market_cap_usd": 286681754.79, "enterprise_value": 2554252754.79, "shares_outstanding": 167650149, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2127, "ptbv_ratio": 0.2521, "ps_ratio": 1.6336, "pcf_ratio": 0.3282, "pfcf_ratio": 0.3269, "ev_ebitda": null, "ev_ebit": -2.3103, "ev_sales": 14.5547, "ev_fcf": 2.9126, "earnings_yield": null, "fcf_yield": 0.3433, "price_to_sales": 1.6336, "price_to_book": 0.2127, "price_to_cashflow": 0.3282, "ebitda_to_ev": null, "sales_yield": 0.0687 }, "yield": { "dividend_yield": 0.2543, "buyback_yield": 0, "shareholder_yield": 0.2543, "debt_paydown_yield": null, "total_yield": 0.2543 }, "quality": { "gross_margin": -0.8843, "operating_margin": -6.2999, "net_margin": -2.9069, "ebitda_margin": -6.3476, "fcf_margin": 4.9971, "roe": -0.3785, "roa": -0.0808, "roic": -0.2293, "roc_greenblatt": null, "asset_turnover": 0.0278, "cash_conversion": -1.719, "accruals_ratio": -0.2191, "sbc_to_revenue": 0.0517, "piotroski_f_score": 6, "altman_z_score": -0.7244, "earnings_stability_5y": 1.3667, "revenue_stability_5y": 0.5456, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0246, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6098, "net_debt_to_ebitda": -2.0356, "debt_to_assets": 0.3909, "interest_coverage": -2.3499, "current_ratio": 1.637, "quick_ratio": 1.637, "net_debt": 2267571000, "local_beta": 0.0033, "volatility_252d": 0.449, "volatility_60d": 1.047, "max_drawdown_12m": -0.664, "risk_adjusted_momentum": -1.1788 }, "growth": { "revenue_growth_1y": 7.5195, "revenue_growth_3y_cagr": 0.0922, "revenue_growth_5y_cagr": 0.1308, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1392, "revenue_growth": 7.5195, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0952, "price_return_3m": -0.1039, "price_return_6m": -0.3403, "price_return_9m": -0.5841, "price_return_12m": -0.5742, "price_return_12m_ex1m": -0.5293, "momentum_6m": -0.3403, "momentum_12m": -0.5742, "momentum_12_1": -0.5293, "distance_from_52w_high": -0.6171, "distance_from_52w_low": 0.1395, "relative_strength": -0.6741 }, "raw_ttm": { "revenue_ttm": 175493000, "gross_profit_ttm": -155183000, "ebit_ttm": -1105596000, "ebitda_ttm": -1113963000, "net_income_ttm": -510149000, "eps_diluted_ttm": -3.0429, "operating_cash_flow_ttm": 873416000, "capital_expenditure_ttm": 3545000, "fcf_ttm": 876961000, "dividends_paid_ttm": 72902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 470493000, "cash_and_equivalents": 200430000, "total_current_assets": 200430000, "total_current_liabilities": 122435000, "net_ppe": null, "total_assets": 6314288000, "total_debt": 2468001000, "total_equity": 1347887000, "net_working_capital": 0, "book_value_per_share": 8.0399, "retained_earnings": -1012927000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1137280000, "tangible_book_per_share": 6.7837 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 41, "rank_pcf": 1, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 89, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 99, "rank_fcf_margin": 1, "rank_piotroski": 45, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96 }, "composites": { "value_composite": 6, "quality_composite": 75, "momentum_composite": 98, "growth_composite": 10, "yield_composite": 2, "svqf_composite": 32, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 92, "overall_composite": 39, "quality_value_composite": 0.4848, "os_score": 0.61, "value_percentile": 0.94, "quality_percentile": 0.25, "momentum_percentile": 0.02, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 92, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4830, "ticker_id": 3321, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:22.463906+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.71, "market_cap": 286681754.79, "market_cap_usd": 286681754.79, "enterprise_value": 2554252754.79, "shares_outstanding": 167650149, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.21268975, "ptbv_ratio": 0.25207667, "ps_ratio": 1.63357943, "pcf_ratio": 0.32823048, "pfcf_ratio": 0.32690365, "ev_ebitda": null, "ev_ebit": -2.31029486, "ev_sales": 14.55472728, "ev_fcf": 2.91261841, "earnings_yield": null, "fcf_yield": 0.34333368, "dividend_yield": 0.25429592, "buyback_yield": 0, "shareholder_yield": 0.25429592, "debt_paydown_yield": null, "total_yield": 0.25429592, "gross_margin": -0.88426889, "operating_margin": -6.29994359, "net_margin": -2.90694786, "ebitda_margin": -6.3476207, "fcf_margin": 4.99712809, "roe": -0.37848054, "roa": -0.0807928, "roic": -0.22934771, "roc_greenblatt": null, "asset_turnover": 0.027793, "cash_conversion": -1.71902915, "accruals_ratio": -0.21911655, "sbc_to_revenue": 0.05168297, "debt_to_equity": 3.60978925, "net_debt_to_ebitda": -2.03558915, "debt_to_assets": 0.39085975, "interest_coverage": -2.34986705, "current_ratio": 1.63703189, "quick_ratio": 1.63703189, "net_debt": 2267571000, "revenue_growth_1y": 7.51949124, "revenue_growth_3y_cagr": 0.09222456, "revenue_growth_5y_cagr": 0.13079526, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.13918873, "piotroski_f_score": 6, "altman_z_score": -0.72442908, "earnings_stability_5y": 1.366701, "revenue_stability_5y": 0.545562, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0952381, "price_return_3m": -0.10386752, "price_return_6m": -0.34027778, "price_return_9m": -0.58408328, "price_return_12m": -0.57417138, "price_return_12m_ex1m": -0.52934731, "distance_from_52w_high": -0.61710703, "distance_from_52w_low": 0.13946825, "relative_strength": -0.67413496, "local_beta": 0.0033, "volatility_252d": 0.449039, "volatility_60d": 1.046976, "max_drawdown_12m": -0.66397223, "revenue_ttm": 175493000, "gross_profit_ttm": -155183000, "ebit_ttm": -1105596000, "ebitda_ttm": -1113963000, "net_income_ttm": -510149000, "eps_diluted_ttm": -3.04293795, "operating_cash_flow_ttm": 873416000, "capital_expenditure_ttm": 3545000, "fcf_ttm": 876961000, "dividends_paid_ttm": 72902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 470493000, "cash_and_equivalents": 200430000, "total_current_assets": 200430000, "total_current_liabilities": 122435000, "net_ppe": null, "total_assets": 6314288000, "total_debt": 2468001000, "total_equity": 1347887000, "net_working_capital": 0, "book_value_per_share": 8.03987952, "retained_earnings": -1012927000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1137280000, "tangible_book_per_share": 6.7836504, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 41, "rank_pcf": 1, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 89, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 99, "rank_fcf_margin": 1, "rank_piotroski": 45, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96, "value_composite": 6, "quality_composite": 75, "momentum_composite": 98, "growth_composite": 10, "yield_composite": 2, "svqf_composite": 32, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 92, "overall_composite": 39, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.71, "os": 0.61, "value": 0.94, "quality": 0.25, "momentum": 0.02, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2543, "roe": -0.3785, "momentum_12_1": -0.5293, "complete_fields": { "id": 4830, "ticker_id": 3321, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:22.463906+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.71, "market_cap": 286681754.79, "market_cap_usd": 286681754.79, "enterprise_value": 2554252754.79, "shares_outstanding": 167650149, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.21268975, "ptbv_ratio": 0.25207667, "ps_ratio": 1.63357943, "pcf_ratio": 0.32823048, "pfcf_ratio": 0.32690365, "ev_ebitda": null, "ev_ebit": -2.31029486, "ev_sales": 14.55472728, "ev_fcf": 2.91261841, "earnings_yield": null, "fcf_yield": 0.34333368, "dividend_yield": 0.25429592, "buyback_yield": 0, "shareholder_yield": 0.25429592, "debt_paydown_yield": null, "total_yield": 0.25429592, "gross_margin": -0.88426889, "operating_margin": -6.29994359, "net_margin": -2.90694786, "ebitda_margin": -6.3476207, "fcf_margin": 4.99712809, "roe": -0.37848054, "roa": -0.0807928, "roic": -0.22934771, "roc_greenblatt": null, "asset_turnover": 0.027793, "cash_conversion": -1.71902915, "accruals_ratio": -0.21911655, "sbc_to_revenue": 0.05168297, "debt_to_equity": 3.60978925, "net_debt_to_ebitda": -2.03558915, "debt_to_assets": 0.39085975, "interest_coverage": -2.34986705, "current_ratio": 1.63703189, "quick_ratio": 1.63703189, "net_debt": 2267571000, "revenue_growth_1y": 7.51949124, "revenue_growth_3y_cagr": 0.09222456, "revenue_growth_5y_cagr": 0.13079526, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.13918873, "piotroski_f_score": 6, "altman_z_score": -0.72442908, "earnings_stability_5y": 1.366701, "revenue_stability_5y": 0.545562, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0952381, "price_return_3m": -0.10386752, "price_return_6m": -0.34027778, "price_return_9m": -0.58408328, "price_return_12m": -0.57417138, "price_return_12m_ex1m": -0.52934731, "distance_from_52w_high": -0.61710703, "distance_from_52w_low": 0.13946825, "relative_strength": -0.67413496, "local_beta": 0.0033, "volatility_252d": 0.449039, "volatility_60d": 1.046976, "max_drawdown_12m": -0.66397223, "revenue_ttm": 175493000, "gross_profit_ttm": -155183000, "ebit_ttm": -1105596000, "ebitda_ttm": -1113963000, "net_income_ttm": -510149000, "eps_diluted_ttm": -3.04293795, "operating_cash_flow_ttm": 873416000, "capital_expenditure_ttm": 3545000, "fcf_ttm": 876961000, "dividends_paid_ttm": 72902000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 470493000, "cash_and_equivalents": 200430000, "total_current_assets": 200430000, "total_current_liabilities": 122435000, "net_ppe": null, "total_assets": 6314288000, "total_debt": 2468001000, "total_equity": 1347887000, "net_working_capital": 0, "book_value_per_share": 8.03987952, "retained_earnings": -1012927000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1137280000, "tangible_book_per_share": 6.7836504, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 3, "rank_ps": 41, "rank_pcf": 1, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 89, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 99, "rank_fcf_margin": 1, "rank_piotroski": 45, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 97, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 96, "value_composite": 6, "quality_composite": 75, "momentum_composite": 98, "growth_composite": 10, "yield_composite": 2, "svqf_composite": 32, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 92, "overall_composite": 39, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 499473000, "cost_of_revenue": 61606000, "gross_profit": 437867000, "ebit": 211569000, "ebitda": 214381000, "pretax_income": -302556000, "tax_provision": -86703000, "net_income": -228915000, "net_income_to_common": -228915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247587000, "total_current_assets": 207841000, "total_assets": 7769796000, "short_term_debt": 200133000, "long_term_debt": 3130708000, "total_debt": 3330841000, "total_liabilities": 6118168000, "total_equity": 1552393000, "shares_outstanding": 167259712, "goodwill_and_intangibles": 213952000 }, "cash_flow": { "operating_cash_flow": -203482000, "capital_expenditure": 2366000, "free_cash_flow": -201116000, "dividends_paid": 113317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320465, "ticker_id": 3321, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211569000", "ebitda": "214381000", "netIncome": "-228915000", "grossProfit": "437867000", "depreciation": "None", "totalRevenue": "499473000", "costOfRevenue": "61606000", "interestIncome": "569166000", "incomeBeforeTax": "-302556000", "interestExpense": "514125000", "operatingIncome": "120961000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-86703000", "reportedCurrency": "USD", "netInterestIncome": "55041000", "nonInterestIncome": "None", "operatingExpenses": "316906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2812000", "sellingGeneralAndAdministrative": "30837000", "netIncomeFromContinuingOperations": "-215853000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "7769796000", "longTermDebt": "3130708000", "shortTermDebt": "200133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164451000", "reportedCurrency": "USD", "retainedEarnings": "-807522000", "totalLiabilities": "6118168000", "otherCurrentAssets": "-135919000", "totalCurrentAssets": "207841000", "currentLongTermDebt": "385116000", "longTermInvestments": "275812000", "shortTermInvestments": "None", "currentNetReceivables": "96173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "59694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263449000", "shortLongTermDebtTotal": "5863018000", "totalShareholderEquity": "1552393000", "capitalLeaseObligations": "8565000", "otherCurrentLiabilities": "204493000", "totalCurrentLiabilities": "200133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5918035000", "cashAndShortTermInvestments": "247587000", "commonStockSharesOutstanding": "167259712", "intangibleAssetsExcludingGoodwill": "164451000", "cashAndCashEquivalentsAtCarryingValue": "247587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224378000", "profitLoss": "None", "dividendPayout": "113317000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-203482000", "capitalExpenditures": "2366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2037688000", "cashflowFromInvestment": "2278138000", "stockBasedCompensation": "5807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499473000, "cost_of_revenue": 61606000, "gross_profit": 437867000, "research_and_development": null, "selling_general_admin": 30837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211569000, "depreciation_amortisation": 2812000, "ebitda": 214381000, "interest_expense": 514125000, "interest_income": null, "other_non_operating": null, "pretax_income": -302556000, "tax_provision": -86703000, "effective_tax_rate": null, "net_income": -228915000, "net_income_continuing_ops": -215853000, "net_income_to_common": -228915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247587000, "short_term_investments": null, "net_receivables": 96173000, "inventory": null, "other_current_assets": null, "total_current_assets": 207841000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 164451000, "goodwill_and_intangibles": 213952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7769796000, "short_term_debt": 200133000, "accounts_payable": 59694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200133000, "long_term_debt": 3130708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5918035000, "total_liabilities": 6118168000, "total_debt": 3330841000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -807522000, "total_equity": 1552393000, "shares_outstanding": 167259712, "operating_cash_flow": -203482000, "stock_based_compensation": 5807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2278138000, "dividends_paid": 113317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2037688000, "free_cash_flow": -201116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211569000", "ebitda": "214381000", "netIncome": "-228915000", "grossProfit": "437867000", "depreciation": "None", "totalRevenue": "499473000", "costOfRevenue": "61606000", "interestIncome": "569166000", "incomeBeforeTax": "-302556000", "interestExpense": "514125000", "operatingIncome": "120961000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-86703000", "reportedCurrency": "USD", "netInterestIncome": "55041000", "nonInterestIncome": "None", "operatingExpenses": "316906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2812000", "sellingGeneralAndAdministrative": "30837000", "netIncomeFromContinuingOperations": "-215853000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "7769796000", "longTermDebt": "3130708000", "shortTermDebt": "200133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164451000", "reportedCurrency": "USD", "retainedEarnings": "-807522000", "totalLiabilities": "6118168000", "otherCurrentAssets": "-135919000", "totalCurrentAssets": "207841000", "currentLongTermDebt": "385116000", "longTermInvestments": "275812000", "shortTermInvestments": "None", "currentNetReceivables": "96173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "59694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263449000", "shortLongTermDebtTotal": "5863018000", "totalShareholderEquity": "1552393000", "capitalLeaseObligations": "8565000", "otherCurrentLiabilities": "204493000", "totalCurrentLiabilities": "200133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5918035000", "cashAndShortTermInvestments": "247587000", "commonStockSharesOutstanding": "167259712", "intangibleAssetsExcludingGoodwill": "164451000", "cashAndCashEquivalentsAtCarryingValue": "247587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224378000", "profitLoss": "None", "dividendPayout": "113317000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-203482000", "capitalExpenditures": "2366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2037688000", "cashflowFromInvestment": "2278138000", "stockBasedCompensation": "5807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 27354000, "cost_of_revenue": 108267000, "gross_profit": 27354000, "ebit": 142245000, "ebitda": 162019000, "pretax_income": -516511000, "tax_provision": -104512000, "net_income": -435755000, "net_income_to_common": -435755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143803000, "total_current_assets": 143803000, "total_assets": 10141921000, "short_term_debt": 317045000, "long_term_debt": 5700321000, "total_debt": 6017366000, "total_liabilities": 8206179000, "total_equity": 1838045000, "shares_outstanding": 170472273, "goodwill_and_intangibles": 214947000 }, "cash_flow": { "operating_cash_flow": -51220000, "capital_expenditure": 1408000, "free_cash_flow": -49812000, "dividends_paid": 206057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320470, "ticker_id": 3321, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142245000", "ebitda": "162019000", "netIncome": "-435755000", "grossProfit": "27354000", "depreciation": "None", "totalRevenue": "27354000", "costOfRevenue": "108267000", "interestIncome": "896975000", "incomeBeforeTax": "-516511000", "interestExpense": "696455000", "operatingIncome": "-411999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-104512000", "reportedCurrency": "USD", "netInterestIncome": "200520000", "nonInterestIncome": "None", "operatingExpenses": "27354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11478000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19774000", "sellingGeneralAndAdministrative": "96735000", "netIncomeFromContinuingOperations": "-411999000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "10141921000", "longTermDebt": "5700321000", "shortTermDebt": "317045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "165446000", "reportedCurrency": "USD", "retainedEarnings": "-505089000", "totalLiabilities": "8206179000", "otherCurrentAssets": "-391422000", "totalCurrentAssets": "143803000", "currentLongTermDebt": "317045000", "longTermInvestments": "288377000", "shortTermInvestments": "None", "currentNetReceivables": "247619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "929286000", "currentAccountsPayable": "53332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7362000", "shortLongTermDebtTotal": "6035172000", "totalShareholderEquity": "1838045000", "capitalLeaseObligations": "17806000", "otherCurrentLiabilities": "-370377000", "totalCurrentLiabilities": "437847000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7173546000", "cashAndShortTermInvestments": "143803000", "commonStockSharesOutstanding": "170472273", "intangibleAssetsExcludingGoodwill": "165446000", "cashAndCashEquivalentsAtCarryingValue": "143803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-418485000", "profitLoss": "None", "dividendPayout": "206057000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51220000", "capitalExpenditures": "1408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1879780000", "cashflowFromInvestment": "1861052000", "stockBasedCompensation": "8119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27354000, "cost_of_revenue": 108267000, "gross_profit": 27354000, "research_and_development": 11478000, "selling_general_admin": 96735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142245000, "depreciation_amortisation": 19774000, "ebitda": 162019000, "interest_expense": 696455000, "interest_income": null, "other_non_operating": null, "pretax_income": -516511000, "tax_provision": -104512000, "effective_tax_rate": null, "net_income": -435755000, "net_income_continuing_ops": -411999000, "net_income_to_common": -435755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143803000, "short_term_investments": null, "net_receivables": 247619000, "inventory": null, "other_current_assets": null, "total_current_assets": 143803000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 165446000, "goodwill_and_intangibles": 214947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 929286000, "total_assets": 10141921000, "short_term_debt": 317045000, "accounts_payable": 53332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437847000, "long_term_debt": 5700321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7173546000, "total_liabilities": 8206179000, "total_debt": 6017366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -505089000, "total_equity": 1838045000, "shares_outstanding": 170472273, "operating_cash_flow": -51220000, "stock_based_compensation": 8119000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1861052000, "dividends_paid": 206057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1879780000, "free_cash_flow": -49812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142245000", "ebitda": "162019000", "netIncome": "-435755000", "grossProfit": "27354000", "depreciation": "None", "totalRevenue": "27354000", "costOfRevenue": "108267000", "interestIncome": "896975000", "incomeBeforeTax": "-516511000", "interestExpense": "696455000", "operatingIncome": "-411999000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-104512000", "reportedCurrency": "USD", "netInterestIncome": "200520000", "nonInterestIncome": "None", "operatingExpenses": "27354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11478000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19774000", "sellingGeneralAndAdministrative": "96735000", "netIncomeFromContinuingOperations": "-411999000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "10141921000", "longTermDebt": "5700321000", "shortTermDebt": "317045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "165446000", "reportedCurrency": "USD", "retainedEarnings": "-505089000", "totalLiabilities": "8206179000", "otherCurrentAssets": "-391422000", "totalCurrentAssets": "143803000", "currentLongTermDebt": "317045000", "longTermInvestments": "288377000", "shortTermInvestments": "None", "currentNetReceivables": "247619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "929286000", "currentAccountsPayable": "53332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7362000", "shortLongTermDebtTotal": "6035172000", "totalShareholderEquity": "1838045000", "capitalLeaseObligations": "17806000", "otherCurrentLiabilities": "-370377000", "totalCurrentLiabilities": "437847000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7173546000", "cashAndShortTermInvestments": "143803000", "commonStockSharesOutstanding": "170472273", "intangibleAssetsExcludingGoodwill": "165446000", "cashAndCashEquivalentsAtCarryingValue": "143803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-418485000", "profitLoss": "None", "dividendPayout": "206057000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51220000", "capitalExpenditures": "1408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1879780000", "cashflowFromInvestment": "1861052000", "stockBasedCompensation": "8119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 389936000, "cost_of_revenue": 59591000, "gross_profit": 389936000, "ebit": 879330000, "ebitda": 899556000, "pretax_income": 358419000, "tax_provision": 7174000, "net_income": 339451000, "net_income_to_common": 339451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138532000, "total_current_assets": 272893000, "total_assets": 12441217000, "short_term_debt": 149923000, "long_term_debt": 7085972000, "total_debt": 7235895000, "total_liabilities": 9794455000, "total_equity": 2548298000, "shares_outstanding": 148567026, "goodwill_and_intangibles": 159116000 }, "cash_flow": { "operating_cash_flow": 33067999, "capital_expenditure": 929051000, "free_cash_flow": 962118999, "dividends_paid": 215089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320475, "ticker_id": 3321, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "879330000", "ebitda": "899556000", "netIncome": "339451000", "grossProfit": "389936000", "depreciation": "None", "totalRevenue": "389936000", "costOfRevenue": "59591000", "interestIncome": "908115000", "incomeBeforeTax": "358419000", "interestExpense": "716468000", "operatingIncome": "223219000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7174000", "reportedCurrency": "USD", "netInterestIncome": "240140000", "nonInterestIncome": "None", "operatingExpenses": "389936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20226000", "sellingGeneralAndAdministrative": "95149000", "netIncomeFromContinuingOperations": "351212000" }, "balance": { "goodwill": "38530000", "inventory": "-129926000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12441217000", "longTermDebt": "7085972000", "shortTermDebt": "149923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120586000", "reportedCurrency": "USD", "retainedEarnings": "124413000", "totalLiabilities": "9794455000", "otherCurrentAssets": "123260000", "totalCurrentAssets": "272893000", "currentLongTermDebt": "149923000", "longTermInvestments": "7061348000", "shortTermInvestments": "2404000", "currentNetReceivables": "131286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933788000", "currentAccountsPayable": "41622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2539000", "shortLongTermDebtTotal": "7244100000", "totalShareholderEquity": "2548298000", "capitalLeaseObligations": "8205000", "otherCurrentLiabilities": "153582000", "totalCurrentLiabilities": "345127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7105446000", "cashAndShortTermInvestments": "138532000", "commonStockSharesOutstanding": "148567026", "intangibleAssetsExcludingGoodwill": "120586000", "cashAndCashEquivalentsAtCarryingValue": "138532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340998000", "profitLoss": "None", "dividendPayout": "215089000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-141231000", "operatingCashflow": "33067999", "capitalExpenditures": "929051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1085087000", "cashflowFromInvestment": "1037506000", "stockBasedCompensation": "7550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389936000, "cost_of_revenue": 59591000, "gross_profit": 389936000, "research_and_development": 7430000, "selling_general_admin": 95149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 879330000, "depreciation_amortisation": 20226000, "ebitda": 899556000, "interest_expense": 716468000, "interest_income": null, "other_non_operating": null, "pretax_income": 358419000, "tax_provision": 7174000, "effective_tax_rate": null, "net_income": 339451000, "net_income_continuing_ops": 351212000, "net_income_to_common": 339451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138532000, "short_term_investments": 2404000, "net_receivables": 131286000, "inventory": -129926000, "other_current_assets": null, "total_current_assets": 272893000, "net_ppe": null, "goodwill": 38530000, "intangible_assets": 120586000, "goodwill_and_intangibles": 159116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 933788000, "total_assets": 12441217000, "short_term_debt": 149923000, "accounts_payable": 41622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345127000, "long_term_debt": 7085972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7105446000, "total_liabilities": 9794455000, "total_debt": 7235895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124413000, "total_equity": 2548298000, "shares_outstanding": 148567026, "operating_cash_flow": 33067999, "stock_based_compensation": 7550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 929051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1037506000, "dividends_paid": 215089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1085087000, "free_cash_flow": 962118999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "879330000", "ebitda": "899556000", "netIncome": "339451000", "grossProfit": "389936000", "depreciation": "None", "totalRevenue": "389936000", "costOfRevenue": "59591000", "interestIncome": "908115000", "incomeBeforeTax": "358419000", "interestExpense": "716468000", "operatingIncome": "223219000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7174000", "reportedCurrency": "USD", "netInterestIncome": "240140000", "nonInterestIncome": "None", "operatingExpenses": "389936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20226000", "sellingGeneralAndAdministrative": "95149000", "netIncomeFromContinuingOperations": "351212000" }, "balance": { "goodwill": "38530000", "inventory": "-129926000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12441217000", "longTermDebt": "7085972000", "shortTermDebt": "149923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120586000", "reportedCurrency": "USD", "retainedEarnings": "124413000", "totalLiabilities": "9794455000", "otherCurrentAssets": "123260000", "totalCurrentAssets": "272893000", "currentLongTermDebt": "149923000", "longTermInvestments": "7061348000", "shortTermInvestments": "2404000", "currentNetReceivables": "131286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "933788000", "currentAccountsPayable": "41622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2539000", "shortLongTermDebtTotal": "7244100000", "totalShareholderEquity": "2548298000", "capitalLeaseObligations": "8205000", "otherCurrentLiabilities": "153582000", "totalCurrentLiabilities": "345127000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7105446000", "cashAndShortTermInvestments": "138532000", "commonStockSharesOutstanding": "148567026", "intangibleAssetsExcludingGoodwill": "120586000", "cashAndCashEquivalentsAtCarryingValue": "138532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340998000", "profitLoss": "None", "dividendPayout": "215089000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-141231000", "operatingCashflow": "33067999", "capitalExpenditures": "929051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1085087000", "cashflowFromInvestment": "1037506000", "stockBasedCompensation": "7550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "215089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 383333000, "cost_of_revenue": 104993000, "gross_profit": 383333000, "ebit": 641834000, "ebitda": 666904000, "pretax_income": 175026000, "tax_provision": 15475000, "net_income": 194263000, "net_income_to_common": 194263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163041000, "total_current_assets": 289928000, "total_assets": 11620977000, "short_term_debt": 457752000, "long_term_debt": 9335960000, "total_debt": 9793712000, "total_liabilities": 9722382000, "total_equity": 1898595000, "shares_outstanding": 117193958, "goodwill_and_intangibles": 317138000 }, "cash_flow": { "operating_cash_flow": 359148000, "capital_expenditure": 10972000, "free_cash_flow": 370120000, "dividends_paid": 187832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320480, "ticker_id": 3321, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "641834000", "ebitda": "666904000", "netIncome": "194263000", "grossProfit": "383333000", "depreciation": "None", "totalRevenue": "383333000", "costOfRevenue": "104993000", "interestIncome": "121716000", "incomeBeforeTax": "175026000", "interestExpense": "400774000", "operatingIncome": "242118000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15475000", "reportedCurrency": "USD", "netInterestIncome": "270396000", "nonInterestIncome": "None", "operatingExpenses": "383333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6164000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25070000", "sellingGeneralAndAdministrative": "87156000", "netIncomeFromContinuingOperations": "203163000" }, "balance": { "goodwill": "37818000", "inventory": "117098000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "11620977000", "longTermDebt": "9335960000", "shortTermDebt": "457752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "279320000", "reportedCurrency": "USD", "retainedEarnings": "4994000", "totalLiabilities": "9722382000", "otherCurrentAssets": "-418455000", "totalCurrentAssets": "289928000", "currentLongTermDebt": "517023000", "longTermInvestments": "153988000", "shortTermInvestments": "118641000", "currentNetReceivables": "8246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433308000", "currentAccountsPayable": "176520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687000", "shortLongTermDebtTotal": "9793712000", "totalShareholderEquity": "1898595000", "capitalLeaseObligations": "1778000", "otherCurrentLiabilities": "-176520000", "totalCurrentLiabilities": "457752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9264630000", "cashAndShortTermInvestments": "163041000", "commonStockSharesOutstanding": "117193958", "intangibleAssetsExcludingGoodwill": "279320000", "cashAndCashEquivalentsAtCarryingValue": "163041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203163000", "profitLoss": "None", "dividendPayout": "187832000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359148000", "capitalExpenditures": "10972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1170979000", "cashflowFromInvestment": "-1556428000", "stockBasedCompensation": "7495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383333000, "cost_of_revenue": 104993000, "gross_profit": 383333000, "research_and_development": 6164000, "selling_general_admin": 87156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 641834000, "depreciation_amortisation": 25070000, "ebitda": 666904000, "interest_expense": 400774000, "interest_income": null, "other_non_operating": null, "pretax_income": 175026000, "tax_provision": 15475000, "effective_tax_rate": null, "net_income": 194263000, "net_income_continuing_ops": 203163000, "net_income_to_common": 194263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163041000, "short_term_investments": 118641000, "net_receivables": 8246000, "inventory": 117098000, "other_current_assets": null, "total_current_assets": 289928000, "net_ppe": null, "goodwill": 37818000, "intangible_assets": 279320000, "goodwill_and_intangibles": 317138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433308000, "total_assets": 11620977000, "short_term_debt": 457752000, "accounts_payable": 176520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457752000, "long_term_debt": 9335960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9264630000, "total_liabilities": 9722382000, "total_debt": 9793712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4994000, "total_equity": 1898595000, "shares_outstanding": 117193958, "operating_cash_flow": 359148000, "stock_based_compensation": 7495000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1556428000, "dividends_paid": 187832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1170979000, "free_cash_flow": 370120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "641834000", "ebitda": "666904000", "netIncome": "194263000", "grossProfit": "383333000", "depreciation": "None", "totalRevenue": "383333000", "costOfRevenue": "104993000", "interestIncome": "121716000", "incomeBeforeTax": "175026000", "interestExpense": "400774000", "operatingIncome": "242118000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15475000", "reportedCurrency": "USD", "netInterestIncome": "270396000", "nonInterestIncome": "None", "operatingExpenses": "383333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6164000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25070000", "sellingGeneralAndAdministrative": "87156000", "netIncomeFromContinuingOperations": "203163000" }, "balance": { "goodwill": "37818000", "inventory": "117098000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "11620977000", "longTermDebt": "9335960000", "shortTermDebt": "457752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "279320000", "reportedCurrency": "USD", "retainedEarnings": "4994000", "totalLiabilities": "9722382000", "otherCurrentAssets": "-418455000", "totalCurrentAssets": "289928000", "currentLongTermDebt": "517023000", "longTermInvestments": "153988000", "shortTermInvestments": "118641000", "currentNetReceivables": "8246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433308000", "currentAccountsPayable": "176520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687000", "shortLongTermDebtTotal": "9793712000", "totalShareholderEquity": "1898595000", "capitalLeaseObligations": "1778000", "otherCurrentLiabilities": "-176520000", "totalCurrentLiabilities": "457752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9264630000", "cashAndShortTermInvestments": "163041000", "commonStockSharesOutstanding": "117193958", "intangibleAssetsExcludingGoodwill": "279320000", "cashAndCashEquivalentsAtCarryingValue": "163041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203163000", "profitLoss": "None", "dividendPayout": "187832000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359148000", "capitalExpenditures": "10972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1170979000", "cashflowFromInvestment": "-1556428000", "stockBasedCompensation": "7495000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 383373000, "cost_of_revenue": 58401000, "gross_profit": 324972000, "ebit": 186827000, "ebitda": 163264000, "pretax_income": 189057000, "tax_provision": 29083000, "net_income": 157744000, "net_income_to_common": 157744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229531000, "total_current_assets": 237403000, "total_assets": 9534031000, "short_term_debt": 471883000, "long_term_debt": 6974219000, "total_debt": 7446102000, "total_liabilities": 8253433000, "total_equity": 1280598000, "shares_outstanding": 68660906, "goodwill_and_intangibles": 236069000 }, "cash_flow": { "operating_cash_flow": -34441000, "capital_expenditure": 3704808000, "free_cash_flow": 3670367000, "dividends_paid": 111924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320485, "ticker_id": 3321, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186827000", "ebitda": "163264000", "netIncome": "157744000", "grossProfit": "324972000", "depreciation": "None", "totalRevenue": "383373000", "costOfRevenue": "58401000", "interestIncome": "403496000", "incomeBeforeTax": "189057000", "interestExpense": "213561000", "operatingIncome": "186827000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29083000", "reportedCurrency": "USD", "netInterestIncome": "189935000", "nonInterestIncome": "None", "operatingExpenses": "-196546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-23563000", "sellingGeneralAndAdministrative": "118443000", "netIncomeFromContinuingOperations": "159974000" }, "balance": { "goodwill": "31470000", "inventory": "42288000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "9534031000", "longTermDebt": "6974219000", "shortTermDebt": "471883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "204599000", "reportedCurrency": "USD", "retainedEarnings": "8598000", "totalLiabilities": "8253433000", "otherCurrentAssets": "-406567000", "totalCurrentAssets": "237403000", "currentLongTermDebt": "471883000", "longTermInvestments": "240644000", "shortTermInvestments": "53324000", "currentNetReceivables": "7872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447645000", "currentAccountsPayable": "184079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2402000", "shortLongTermDebtTotal": "8387607000", "totalShareholderEquity": "1280598000", "capitalLeaseObligations": "3002000", "otherCurrentLiabilities": "-655962000", "totalCurrentLiabilities": "655962000", "otherNonCurrentLiabilities": "1739268000", "totalNonCurrentLiabilities": "6986491000", "cashAndShortTermInvestments": "229531000", "commonStockSharesOutstanding": "68660906", "intangibleAssetsExcludingGoodwill": "204599000", "cashAndCashEquivalentsAtCarryingValue": "229531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159974000", "profitLoss": "None", "dividendPayout": "111924000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-29615000", "operatingCashflow": "-34441000", "capitalExpenditures": "3704808000", "changeInReceivables": "9505000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1875692000", "cashflowFromInvestment": "-1718405000", "stockBasedCompensation": "6920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "122846000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-23563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383373000, "cost_of_revenue": 58401000, "gross_profit": 324972000, "research_and_development": 7971000, "selling_general_admin": 118443000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186827000, "depreciation_amortisation": -23563000, "ebitda": 163264000, "interest_expense": 213561000, "interest_income": null, "other_non_operating": null, "pretax_income": 189057000, "tax_provision": 29083000, "effective_tax_rate": null, "net_income": 157744000, "net_income_continuing_ops": 159974000, "net_income_to_common": 157744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229531000, "short_term_investments": 53324000, "net_receivables": 7872000, "inventory": 42288000, "other_current_assets": null, "total_current_assets": 237403000, "net_ppe": null, "goodwill": 31470000, "intangible_assets": 204599000, "goodwill_and_intangibles": 236069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 447645000, "total_assets": 9534031000, "short_term_debt": 471883000, "accounts_payable": 184079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655962000, "long_term_debt": 6974219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6986491000, "total_liabilities": 8253433000, "total_debt": 7446102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8598000, "total_equity": 1280598000, "shares_outstanding": 68660906, "operating_cash_flow": -34441000, "stock_based_compensation": 6920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3704808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1718405000, "dividends_paid": 111924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1875692000, "free_cash_flow": 3670367000, "net_change_in_cash": 122846000 }, "raw_data": { "income": { "ebit": "186827000", "ebitda": "163264000", "netIncome": "157744000", "grossProfit": "324972000", "depreciation": "None", "totalRevenue": "383373000", "costOfRevenue": "58401000", "interestIncome": "403496000", "incomeBeforeTax": "189057000", "interestExpense": "213561000", "operatingIncome": "186827000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29083000", "reportedCurrency": "USD", "netInterestIncome": "189935000", "nonInterestIncome": "None", "operatingExpenses": "-196546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-23563000", "sellingGeneralAndAdministrative": "118443000", "netIncomeFromContinuingOperations": "159974000" }, "balance": { "goodwill": "31470000", "inventory": "42288000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "9534031000", "longTermDebt": "6974219000", "shortTermDebt": "471883000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "204599000", "reportedCurrency": "USD", "retainedEarnings": "8598000", "totalLiabilities": "8253433000", "otherCurrentAssets": "-406567000", "totalCurrentAssets": "237403000", "currentLongTermDebt": "471883000", "longTermInvestments": "240644000", "shortTermInvestments": "53324000", "currentNetReceivables": "7872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447645000", "currentAccountsPayable": "184079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2402000", "shortLongTermDebtTotal": "8387607000", "totalShareholderEquity": "1280598000", "capitalLeaseObligations": "3002000", "otherCurrentLiabilities": "-655962000", "totalCurrentLiabilities": "655962000", "otherNonCurrentLiabilities": "1739268000", "totalNonCurrentLiabilities": "6986491000", "cashAndShortTermInvestments": "229531000", "commonStockSharesOutstanding": "68660906", "intangibleAssetsExcludingGoodwill": "204599000", "cashAndCashEquivalentsAtCarryingValue": "229531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159974000", "profitLoss": "None", "dividendPayout": "111924000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-29615000", "operatingCashflow": "-34441000", "capitalExpenditures": "3704808000", "changeInReceivables": "9505000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1875692000", "cashflowFromInvestment": "-1718405000", "stockBasedCompensation": "6920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "122846000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-23563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 270142000, "cost_of_revenue": 54369000, "gross_profit": 215773000, "ebit": 53254000, "ebitda": 86804000, "pretax_income": 54453000, "tax_provision": 8384000, "net_income": 44870000, "net_income_to_common": 44870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138975000, "total_current_assets": 41135000, "total_assets": 5372095000, "short_term_debt": 999469000, "long_term_debt": 1494252000, "total_debt": 2493721000, "total_liabilities": 4537887000, "total_equity": 815396000, "shares_outstanding": 53818378, "goodwill_and_intangibles": 132855000 }, "cash_flow": { "operating_cash_flow": 68893000, "capital_expenditure": 329000, "free_cash_flow": 69222000, "dividends_paid": 56885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320490, "ticker_id": 3321, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53254000", "ebitda": "86804000", "netIncome": "44870000", "grossProfit": "215773000", "depreciation": "None", "totalRevenue": "270142000", "costOfRevenue": "54369000", "interestIncome": "16188000", "incomeBeforeTax": "54453000", "interestExpense": "175481000", "operatingIncome": "53254000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8384000", "reportedCurrency": "USD", "netInterestIncome": "83155000", "nonInterestIncome": "None", "operatingExpenses": "-216888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33550000", "sellingGeneralAndAdministrative": "115575000", "netIncomeFromContinuingOperations": "46069000" }, "balance": { "goodwill": "11206000", "inventory": "45348000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5372095000", "longTermDebt": "1494252000", "shortTermDebt": "999469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "121649000", "reportedCurrency": "USD", "retainedEarnings": "-24203000", "totalLiabilities": "4537887000", "otherCurrentAssets": "-273155000", "totalCurrentAssets": "41135000", "currentLongTermDebt": "542950000", "longTermInvestments": "141220000", "shortTermInvestments": "32195000", "currentNetReceivables": "41135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285355000", "currentAccountsPayable": "27013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3172000", "shortLongTermDebtTotal": "4120750000", "totalShareholderEquity": "815396000", "capitalLeaseObligations": "3670000", "otherCurrentLiabilities": "-456519000", "totalCurrentLiabilities": "569963000", "otherNonCurrentLiabilities": "831496000", "totalNonCurrentLiabilities": "4124420000", "cashAndShortTermInvestments": "138975000", "commonStockSharesOutstanding": "53818378", "intangibleAssetsExcludingGoodwill": "121649000", "cashAndCashEquivalentsAtCarryingValue": "138975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46069000", "profitLoss": "None", "dividendPayout": "56885000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-55147000", "operatingCashflow": "68893000", "capitalExpenditures": "329000", "changeInReceivables": "-10000", "changeInExchangeRate": "None", "cashflowFromFinancing": "63051000", "cashflowFromInvestment": "-59442000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "72502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270142000, "cost_of_revenue": 54369000, "gross_profit": 215773000, "research_and_development": 6722000, "selling_general_admin": 115575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53254000, "depreciation_amortisation": 33550000, "ebitda": 86804000, "interest_expense": 175481000, "interest_income": null, "other_non_operating": null, "pretax_income": 54453000, "tax_provision": 8384000, "effective_tax_rate": null, "net_income": 44870000, "net_income_continuing_ops": 46069000, "net_income_to_common": 44870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138975000, "short_term_investments": 32195000, "net_receivables": 41135000, "inventory": 45348000, "other_current_assets": null, "total_current_assets": 41135000, "net_ppe": null, "goodwill": 11206000, "intangible_assets": 121649000, "goodwill_and_intangibles": 132855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285355000, "total_assets": 5372095000, "short_term_debt": 999469000, "accounts_payable": 27013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569963000, "long_term_debt": 1494252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4124420000, "total_liabilities": 4537887000, "total_debt": 2493721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24203000, "total_equity": 815396000, "shares_outstanding": 53818378, "operating_cash_flow": 68893000, "stock_based_compensation": 5299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59442000, "dividends_paid": 56885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63051000, "free_cash_flow": 69222000, "net_change_in_cash": 72502000 }, "raw_data": { "income": { "ebit": "53254000", "ebitda": "86804000", "netIncome": "44870000", "grossProfit": "215773000", "depreciation": "None", "totalRevenue": "270142000", "costOfRevenue": "54369000", "interestIncome": "16188000", "incomeBeforeTax": "54453000", "interestExpense": "175481000", "operatingIncome": "53254000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8384000", "reportedCurrency": "USD", "netInterestIncome": "83155000", "nonInterestIncome": "None", "operatingExpenses": "-216888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33550000", "sellingGeneralAndAdministrative": "115575000", "netIncomeFromContinuingOperations": "46069000" }, "balance": { "goodwill": "11206000", "inventory": "45348000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "5372095000", "longTermDebt": "1494252000", "shortTermDebt": "999469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "121649000", "reportedCurrency": "USD", "retainedEarnings": "-24203000", "totalLiabilities": "4537887000", "otherCurrentAssets": "-273155000", "totalCurrentAssets": "41135000", "currentLongTermDebt": "542950000", "longTermInvestments": "141220000", "shortTermInvestments": "32195000", "currentNetReceivables": "41135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285355000", "currentAccountsPayable": "27013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3172000", "shortLongTermDebtTotal": "4120750000", "totalShareholderEquity": "815396000", "capitalLeaseObligations": "3670000", "otherCurrentLiabilities": "-456519000", "totalCurrentLiabilities": "569963000", "otherNonCurrentLiabilities": "831496000", "totalNonCurrentLiabilities": "4124420000", "cashAndShortTermInvestments": "138975000", "commonStockSharesOutstanding": "53818378", "intangibleAssetsExcludingGoodwill": "121649000", "cashAndCashEquivalentsAtCarryingValue": "138975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46069000", "profitLoss": "None", "dividendPayout": "56885000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-55147000", "operatingCashflow": "68893000", "capitalExpenditures": "329000", "changeInReceivables": "-10000", "changeInExchangeRate": "None", "cashflowFromFinancing": "63051000", "cashflowFromInvestment": "-59442000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "72502000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 146112000, "cost_of_revenue": 33162000, "gross_profit": 112950000, "ebit": 62416000, "ebitda": 62416000, "pretax_income": 64504000, "tax_provision": -10552000, "net_income": 72968000, "net_income_to_common": 72968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67928000, "total_current_assets": 111193000, "total_assets": 4977018000, "short_term_debt": 380203000, "long_term_debt": 1305682000, "total_debt": 1685885000, "total_liabilities": 4132234000, "total_equity": 825412000, "shares_outstanding": 42047648, "goodwill_and_intangibles": 141484000 }, "cash_flow": { "operating_cash_flow": -52397000, "capital_expenditure": 894000, "free_cash_flow": -51503000, "dividends_paid": 63326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320495, "ticker_id": 3321, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62416000", "ebitda": "62416000", "netIncome": "72968000", "grossProfit": "112950000", "depreciation": "None", "totalRevenue": "146112000", "costOfRevenue": "33162000", "interestIncome": "229916000", "incomeBeforeTax": "64504000", "interestExpense": "151880000", "operatingIncome": "62416000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10552000", "reportedCurrency": "USD", "netInterestIncome": "78036000", "nonInterestIncome": "None", "operatingExpenses": "49040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4834000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6251000", "sellingGeneralAndAdministrative": "66394000", "netIncomeFromContinuingOperations": "75056000" }, "balance": { "goodwill": "11206000", "inventory": "-95280000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4977018000", "longTermDebt": "1305682000", "shortTermDebt": "380203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "130278000", "reportedCurrency": "USD", "retainedEarnings": "8746000", "totalLiabilities": "4132234000", "otherCurrentAssets": "70551000", "totalCurrentAssets": "111193000", "currentLongTermDebt": "380203000", "longTermInvestments": "120237000", "shortTermInvestments": "95280000", "currentNetReceivables": "67994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277816000", "currentAccountsPayable": "31450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4531000", "shortLongTermDebtTotal": "3930322000", "totalShareholderEquity": "825412000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-411653000", "totalCurrentLiabilities": "411653000", "otherNonCurrentLiabilities": "742703000", "totalNonCurrentLiabilities": "4132234000", "cashAndShortTermInvestments": "67928000", "commonStockSharesOutstanding": "42047648", "intangibleAssetsExcludingGoodwill": "130278000", "cashAndCashEquivalentsAtCarryingValue": "67928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75056000", "profitLoss": "None", "dividendPayout": "63326000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-29903000", "operatingCashflow": "-52397000", "capitalExpenditures": "894000", "changeInReceivables": "7556000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1298199000", "cashflowFromInvestment": "-1212792000", "stockBasedCompensation": "1476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6898862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146112000, "cost_of_revenue": 33162000, "gross_profit": 112950000, "research_and_development": 4834000, "selling_general_admin": 66394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62416000, "depreciation_amortisation": 6251000, "ebitda": 62416000, "interest_expense": 151880000, "interest_income": null, "other_non_operating": null, "pretax_income": 64504000, "tax_provision": -10552000, "effective_tax_rate": null, "net_income": 72968000, "net_income_continuing_ops": 75056000, "net_income_to_common": 72968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67928000, "short_term_investments": 95280000, "net_receivables": 67994000, "inventory": -95280000, "other_current_assets": null, "total_current_assets": 111193000, "net_ppe": null, "goodwill": 11206000, "intangible_assets": 130278000, "goodwill_and_intangibles": 141484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 277816000, "total_assets": 4977018000, "short_term_debt": 380203000, "accounts_payable": 31450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411653000, "long_term_debt": 1305682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4132234000, "total_liabilities": 4132234000, "total_debt": 1685885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8746000, "total_equity": 825412000, "shares_outstanding": 42047648, "operating_cash_flow": -52397000, "stock_based_compensation": 1476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1212792000, "dividends_paid": 63326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1298199000, "free_cash_flow": -51503000, "net_change_in_cash": 33010000 }, "raw_data": { "income": { "ebit": "62416000", "ebitda": "62416000", "netIncome": "72968000", "grossProfit": "112950000", "depreciation": "None", "totalRevenue": "146112000", "costOfRevenue": "33162000", "interestIncome": "229916000", "incomeBeforeTax": "64504000", "interestExpense": "151880000", "operatingIncome": "62416000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10552000", "reportedCurrency": "USD", "netInterestIncome": "78036000", "nonInterestIncome": "None", "operatingExpenses": "49040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4834000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6251000", "sellingGeneralAndAdministrative": "66394000", "netIncomeFromContinuingOperations": "75056000" }, "balance": { "goodwill": "11206000", "inventory": "-95280000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4977018000", "longTermDebt": "1305682000", "shortTermDebt": "380203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "130278000", "reportedCurrency": "USD", "retainedEarnings": "8746000", "totalLiabilities": "4132234000", "otherCurrentAssets": "70551000", "totalCurrentAssets": "111193000", "currentLongTermDebt": "380203000", "longTermInvestments": "120237000", "shortTermInvestments": "95280000", "currentNetReceivables": "67994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277816000", "currentAccountsPayable": "31450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4531000", "shortLongTermDebtTotal": "3930322000", "totalShareholderEquity": "825412000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-411653000", "totalCurrentLiabilities": "411653000", "otherNonCurrentLiabilities": "742703000", "totalNonCurrentLiabilities": "4132234000", "cashAndShortTermInvestments": "67928000", "commonStockSharesOutstanding": "42047648", "intangibleAssetsExcludingGoodwill": "130278000", "cashAndCashEquivalentsAtCarryingValue": "67928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75056000", "profitLoss": "None", "dividendPayout": "63326000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-29903000", "operatingCashflow": "-52397000", "capitalExpenditures": "894000", "changeInReceivables": "7556000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1298199000", "cashflowFromInvestment": "-1212792000", "stockBasedCompensation": "1476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6898862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14409000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 158263000, "cost_of_revenue": 28747000, "gross_profit": 129516000, "ebit": -126802000, "ebitda": 128819000, "pretax_income": 62843000, "tax_provision": 1386000, "net_income": 59258000, "net_income_to_common": 59258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54406000, "total_current_assets": 1489582000, "total_assets": 3036843000, "short_term_debt": 88387000, "long_term_debt": 948151000, "total_debt": 1036538000, "total_liabilities": 2472768000, "total_equity": 544831000, "shares_outstanding": 32102184, "goodwill_and_intangibles": 120062000 }, "cash_flow": { "operating_cash_flow": 140297000, "capital_expenditure": 362000, "free_cash_flow": 140659000, "dividends_paid": 51317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320500, "ticker_id": 3321, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-126802000", "ebitda": "128819000", "netIncome": "59258000", "grossProfit": "129516000", "depreciation": "None", "totalRevenue": "158263000", "costOfRevenue": "28747000", "interestIncome": "169499000", "incomeBeforeTax": "62843000", "interestExpense": "109238000", "operatingIncome": "-121493000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1386000", "reportedCurrency": "USD", "netInterestIncome": "60261000", "nonInterestIncome": "None", "operatingExpenses": "121493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255621000", "sellingGeneralAndAdministrative": "63089000", "netIncomeFromContinuingOperations": "61457000" }, "balance": { "goodwill": "None", "inventory": "14537000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "3036843000", "longTermDebt": "948151000", "shortTermDebt": "88387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "120062000", "reportedCurrency": "USD", "retainedEarnings": "5272000", "totalLiabilities": "2472768000", "otherCurrentAssets": "1411751000", "totalCurrentAssets": "1489582000", "currentLongTermDebt": "199315000", "longTermInvestments": "150766000", "shortTermInvestments": "94007000", "currentNetReceivables": "23425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1547261000", "currentAccountsPayable": "24826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2306898000", "totalShareholderEquity": "544831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175636000", "totalCurrentLiabilities": "86858000", "otherNonCurrentLiabilities": "1389302000", "totalNonCurrentLiabilities": "2385910000", "cashAndShortTermInvestments": "54406000", "commonStockSharesOutstanding": "32102184", "intangibleAssetsExcludingGoodwill": "120062000", "cashAndCashEquivalentsAtCarryingValue": "54406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61457000", "profitLoss": "None", "dividendPayout": "51317000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140297000", "capitalExpenditures": "362000", "changeInReceivables": "-2132000", "changeInExchangeRate": "None", "cashflowFromFinancing": "444478000", "cashflowFromInvestment": "-580759000", "stockBasedCompensation": "447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158263000, "cost_of_revenue": 28747000, "gross_profit": 129516000, "research_and_development": 0.2, "selling_general_admin": 63089000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -126802000, "depreciation_amortisation": 255621000, "ebitda": 128819000, "interest_expense": 109238000, "interest_income": null, "other_non_operating": null, "pretax_income": 62843000, "tax_provision": 1386000, "effective_tax_rate": null, "net_income": 59258000, "net_income_continuing_ops": 61457000, "net_income_to_common": 59258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54406000, "short_term_investments": 94007000, "net_receivables": 23425000, "inventory": 14537000, "other_current_assets": null, "total_current_assets": 1489582000, "net_ppe": null, "goodwill": null, "intangible_assets": 120062000, "goodwill_and_intangibles": 120062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1547261000, "total_assets": 3036843000, "short_term_debt": 88387000, "accounts_payable": 24826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86858000, "long_term_debt": 948151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2385910000, "total_liabilities": 2472768000, "total_debt": 1036538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5272000, "total_equity": 544831000, "shares_outstanding": 32102184, "operating_cash_flow": 140297000, "stock_based_compensation": 447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580759000, "dividends_paid": 51317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 444478000, "free_cash_flow": 140659000, "net_change_in_cash": 4016000 }, "raw_data": { "income": { "ebit": "-126802000", "ebitda": "128819000", "netIncome": "59258000", "grossProfit": "129516000", "depreciation": "None", "totalRevenue": "158263000", "costOfRevenue": "28747000", "interestIncome": "169499000", "incomeBeforeTax": "62843000", "interestExpense": "109238000", "operatingIncome": "-121493000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1386000", "reportedCurrency": "USD", "netInterestIncome": "60261000", "nonInterestIncome": "None", "operatingExpenses": "121493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255621000", "sellingGeneralAndAdministrative": "63089000", "netIncomeFromContinuingOperations": "61457000" }, "balance": { "goodwill": "None", "inventory": "14537000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "3036843000", "longTermDebt": "948151000", "shortTermDebt": "88387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "120062000", "reportedCurrency": "USD", "retainedEarnings": "5272000", "totalLiabilities": "2472768000", "otherCurrentAssets": "1411751000", "totalCurrentAssets": "1489582000", "currentLongTermDebt": "199315000", "longTermInvestments": "150766000", "shortTermInvestments": "94007000", "currentNetReceivables": "23425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1547261000", "currentAccountsPayable": "24826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2306898000", "totalShareholderEquity": "544831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "175636000", "totalCurrentLiabilities": "86858000", "otherNonCurrentLiabilities": "1389302000", "totalNonCurrentLiabilities": "2385910000", "cashAndShortTermInvestments": "54406000", "commonStockSharesOutstanding": "32102184", "intangibleAssetsExcludingGoodwill": "120062000", "cashAndCashEquivalentsAtCarryingValue": "54406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61457000", "profitLoss": "None", "dividendPayout": "51317000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140297000", "capitalExpenditures": "362000", "changeInReceivables": "-2132000", "changeInExchangeRate": "None", "cashflowFromFinancing": "444478000", "cashflowFromInvestment": "-580759000", "stockBasedCompensation": "447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4016000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 45131000, "cost_of_revenue": 49027000, "gross_profit": -3896000, "ebit": -119927000, "ebitda": -106883000, "pretax_income": -216761000, "tax_provision": -16674000, "net_income": -201729000, "net_income_to_common": -201729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200430000, "total_current_assets": 200430000, "total_assets": 6314288000, "short_term_debt": 122435000, "long_term_debt": 2345566000, "total_debt": 2468001000, "total_liabilities": 4865588000, "total_equity": 1347887000, "shares_outstanding": 167650149, "goodwill_and_intangibles": 210607000 }, "cash_flow": { "operating_cash_flow": 590189000, "capital_expenditure": 0, "free_cash_flow": 590189000, "dividends_paid": 3627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320463, "ticker_id": 3321, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-119927000", "ebitda": "-106883000", "netIncome": "-201729000", "grossProfit": "-3896000", "depreciation": "None", "totalRevenue": "45131000", "costOfRevenue": "49027000", "interestIncome": "81730000", "incomeBeforeTax": "-216761000", "interestExpense": "96834000", "operatingIncome": "-120918000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-16674000", "reportedCurrency": "USD", "netInterestIncome": "-15104000", "nonInterestIncome": "None", "operatingExpenses": "117022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13044000", "sellingGeneralAndAdministrative": "6655000", "netIncomeFromContinuingOperations": "-200087000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "6314288000", "longTermDebt": "2345566000", "shortTermDebt": "122435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "161106000", "reportedCurrency": "USD", "retainedEarnings": "-1012927000", "totalLiabilities": "4865588000", "otherCurrentAssets": "-127873000", "totalCurrentAssets": "200430000", "currentLongTermDebt": "358000000", "longTermInvestments": "271551000", "shortTermInvestments": "None", "currentNetReceivables": "127873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "52082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4622473000", "totalShareholderEquity": "1347887000", "capitalLeaseObligations": "8246000", "otherCurrentLiabilities": "-52082000", "totalCurrentLiabilities": "122435000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4743153000", "cashAndShortTermInvestments": "200430000", "commonStockSharesOutstanding": "167650149", "intangibleAssetsExcludingGoodwill": "161106000", "cashAndCashEquivalentsAtCarryingValue": "200430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200087000", "profitLoss": "None", "dividendPayout": "3627000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "590189000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1267464000", "cashflowFromInvestment": "668944000", "stockBasedCompensation": "1629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45131000, "cost_of_revenue": 49027000, "gross_profit": -3896000, "research_and_development": null, "selling_general_admin": 6655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119927000, "depreciation_amortisation": 13044000, "ebitda": -106883000, "interest_expense": 96834000, "interest_income": null, "other_non_operating": null, "pretax_income": -216761000, "tax_provision": -16674000, "effective_tax_rate": null, "net_income": -201729000, "net_income_continuing_ops": -200087000, "net_income_to_common": -201729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200430000, "short_term_investments": null, "net_receivables": 127873000, "inventory": null, "other_current_assets": null, "total_current_assets": 200430000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 161106000, "goodwill_and_intangibles": 210607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 6314288000, "short_term_debt": 122435000, "accounts_payable": 52082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122435000, "long_term_debt": 2345566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4743153000, "total_liabilities": 4865588000, "total_debt": 2468001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012927000, "total_equity": 1347887000, "shares_outstanding": 167650149, "operating_cash_flow": 590189000, "stock_based_compensation": 1629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 668944000, "dividends_paid": 3627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1267464000, "free_cash_flow": 590189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-119927000", "ebitda": "-106883000", "netIncome": "-201729000", "grossProfit": "-3896000", "depreciation": "None", "totalRevenue": "45131000", "costOfRevenue": "49027000", "interestIncome": "81730000", "incomeBeforeTax": "-216761000", "interestExpense": "96834000", "operatingIncome": "-120918000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-16674000", "reportedCurrency": "USD", "netInterestIncome": "-15104000", "nonInterestIncome": "None", "operatingExpenses": "117022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13044000", "sellingGeneralAndAdministrative": "6655000", "netIncomeFromContinuingOperations": "-200087000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "6314288000", "longTermDebt": "2345566000", "shortTermDebt": "122435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "161106000", "reportedCurrency": "USD", "retainedEarnings": "-1012927000", "totalLiabilities": "4865588000", "otherCurrentAssets": "-127873000", "totalCurrentAssets": "200430000", "currentLongTermDebt": "358000000", "longTermInvestments": "271551000", "shortTermInvestments": "None", "currentNetReceivables": "127873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "52082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4622473000", "totalShareholderEquity": "1347887000", "capitalLeaseObligations": "8246000", "otherCurrentLiabilities": "-52082000", "totalCurrentLiabilities": "122435000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4743153000", "cashAndShortTermInvestments": "200430000", "commonStockSharesOutstanding": "167650149", "intangibleAssetsExcludingGoodwill": "161106000", "cashAndCashEquivalentsAtCarryingValue": "200430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-200087000", "profitLoss": "None", "dividendPayout": "3627000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "590189000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1267464000", "cashflowFromInvestment": "668944000", "stockBasedCompensation": "1629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 123758000, "cost_of_revenue": 260840000, "gross_profit": -137082000, "ebit": -264187000, "ebitda": -262475000, "pretax_income": -264187000, "tax_provision": -31622000, "net_income": -234184000, "net_income_to_common": -234184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247587000, "total_current_assets": 207841000, "total_assets": 7769796000, "short_term_debt": 200133000, "long_term_debt": 3130708000, "total_debt": 3330841000, "total_liabilities": 6118168000, "total_equity": 1552393000, "shares_outstanding": 164450230, "goodwill_and_intangibles": 213952000 }, "cash_flow": { "operating_cash_flow": -90115000, "capital_expenditure": 2366000, "free_cash_flow": -87749000, "dividends_paid": 22601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320464, "ticker_id": 3321, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-264187000", "ebitda": "-262475000", "netIncome": "-234184000", "grossProfit": "-137082000", "depreciation": "None", "totalRevenue": "123758000", "costOfRevenue": "260840000", "interestIncome": "123973000", "incomeBeforeTax": "-264187000", "interestExpense": "110851000", "operatingIncome": "-264187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-31622000", "reportedCurrency": "USD", "netInterestIncome": "13122000", "nonInterestIncome": "None", "operatingExpenses": "127105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1712000", "sellingGeneralAndAdministrative": "29463000", "netIncomeFromContinuingOperations": "-232565000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "7769796000", "longTermDebt": "3130708000", "shortTermDebt": "200133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164451000", "reportedCurrency": "USD", "retainedEarnings": "-807522000", "totalLiabilities": "6118168000", "otherCurrentAssets": "-135919000", "totalCurrentAssets": "207841000", "currentLongTermDebt": "385116000", "longTermInvestments": "275812000", "shortTermInvestments": "None", "currentNetReceivables": "96173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "59694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263449000", "shortLongTermDebtTotal": "5863018000", "totalShareholderEquity": "1552393000", "capitalLeaseObligations": "8565000", "otherCurrentLiabilities": "204493000", "totalCurrentLiabilities": "200133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5918035000", "cashAndShortTermInvestments": "247587000", "commonStockSharesOutstanding": "164450230", "intangibleAssetsExcludingGoodwill": "164451000", "cashAndCashEquivalentsAtCarryingValue": "247587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227259000", "profitLoss": "None", "dividendPayout": "22601000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90115000", "capitalExpenditures": "2366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294270000", "cashflowFromInvestment": "439424000", "stockBasedCompensation": "4216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-33736700", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123758000, "cost_of_revenue": 260840000, "gross_profit": -137082000, "research_and_development": null, "selling_general_admin": 29463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -264187000, "depreciation_amortisation": 1712000, "ebitda": -262475000, "interest_expense": 110851000, "interest_income": null, "other_non_operating": null, "pretax_income": -264187000, "tax_provision": -31622000, "effective_tax_rate": null, "net_income": -234184000, "net_income_continuing_ops": -232565000, "net_income_to_common": -234184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247587000, "short_term_investments": null, "net_receivables": 96173000, "inventory": null, "other_current_assets": null, "total_current_assets": 207841000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 164451000, "goodwill_and_intangibles": 213952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 7769796000, "short_term_debt": 200133000, "accounts_payable": 59694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200133000, "long_term_debt": 3130708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5918035000, "total_liabilities": 6118168000, "total_debt": 3330841000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -807522000, "total_equity": 1552393000, "shares_outstanding": 164450230, "operating_cash_flow": -90115000, "stock_based_compensation": 4216000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 439424000, "dividends_paid": 22601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294270000, "free_cash_flow": -87749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-264187000", "ebitda": "-262475000", "netIncome": "-234184000", "grossProfit": "-137082000", "depreciation": "None", "totalRevenue": "123758000", "costOfRevenue": "260840000", "interestIncome": "123973000", "incomeBeforeTax": "-264187000", "interestExpense": "110851000", "operatingIncome": "-264187000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-31622000", "reportedCurrency": "USD", "netInterestIncome": "13122000", "nonInterestIncome": "None", "operatingExpenses": "127105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1712000", "sellingGeneralAndAdministrative": "29463000", "netIncomeFromContinuingOperations": "-232565000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "7769796000", "longTermDebt": "3130708000", "shortTermDebt": "200133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "164451000", "reportedCurrency": "USD", "retainedEarnings": "-807522000", "totalLiabilities": "6118168000", "otherCurrentAssets": "-135919000", "totalCurrentAssets": "207841000", "currentLongTermDebt": "385116000", "longTermInvestments": "275812000", "shortTermInvestments": "None", "currentNetReceivables": "96173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "59694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "263449000", "shortLongTermDebtTotal": "5863018000", "totalShareholderEquity": "1552393000", "capitalLeaseObligations": "8565000", "otherCurrentLiabilities": "204493000", "totalCurrentLiabilities": "200133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5918035000", "cashAndShortTermInvestments": "247587000", "commonStockSharesOutstanding": "164450230", "intangibleAssetsExcludingGoodwill": "164451000", "cashAndCashEquivalentsAtCarryingValue": "247587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227259000", "profitLoss": "None", "dividendPayout": "22601000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-90115000", "capitalExpenditures": "2366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294270000", "cashflowFromInvestment": "439424000", "stockBasedCompensation": "4216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-33736700", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 18620000, "cost_of_revenue": 9771000, "gross_profit": 8849000, "ebit": -26882000, "ebitda": -25782000, "pretax_income": -26882000, "tax_provision": -9935000, "net_income": -18745000, "net_income_to_common": -18745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147514000, "total_current_assets": 147505000, "total_assets": 8332101000, "short_term_debt": 418219000, "long_term_debt": 3350423000, "total_debt": 3768642000, "total_liabilities": 6456903000, "total_equity": 1774668000, "shares_outstanding": 167790240, "goodwill_and_intangibles": 215335000 }, "cash_flow": { "operating_cash_flow": 434677000, "capital_expenditure": 964000, "free_cash_flow": 435641000, "dividends_paid": 22830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320466, "ticker_id": 3321, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26882000", "ebitda": "-25782000", "netIncome": "-18745000", "grossProfit": "8849000", "depreciation": "None", "totalRevenue": "18620000", "costOfRevenue": "9771000", "interestIncome": "137491000", "incomeBeforeTax": "-26882000", "interestExpense": "126971000", "operatingIncome": "-30830000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9935000", "reportedCurrency": "USD", "netInterestIncome": "10520000", "nonInterestIncome": "None", "operatingExpenses": "39679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3405000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000", "sellingGeneralAndAdministrative": "11164000", "netIncomeFromContinuingOperations": "-16947000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "8332101000", "longTermDebt": "3350423000", "shortTermDebt": "418219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "165834000", "reportedCurrency": "USD", "retainedEarnings": "-569709000", "totalLiabilities": "6456903000", "otherCurrentAssets": "-470155000", "totalCurrentAssets": "147505000", "currentLongTermDebt": "418219000", "longTermInvestments": "302477000", "shortTermInvestments": "None", "currentNetReceivables": "322641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "60928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3537000", "shortLongTermDebtTotal": "3777151000", "totalShareholderEquity": "1774668000", "capitalLeaseObligations": "8509000", "otherCurrentLiabilities": "-479147000", "totalCurrentLiabilities": "721151000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5727391000", "cashAndShortTermInvestments": "147514000", "commonStockSharesOutstanding": "167790240", "intangibleAssetsExcludingGoodwill": "165834000", "cashAndCashEquivalentsAtCarryingValue": "147514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18745000", "profitLoss": "None", "dividendPayout": "22830000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "434677000", "capitalExpenditures": "964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-956111000", "cashflowFromInvestment": "493448000", "stockBasedCompensation": "1591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12325700", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18620000, "cost_of_revenue": 9771000, "gross_profit": 8849000, "research_and_development": 3405000, "selling_general_admin": 11164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26882000, "depreciation_amortisation": 1100000, "ebitda": -25782000, "interest_expense": 126971000, "interest_income": null, "other_non_operating": null, "pretax_income": -26882000, "tax_provision": -9935000, "effective_tax_rate": null, "net_income": -18745000, "net_income_continuing_ops": -16947000, "net_income_to_common": -18745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147514000, "short_term_investments": null, "net_receivables": 322641000, "inventory": null, "other_current_assets": null, "total_current_assets": 147505000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 165834000, "goodwill_and_intangibles": 215335000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 8332101000, "short_term_debt": 418219000, "accounts_payable": 60928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 721151000, "long_term_debt": 3350423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5727391000, "total_liabilities": 6456903000, "total_debt": 3768642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -569709000, "total_equity": 1774668000, "shares_outstanding": 167790240, "operating_cash_flow": 434677000, "stock_based_compensation": 1591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 493448000, "dividends_paid": 22830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -956111000, "free_cash_flow": 435641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26882000", "ebitda": "-25782000", "netIncome": "-18745000", "grossProfit": "8849000", "depreciation": "None", "totalRevenue": "18620000", "costOfRevenue": "9771000", "interestIncome": "137491000", "incomeBeforeTax": "-26882000", "interestExpense": "126971000", "operatingIncome": "-30830000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9935000", "reportedCurrency": "USD", "netInterestIncome": "10520000", "nonInterestIncome": "None", "operatingExpenses": "39679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3405000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000", "sellingGeneralAndAdministrative": "11164000", "netIncomeFromContinuingOperations": "-16947000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "8332101000", "longTermDebt": "3350423000", "shortTermDebt": "418219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "165834000", "reportedCurrency": "USD", "retainedEarnings": "-569709000", "totalLiabilities": "6456903000", "otherCurrentAssets": "-470155000", "totalCurrentAssets": "147505000", "currentLongTermDebt": "418219000", "longTermInvestments": "302477000", "shortTermInvestments": "None", "currentNetReceivables": "322641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "60928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3537000", "shortLongTermDebtTotal": "3777151000", "totalShareholderEquity": "1774668000", "capitalLeaseObligations": "8509000", "otherCurrentLiabilities": "-479147000", "totalCurrentLiabilities": "721151000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5727391000", "cashAndShortTermInvestments": "147514000", "commonStockSharesOutstanding": "167790240", "intangibleAssetsExcludingGoodwill": "165834000", "cashAndCashEquivalentsAtCarryingValue": "147514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18745000", "profitLoss": "None", "dividendPayout": "22830000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "434677000", "capitalExpenditures": "964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-956111000", "cashflowFromInvestment": "493448000", "stockBasedCompensation": "1591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12325700", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": -12016000, "cost_of_revenue": 11038000, "gross_profit": -23054000, "ebit": -694600000, "ebitda": -718823000, "pretax_income": -88690000, "tax_provision": -39939000, "net_income": -55491000, "net_income_to_common": -55491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162935000, "total_current_assets": 162935000, "total_assets": 9308797000, "short_term_debt": 370739000, "long_term_debt": 3631569000, "total_debt": 4002308000, "total_liabilities": 7383135000, "total_equity": 1827118000, "shares_outstanding": 170673088, "goodwill_and_intangibles": 211343000 }, "cash_flow": { "operating_cash_flow": -61335000, "capital_expenditure": 215000, "free_cash_flow": -61120000, "dividends_paid": 23844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320467, "ticker_id": 3321, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-694600000", "ebitda": "-718823000", "netIncome": "-55491000", "grossProfit": "-23054000", "depreciation": "None", "totalRevenue": "-12016000", "costOfRevenue": "11038000", "interestIncome": "152735000", "incomeBeforeTax": "-88690000", "interestExpense": "135837000", "operatingIncome": "-64500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-39939000", "reportedCurrency": "USD", "netInterestIncome": "16898000", "nonInterestIncome": "None", "operatingExpenses": "41446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-24223000", "sellingGeneralAndAdministrative": "11440000", "netIncomeFromContinuingOperations": "-48751000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "9308797000", "longTermDebt": "3631569000", "shortTermDebt": "370739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "161842000", "reportedCurrency": "USD", "retainedEarnings": "-528524000", "totalLiabilities": "7383135000", "otherCurrentAssets": "-466349000", "totalCurrentAssets": "162935000", "currentLongTermDebt": "370739000", "longTermInvestments": "294907000", "shortTermInvestments": "None", "currentNetReceivables": "303414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "66363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3704000", "shortLongTermDebtTotal": "4011086000", "totalShareholderEquity": "1827118000", "capitalLeaseObligations": "8778000", "otherCurrentLiabilities": "-437102000", "totalCurrentLiabilities": "720893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6978980000", "cashAndShortTermInvestments": "162935000", "commonStockSharesOutstanding": "170673088", "intangibleAssetsExcludingGoodwill": "161842000", "cashAndCashEquivalentsAtCarryingValue": "162935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52779000", "profitLoss": "None", "dividendPayout": "23844000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-61335000", "capitalExpenditures": "215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432317000", "cashflowFromInvestment": "442820000", "stockBasedCompensation": "1634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -12016000, "cost_of_revenue": 11038000, "gross_profit": -23054000, "research_and_development": 2907000, "selling_general_admin": 11440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -694600000, "depreciation_amortisation": -24223000, "ebitda": -718823000, "interest_expense": 135837000, "interest_income": null, "other_non_operating": null, "pretax_income": -88690000, "tax_provision": -39939000, "effective_tax_rate": null, "net_income": -55491000, "net_income_continuing_ops": -48751000, "net_income_to_common": -55491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162935000, "short_term_investments": null, "net_receivables": 303414000, "inventory": null, "other_current_assets": null, "total_current_assets": 162935000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 161842000, "goodwill_and_intangibles": 211343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9308797000, "short_term_debt": 370739000, "accounts_payable": 66363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720893000, "long_term_debt": 3631569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6978980000, "total_liabilities": 7383135000, "total_debt": 4002308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528524000, "total_equity": 1827118000, "shares_outstanding": 170673088, "operating_cash_flow": -61335000, "stock_based_compensation": 1634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 442820000, "dividends_paid": 23844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -432317000, "free_cash_flow": -61120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-694600000", "ebitda": "-718823000", "netIncome": "-55491000", "grossProfit": "-23054000", "depreciation": "None", "totalRevenue": "-12016000", "costOfRevenue": "11038000", "interestIncome": "152735000", "incomeBeforeTax": "-88690000", "interestExpense": "135837000", "operatingIncome": "-64500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-39939000", "reportedCurrency": "USD", "netInterestIncome": "16898000", "nonInterestIncome": "None", "operatingExpenses": "41446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-24223000", "sellingGeneralAndAdministrative": "11440000", "netIncomeFromContinuingOperations": "-48751000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "9308797000", "longTermDebt": "3631569000", "shortTermDebt": "370739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "161842000", "reportedCurrency": "USD", "retainedEarnings": "-528524000", "totalLiabilities": "7383135000", "otherCurrentAssets": "-466349000", "totalCurrentAssets": "162935000", "currentLongTermDebt": "370739000", "longTermInvestments": "294907000", "shortTermInvestments": "None", "currentNetReceivables": "303414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "66363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3704000", "shortLongTermDebtTotal": "4011086000", "totalShareholderEquity": "1827118000", "capitalLeaseObligations": "8778000", "otherCurrentLiabilities": "-437102000", "totalCurrentLiabilities": "720893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6978980000", "cashAndShortTermInvestments": "162935000", "commonStockSharesOutstanding": "170673088", "intangibleAssetsExcludingGoodwill": "161842000", "cashAndCashEquivalentsAtCarryingValue": "162935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52779000", "profitLoss": "None", "dividendPayout": "23844000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-61335000", "capitalExpenditures": "215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432317000", "cashflowFromInvestment": "442820000", "stockBasedCompensation": "1634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": -74096000, "cost_of_revenue": 36180000, "gross_profit": -74096000, "ebit": 11473000, "ebitda": 19776000, "pretax_income": 77203000, "tax_provision": -5207000, "net_income": 79505000, "net_income_to_common": 79505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205933000, "total_current_assets": 205917000, "total_assets": 9976451000, "short_term_debt": 288157000, "long_term_debt": 4829780000, "total_debt": 5117937000, "total_liabilities": 7935260000, "total_equity": 1941547000, "shares_outstanding": 167723519, "goodwill_and_intangibles": 216099000 }, "cash_flow": { "operating_cash_flow": 19363000, "capital_expenditure": 5000, "free_cash_flow": 19368000, "dividends_paid": 44042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320468, "ticker_id": 3321, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11473000", "ebitda": "19776000", "netIncome": "79505000", "grossProfit": "-74096000", "depreciation": "None", "totalRevenue": "-74096000", "costOfRevenue": "36180000", "interestIncome": "154967000", "incomeBeforeTax": "77203000", "interestExpense": "140466000", "operatingIncome": "82410000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5207000", "reportedCurrency": "USD", "netInterestIncome": "14501000", "nonInterestIncome": "None", "operatingExpenses": "-74096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8303000", "sellingGeneralAndAdministrative": "25310000", "netIncomeFromContinuingOperations": "82410000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "9976451000", "longTermDebt": "4829780000", "shortTermDebt": "288157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "166598000", "reportedCurrency": "USD", "retainedEarnings": "-450276000", "totalLiabilities": "7935260000", "otherCurrentAssets": "-458878000", "totalCurrentAssets": "205917000", "currentLongTermDebt": "288157000", "longTermInvestments": "298145000", "shortTermInvestments": "None", "currentNetReceivables": "252945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "58451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6899000", "shortLongTermDebtTotal": "5134403000", "totalShareholderEquity": "1941547000", "capitalLeaseObligations": "16466000", "otherCurrentLiabilities": "-346608000", "totalCurrentLiabilities": "671510000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6877716000", "cashAndShortTermInvestments": "205933000", "commonStockSharesOutstanding": "167723519", "intangibleAssetsExcludingGoodwill": "166598000", "cashAndCashEquivalentsAtCarryingValue": "205933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77722000", "profitLoss": "None", "dividendPayout": "44042000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19363000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-354990000", "cashflowFromInvestment": "396374000", "stockBasedCompensation": "1785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -74096000, "cost_of_revenue": 36180000, "gross_profit": -74096000, "research_and_development": null, "selling_general_admin": 25310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11473000, "depreciation_amortisation": 8303000, "ebitda": 19776000, "interest_expense": 140466000, "interest_income": null, "other_non_operating": null, "pretax_income": 77203000, "tax_provision": -5207000, "effective_tax_rate": null, "net_income": 79505000, "net_income_continuing_ops": 82410000, "net_income_to_common": 79505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205933000, "short_term_investments": null, "net_receivables": 252945000, "inventory": null, "other_current_assets": null, "total_current_assets": 205917000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 166598000, "goodwill_and_intangibles": 216099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 9976451000, "short_term_debt": 288157000, "accounts_payable": 58451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 671510000, "long_term_debt": 4829780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6877716000, "total_liabilities": 7935260000, "total_debt": 5117937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -450276000, "total_equity": 1941547000, "shares_outstanding": 167723519, "operating_cash_flow": 19363000, "stock_based_compensation": 1785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 396374000, "dividends_paid": 44042000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -354990000, "free_cash_flow": 19368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11473000", "ebitda": "19776000", "netIncome": "79505000", "grossProfit": "-74096000", "depreciation": "None", "totalRevenue": "-74096000", "costOfRevenue": "36180000", "interestIncome": "154967000", "incomeBeforeTax": "77203000", "interestExpense": "140466000", "operatingIncome": "82410000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5207000", "reportedCurrency": "USD", "netInterestIncome": "14501000", "nonInterestIncome": "None", "operatingExpenses": "-74096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8303000", "sellingGeneralAndAdministrative": "25310000", "netIncomeFromContinuingOperations": "82410000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "9976451000", "longTermDebt": "4829780000", "shortTermDebt": "288157000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "166598000", "reportedCurrency": "USD", "retainedEarnings": "-450276000", "totalLiabilities": "7935260000", "otherCurrentAssets": "-458878000", "totalCurrentAssets": "205917000", "currentLongTermDebt": "288157000", "longTermInvestments": "298145000", "shortTermInvestments": "None", "currentNetReceivables": "252945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "58451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6899000", "shortLongTermDebtTotal": "5134403000", "totalShareholderEquity": "1941547000", "capitalLeaseObligations": "16466000", "otherCurrentLiabilities": "-346608000", "totalCurrentLiabilities": "671510000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6877716000", "cashAndShortTermInvestments": "205933000", "commonStockSharesOutstanding": "167723519", "intangibleAssetsExcludingGoodwill": "166598000", "cashAndCashEquivalentsAtCarryingValue": "205933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77722000", "profitLoss": "None", "dividendPayout": "44042000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19363000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-354990000", "cashflowFromInvestment": "396374000", "stockBasedCompensation": "1785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44042000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 58244000, "cost_of_revenue": 68831000, "gross_profit": 58244000, "ebit": -168009000, "ebitda": -157297000, "pretax_income": -314835000, "tax_provision": -17318000, "net_income": -316140000, "net_income_to_common": -316140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143803000, "total_current_assets": 391422000, "total_assets": 10141921000, "short_term_debt": 317045000, "long_term_debt": 5700321000, "total_debt": 6017366000, "total_liabilities": 8206179000, "total_equity": 1838045000, "shares_outstanding": 168845426, "goodwill_and_intangibles": 214947000 }, "cash_flow": { "operating_cash_flow": -26464000, "capital_expenditure": 1408000, "free_cash_flow": -25056000, "dividends_paid": 44601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320469, "ticker_id": 3321, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168009000", "ebitda": "-157297000", "netIncome": "-316140000", "grossProfit": "58244000", "depreciation": "None", "totalRevenue": "58244000", "costOfRevenue": "68831000", "interestIncome": "203965000", "incomeBeforeTax": "-314835000", "interestExpense": "153911000", "operatingIncome": "-168009000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17318000", "reportedCurrency": "USD", "netInterestIncome": "50054000", "nonInterestIncome": "None", "operatingExpenses": "58244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10712000", "sellingGeneralAndAdministrative": "27425000", "netIncomeFromContinuingOperations": "-297517000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "10141921000", "longTermDebt": "5700321000", "shortTermDebt": "317045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "165446000", "reportedCurrency": "USD", "retainedEarnings": "-505089000", "totalLiabilities": "8206179000", "otherCurrentAssets": "-391422000", "totalCurrentAssets": "391422000", "currentLongTermDebt": "317045000", "longTermInvestments": "288377000", "shortTermInvestments": "None", "currentNetReceivables": "247619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510686000", "currentAccountsPayable": "53332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7362000", "shortLongTermDebtTotal": "6035172000", "totalShareholderEquity": "1838045000", "capitalLeaseObligations": "17806000", "otherCurrentLiabilities": "-370377000", "totalCurrentLiabilities": "437847000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7173546000", "cashAndShortTermInvestments": "143803000", "commonStockSharesOutstanding": "168845426", "intangibleAssetsExcludingGoodwill": "165446000", "cashAndCashEquivalentsAtCarryingValue": "143803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301154000", "profitLoss": "None", "dividendPayout": "44601000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26464000", "capitalExpenditures": "1408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-607918000", "cashflowFromInvestment": "592599000", "stockBasedCompensation": "2477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43060000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58244000, "cost_of_revenue": 68831000, "gross_profit": 58244000, "research_and_development": null, "selling_general_admin": 27425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168009000, "depreciation_amortisation": 10712000, "ebitda": -157297000, "interest_expense": 153911000, "interest_income": null, "other_non_operating": null, "pretax_income": -314835000, "tax_provision": -17318000, "effective_tax_rate": null, "net_income": -316140000, "net_income_continuing_ops": -297517000, "net_income_to_common": -316140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143803000, "short_term_investments": null, "net_receivables": 247619000, "inventory": null, "other_current_assets": null, "total_current_assets": 391422000, "net_ppe": null, "goodwill": 49501000, "intangible_assets": 165446000, "goodwill_and_intangibles": 214947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 510686000, "total_assets": 10141921000, "short_term_debt": 317045000, "accounts_payable": 53332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437847000, "long_term_debt": 5700321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7173546000, "total_liabilities": 8206179000, "total_debt": 6017366000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -505089000, "total_equity": 1838045000, "shares_outstanding": 168845426, "operating_cash_flow": -26464000, "stock_based_compensation": 2477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 592599000, "dividends_paid": 44601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -607918000, "free_cash_flow": -25056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-168009000", "ebitda": "-157297000", "netIncome": "-316140000", "grossProfit": "58244000", "depreciation": "None", "totalRevenue": "58244000", "costOfRevenue": "68831000", "interestIncome": "203965000", "incomeBeforeTax": "-314835000", "interestExpense": "153911000", "operatingIncome": "-168009000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17318000", "reportedCurrency": "USD", "netInterestIncome": "50054000", "nonInterestIncome": "None", "operatingExpenses": "58244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10712000", "sellingGeneralAndAdministrative": "27425000", "netIncomeFromContinuingOperations": "-297517000" }, "balance": { "goodwill": "49501000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "10141921000", "longTermDebt": "5700321000", "shortTermDebt": "317045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "165446000", "reportedCurrency": "USD", "retainedEarnings": "-505089000", "totalLiabilities": "8206179000", "otherCurrentAssets": "-391422000", "totalCurrentAssets": "391422000", "currentLongTermDebt": "317045000", "longTermInvestments": "288377000", "shortTermInvestments": "None", "currentNetReceivables": "247619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510686000", "currentAccountsPayable": "53332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7362000", "shortLongTermDebtTotal": "6035172000", "totalShareholderEquity": "1838045000", "capitalLeaseObligations": "17806000", "otherCurrentLiabilities": "-370377000", "totalCurrentLiabilities": "437847000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7173546000", "cashAndShortTermInvestments": "143803000", "commonStockSharesOutstanding": "168845426", "intangibleAssetsExcludingGoodwill": "165446000", "cashAndCashEquivalentsAtCarryingValue": "143803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301154000", "profitLoss": "None", "dividendPayout": "44601000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26464000", "capitalExpenditures": "1408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-607918000", "cashflowFromInvestment": "592599000", "stockBasedCompensation": "2477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43060000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 61737000, "cost_of_revenue": 10101000, "gross_profit": 61737000, "ebit": 127294000, "ebitda": 136062000, "pretax_income": -15877000, "tax_provision": -8404000, "net_income": -9310000, "net_income_to_common": -9310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181324000, "total_current_assets": 181315000, "total_assets": 11253044000, "short_term_debt": 301953000, "long_term_debt": 6008712000, "total_debt": 6310665000, "total_liabilities": 8922997000, "total_equity": 2233389000, "shares_outstanding": 169509208, "goodwill_and_intangibles": 213589000 }, "cash_flow": { "operating_cash_flow": -351999, "capital_expenditure": 1308000, "free_cash_flow": 956001, "dividends_paid": 54289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320471, "ticker_id": 3321, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127294000", "ebitda": "136062000", "netIncome": "-9310000", "grossProfit": "61737000", "depreciation": "None", "totalRevenue": "61737000", "costOfRevenue": "10101000", "interestIncome": "226537000", "incomeBeforeTax": "-15877000", "interestExpense": "175572000", "operatingIncome": "-25182000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8404000", "reportedCurrency": "USD", "netInterestIncome": "50965000", "nonInterestIncome": "None", "operatingExpenses": "61737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8768000", "sellingGeneralAndAdministrative": "26365000", "netIncomeFromContinuingOperations": "-7473000" }, "balance": { "goodwill": "48391000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "11253044000", "longTermDebt": "6008712000", "shortTermDebt": "301953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "165198000", "reportedCurrency": "USD", "retainedEarnings": "-146003000", "totalLiabilities": "8922997000", "otherCurrentAssets": "-522044000", "totalCurrentAssets": "181315000", "currentLongTermDebt": "301953000", "longTermInvestments": "288600000", "shortTermInvestments": "-9000", "currentNetReceivables": "340720000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502189000", "currentAccountsPayable": "62154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5848000", "shortLongTermDebtTotal": "6327824000", "totalShareholderEquity": "2233389000", "capitalLeaseObligations": "17159000", "otherCurrentLiabilities": "-364107000", "totalCurrentLiabilities": "1206539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7708097000", "cashAndShortTermInvestments": "181324000", "commonStockSharesOutstanding": "169509208", "intangibleAssetsExcludingGoodwill": "165198000", "cashAndCashEquivalentsAtCarryingValue": "181324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11745000", "profitLoss": "None", "dividendPayout": "54289000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-351999", "capitalExpenditures": "1308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-644988000", "cashflowFromInvestment": "594546000", "stockBasedCompensation": "1874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61737000, "cost_of_revenue": 10101000, "gross_profit": 61737000, "research_and_development": null, "selling_general_admin": 26365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127294000, "depreciation_amortisation": 8768000, "ebitda": 136062000, "interest_expense": 175572000, "interest_income": null, "other_non_operating": null, "pretax_income": -15877000, "tax_provision": -8404000, "effective_tax_rate": null, "net_income": -9310000, "net_income_continuing_ops": -7473000, "net_income_to_common": -9310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181324000, "short_term_investments": -9000, "net_receivables": 340720000, "inventory": null, "other_current_assets": null, "total_current_assets": 181315000, "net_ppe": null, "goodwill": 48391000, "intangible_assets": 165198000, "goodwill_and_intangibles": 213589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 502189000, "total_assets": 11253044000, "short_term_debt": 301953000, "accounts_payable": 62154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1206539000, "long_term_debt": 6008712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7708097000, "total_liabilities": 8922997000, "total_debt": 6310665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146003000, "total_equity": 2233389000, "shares_outstanding": 169509208, "operating_cash_flow": -351999, "stock_based_compensation": 1874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1308000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 594546000, "dividends_paid": 54289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -644988000, "free_cash_flow": 956001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127294000", "ebitda": "136062000", "netIncome": "-9310000", "grossProfit": "61737000", "depreciation": "None", "totalRevenue": "61737000", "costOfRevenue": "10101000", "interestIncome": "226537000", "incomeBeforeTax": "-15877000", "interestExpense": "175572000", "operatingIncome": "-25182000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-8404000", "reportedCurrency": "USD", "netInterestIncome": "50965000", "nonInterestIncome": "None", "operatingExpenses": "61737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8768000", "sellingGeneralAndAdministrative": "26365000", "netIncomeFromContinuingOperations": "-7473000" }, "balance": { "goodwill": "48391000", "inventory": "None", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "11253044000", "longTermDebt": "6008712000", "shortTermDebt": "301953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "165198000", "reportedCurrency": "USD", "retainedEarnings": "-146003000", "totalLiabilities": "8922997000", "otherCurrentAssets": "-522044000", "totalCurrentAssets": "181315000", "currentLongTermDebt": "301953000", "longTermInvestments": "288600000", "shortTermInvestments": "-9000", "currentNetReceivables": "340720000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502189000", "currentAccountsPayable": "62154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5848000", "shortLongTermDebtTotal": "6327824000", "totalShareholderEquity": "2233389000", "capitalLeaseObligations": "17159000", "otherCurrentLiabilities": "-364107000", "totalCurrentLiabilities": "1206539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7708097000", "cashAndShortTermInvestments": "181324000", "commonStockSharesOutstanding": "169509208", "intangibleAssetsExcludingGoodwill": "165198000", "cashAndCashEquivalentsAtCarryingValue": "181324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11745000", "profitLoss": "None", "dividendPayout": "54289000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-351999", "capitalExpenditures": "1308000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-644988000", "cashflowFromInvestment": "594546000", "stockBasedCompensation": "1874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": -25286000, "cost_of_revenue": 26175000, "gross_profit": -25286000, "ebit": 122427000, "ebitda": 129977000, "pretax_income": -80006000, "tax_provision": -48579000, "net_income": -36021000, "net_income_to_common": -36021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226290000, "total_current_assets": 4435912000, "total_assets": 11774333000, "short_term_debt": 224308000, "long_term_debt": 6463429000, "total_debt": 6687737000, "total_liabilities": 9382468000, "total_equity": 2292880000, "shares_outstanding": 169863975, "goodwill_and_intangibles": 197563000 }, "cash_flow": { "operating_cash_flow": 1057000, "capital_expenditure": 0, "free_cash_flow": 1057000, "dividends_paid": 52739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320472, "ticker_id": 3321, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122427000", "ebitda": "129977000", "netIncome": "-36021000", "grossProfit": "-25286000", "depreciation": "None", "totalRevenue": "-25286000", "costOfRevenue": "26175000", "interestIncome": "234119000", "incomeBeforeTax": "-80006000", "interestExpense": "183167000", "operatingIncome": "26580000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-48579000", "reportedCurrency": "USD", "netInterestIncome": "50952000", "nonInterestIncome": "None", "operatingExpenses": "-25286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2232000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7550000", "sellingGeneralAndAdministrative": "22696000", "netIncomeFromContinuingOperations": "-31427000" }, "balance": { "goodwill": "49091000", "inventory": "-14382000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "11774333000", "longTermDebt": "6463429000", "shortTermDebt": "224308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "148472000", "reportedCurrency": "USD", "retainedEarnings": "-92319000", "totalLiabilities": "9382468000", "otherCurrentAssets": "-424061000", "totalCurrentAssets": "4435912000", "currentLongTermDebt": "224308000", "longTermInvestments": "276645000", "shortTermInvestments": "14382000", "currentNetReceivables": "197771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7338421000", "currentAccountsPayable": "48905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6697121000", "totalShareholderEquity": "2292880000", "capitalLeaseObligations": "9384000", "otherCurrentLiabilities": "-273213000", "totalCurrentLiabilities": "1112654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8261453000", "cashAndShortTermInvestments": "226290000", "commonStockSharesOutstanding": "169863975", "intangibleAssetsExcludingGoodwill": "148472000", "cashAndCashEquivalentsAtCarryingValue": "226290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31427000", "profitLoss": "None", "dividendPayout": "52739000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1057000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277885000", "cashflowFromInvestment": "320172000", "stockBasedCompensation": "1874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -25286000, "cost_of_revenue": 26175000, "gross_profit": -25286000, "research_and_development": 2232000, "selling_general_admin": 22696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122427000, "depreciation_amortisation": 7550000, "ebitda": 129977000, "interest_expense": 183167000, "interest_income": null, "other_non_operating": null, "pretax_income": -80006000, "tax_provision": -48579000, "effective_tax_rate": null, "net_income": -36021000, "net_income_continuing_ops": -31427000, "net_income_to_common": -36021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226290000, "short_term_investments": 14382000, "net_receivables": 197771000, "inventory": -14382000, "other_current_assets": null, "total_current_assets": 4435912000, "net_ppe": null, "goodwill": 49091000, "intangible_assets": 148472000, "goodwill_and_intangibles": 197563000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7338421000, "total_assets": 11774333000, "short_term_debt": 224308000, "accounts_payable": 48905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1112654000, "long_term_debt": 6463429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8261453000, "total_liabilities": 9382468000, "total_debt": 6687737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92319000, "total_equity": 2292880000, "shares_outstanding": 169863975, "operating_cash_flow": 1057000, "stock_based_compensation": 1874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 320172000, "dividends_paid": 52739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277885000, "free_cash_flow": 1057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122427000", "ebitda": "129977000", "netIncome": "-36021000", "grossProfit": "-25286000", "depreciation": "None", "totalRevenue": "-25286000", "costOfRevenue": "26175000", "interestIncome": "234119000", "incomeBeforeTax": "-80006000", "interestExpense": "183167000", "operatingIncome": "26580000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-48579000", "reportedCurrency": "USD", "netInterestIncome": "50952000", "nonInterestIncome": "None", "operatingExpenses": "-25286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2232000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7550000", "sellingGeneralAndAdministrative": "22696000", "netIncomeFromContinuingOperations": "-31427000" }, "balance": { "goodwill": "49091000", "inventory": "-14382000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "11774333000", "longTermDebt": "6463429000", "shortTermDebt": "224308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "148472000", "reportedCurrency": "USD", "retainedEarnings": "-92319000", "totalLiabilities": "9382468000", "otherCurrentAssets": "-424061000", "totalCurrentAssets": "4435912000", "currentLongTermDebt": "224308000", "longTermInvestments": "276645000", "shortTermInvestments": "14382000", "currentNetReceivables": "197771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7338421000", "currentAccountsPayable": "48905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6697121000", "totalShareholderEquity": "2292880000", "capitalLeaseObligations": "9384000", "otherCurrentLiabilities": "-273213000", "totalCurrentLiabilities": "1112654000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8261453000", "cashAndShortTermInvestments": "226290000", "commonStockSharesOutstanding": "169863975", "intangibleAssetsExcludingGoodwill": "148472000", "cashAndCashEquivalentsAtCarryingValue": "226290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31427000", "profitLoss": "None", "dividendPayout": "52739000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1057000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277885000", "cashflowFromInvestment": "320172000", "stockBasedCompensation": "1874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": -67341000, "cost_of_revenue": 24083000, "gross_profit": -67341000, "ebit": 78209000, "ebitda": 81036000, "pretax_income": -105793000, "tax_provision": -30211000, "net_income": -74284000, "net_income_to_common": -74284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166013000, "total_current_assets": 10969013000, "total_assets": 12043532000, "short_term_debt": 200140000, "long_term_debt": 6769244000, "total_debt": 6969384000, "total_liabilities": 9543650000, "total_equity": 2402817000, "shares_outstanding": 173104415, "goodwill_and_intangibles": 160157000 }, "cash_flow": { "operating_cash_flow": 11897000, "capital_expenditure": 1476000, "free_cash_flow": 13373000, "dividends_paid": 54428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320473, "ticker_id": 3321, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78209000", "ebitda": "81036000", "netIncome": "-74284000", "grossProfit": "-67341000", "depreciation": "None", "totalRevenue": "-67341000", "costOfRevenue": "24083000", "interestIncome": "232354000", "incomeBeforeTax": "-105793000", "interestExpense": "183805000", "operatingIncome": "-17638000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-30211000", "reportedCurrency": "USD", "netInterestIncome": "48549000", "nonInterestIncome": "None", "operatingExpenses": "-67341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2593000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2827000", "sellingGeneralAndAdministrative": "21621000", "netIncomeFromContinuingOperations": "-75582000" }, "balance": { "goodwill": "38530000", "inventory": "-129926000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12043532000", "longTermDebt": "6769244000", "shortTermDebt": "200140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "121627000", "reportedCurrency": "USD", "retainedEarnings": "-3546000", "totalLiabilities": "9543650000", "otherCurrentAssets": "-288704000", "totalCurrentAssets": "10969013000", "currentLongTermDebt": "200140000", "longTermInvestments": "272270000", "shortTermInvestments": "2404000", "currentNetReceivables": "122691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074519000", "currentAccountsPayable": "51533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6979179000", "totalShareholderEquity": "2402817000", "capitalLeaseObligations": "9795000", "otherCurrentLiabilities": "-251673000", "totalCurrentLiabilities": "807021000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8728268000", "cashAndShortTermInvestments": "166013000", "commonStockSharesOutstanding": "173104415", "intangibleAssetsExcludingGoodwill": "121627000", "cashAndCashEquivalentsAtCarryingValue": "166013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78034000", "profitLoss": "None", "dividendPayout": "54428000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-78261000", "operatingCashflow": "11897000", "capitalExpenditures": "1476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359728000", "cashflowFromInvestment": "316377000", "stockBasedCompensation": "1894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -67341000, "cost_of_revenue": 24083000, "gross_profit": -67341000, "research_and_development": 2593000, "selling_general_admin": 21621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78209000, "depreciation_amortisation": 2827000, "ebitda": 81036000, "interest_expense": 183805000, "interest_income": null, "other_non_operating": null, "pretax_income": -105793000, "tax_provision": -30211000, "effective_tax_rate": null, "net_income": -74284000, "net_income_continuing_ops": -75582000, "net_income_to_common": -74284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166013000, "short_term_investments": 2404000, "net_receivables": 122691000, "inventory": -129926000, "other_current_assets": null, "total_current_assets": 10969013000, "net_ppe": null, "goodwill": 38530000, "intangible_assets": 121627000, "goodwill_and_intangibles": 160157000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1074519000, "total_assets": 12043532000, "short_term_debt": 200140000, "accounts_payable": 51533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 807021000, "long_term_debt": 6769244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8728268000, "total_liabilities": 9543650000, "total_debt": 6969384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3546000, "total_equity": 2402817000, "shares_outstanding": 173104415, "operating_cash_flow": 11897000, "stock_based_compensation": 1894000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 316377000, "dividends_paid": 54428000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -359728000, "free_cash_flow": 13373000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78209000", "ebitda": "81036000", "netIncome": "-74284000", "grossProfit": "-67341000", "depreciation": "None", "totalRevenue": "-67341000", "costOfRevenue": "24083000", "interestIncome": "232354000", "incomeBeforeTax": "-105793000", "interestExpense": "183805000", "operatingIncome": "-17638000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-30211000", "reportedCurrency": "USD", "netInterestIncome": "48549000", "nonInterestIncome": "None", "operatingExpenses": "-67341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2593000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2827000", "sellingGeneralAndAdministrative": "21621000", "netIncomeFromContinuingOperations": "-75582000" }, "balance": { "goodwill": "38530000", "inventory": "-129926000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12043532000", "longTermDebt": "6769244000", "shortTermDebt": "200140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "121627000", "reportedCurrency": "USD", "retainedEarnings": "-3546000", "totalLiabilities": "9543650000", "otherCurrentAssets": "-288704000", "totalCurrentAssets": "10969013000", "currentLongTermDebt": "200140000", "longTermInvestments": "272270000", "shortTermInvestments": "2404000", "currentNetReceivables": "122691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1074519000", "currentAccountsPayable": "51533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6979179000", "totalShareholderEquity": "2402817000", "capitalLeaseObligations": "9795000", "otherCurrentLiabilities": "-251673000", "totalCurrentLiabilities": "807021000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8728268000", "cashAndShortTermInvestments": "166013000", "commonStockSharesOutstanding": "173104415", "intangibleAssetsExcludingGoodwill": "121627000", "cashAndCashEquivalentsAtCarryingValue": "166013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78034000", "profitLoss": "None", "dividendPayout": "54428000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-78261000", "operatingCashflow": "11897000", "capitalExpenditures": "1476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359728000", "cashflowFromInvestment": "316377000", "stockBasedCompensation": "1894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54428000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 60230000, "cost_of_revenue": 23679000, "gross_profit": 60230000, "ebit": 231732000, "ebitda": 239155000, "pretax_income": 11330000, "tax_provision": -2385000, "net_income": 9763000, "net_income_to_common": 9763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139203000, "total_current_assets": 1360000, "total_assets": 12441217000, "short_term_debt": 149923000, "long_term_debt": 7085972000, "total_debt": 7235895000, "total_liabilities": 9787039000, "total_equity": 2548298000, "shares_outstanding": 172116989, "goodwill_and_intangibles": 159116000 }, "cash_flow": { "operating_cash_flow": -29651000, "capital_expenditure": 1476000, "free_cash_flow": -28175000, "dividends_paid": 64776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320474, "ticker_id": 3321, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231732000", "ebitda": "239155000", "netIncome": "9763000", "grossProfit": "60230000", "depreciation": "None", "totalRevenue": "60230000", "costOfRevenue": "23679000", "interestIncome": "244767000", "incomeBeforeTax": "11330000", "interestExpense": "191928000", "operatingIncome": "231732000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2385000", "reportedCurrency": "USD", "netInterestIncome": "52839000", "nonInterestIncome": "None", "operatingExpenses": "60230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2315000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7423000", "sellingGeneralAndAdministrative": "7261000", "netIncomeFromContinuingOperations": "13715000" }, "balance": { "goodwill": "38530000", "inventory": "-129926000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12441217000", "longTermDebt": "7085972000", "shortTermDebt": "149923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120586000", "reportedCurrency": "USD", "retainedEarnings": "124413000", "totalLiabilities": "9787039000", "otherCurrentAssets": "-149633000", "totalCurrentAssets": "1360000", "currentLongTermDebt": "149923000", "longTermInvestments": "7061348000", "shortTermInvestments": "2404000", "currentNetReceivables": "131286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12135188000", "currentAccountsPayable": "41622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7244100000", "totalShareholderEquity": "2548298000", "capitalLeaseObligations": "8205000", "otherCurrentLiabilities": "397294000", "totalCurrentLiabilities": "583085000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7105446000", "cashAndShortTermInvestments": "139203000", "commonStockSharesOutstanding": "172116989", "intangibleAssetsExcludingGoodwill": "120586000", "cashAndCashEquivalentsAtCarryingValue": "139203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13715000", "profitLoss": "None", "dividendPayout": "64776000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78261000", "operatingCashflow": "-29651000", "capitalExpenditures": "1476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429007000", "cashflowFromInvestment": "429183000", "stockBasedCompensation": "1361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60230000, "cost_of_revenue": 23679000, "gross_profit": 60230000, "research_and_development": 2315000, "selling_general_admin": 7261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231732000, "depreciation_amortisation": 7423000, "ebitda": 239155000, "interest_expense": 191928000, "interest_income": null, "other_non_operating": null, "pretax_income": 11330000, "tax_provision": -2385000, "effective_tax_rate": null, "net_income": 9763000, "net_income_continuing_ops": 13715000, "net_income_to_common": 9763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139203000, "short_term_investments": 2404000, "net_receivables": 131286000, "inventory": -129926000, "other_current_assets": null, "total_current_assets": 1360000, "net_ppe": null, "goodwill": 38530000, "intangible_assets": 120586000, "goodwill_and_intangibles": 159116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12135188000, "total_assets": 12441217000, "short_term_debt": 149923000, "accounts_payable": 41622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583085000, "long_term_debt": 7085972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7105446000, "total_liabilities": 9787039000, "total_debt": 7235895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 124413000, "total_equity": 2548298000, "shares_outstanding": 172116989, "operating_cash_flow": -29651000, "stock_based_compensation": 1361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 429183000, "dividends_paid": 64776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -429007000, "free_cash_flow": -28175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231732000", "ebitda": "239155000", "netIncome": "9763000", "grossProfit": "60230000", "depreciation": "None", "totalRevenue": "60230000", "costOfRevenue": "23679000", "interestIncome": "244767000", "incomeBeforeTax": "11330000", "interestExpense": "191928000", "operatingIncome": "231732000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2385000", "reportedCurrency": "USD", "netInterestIncome": "52839000", "nonInterestIncome": "None", "operatingExpenses": "60230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2315000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7423000", "sellingGeneralAndAdministrative": "7261000", "netIncomeFromContinuingOperations": "13715000" }, "balance": { "goodwill": "38530000", "inventory": "-129926000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12441217000", "longTermDebt": "7085972000", "shortTermDebt": "149923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "120586000", "reportedCurrency": "USD", "retainedEarnings": "124413000", "totalLiabilities": "9787039000", "otherCurrentAssets": "-149633000", "totalCurrentAssets": "1360000", "currentLongTermDebt": "149923000", "longTermInvestments": "7061348000", "shortTermInvestments": "2404000", "currentNetReceivables": "131286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12135188000", "currentAccountsPayable": "41622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7244100000", "totalShareholderEquity": "2548298000", "capitalLeaseObligations": "8205000", "otherCurrentLiabilities": "397294000", "totalCurrentLiabilities": "583085000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7105446000", "cashAndShortTermInvestments": "139203000", "commonStockSharesOutstanding": "172116989", "intangibleAssetsExcludingGoodwill": "120586000", "cashAndCashEquivalentsAtCarryingValue": "139203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13715000", "profitLoss": "None", "dividendPayout": "64776000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-78261000", "operatingCashflow": "-29651000", "capitalExpenditures": "1476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429007000", "cashflowFromInvestment": "429183000", "stockBasedCompensation": "1361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 101948000, "cost_of_revenue": 14368000, "gross_profit": 101948000, "ebit": 249869000, "ebitda": 252913000, "pretax_income": 46329000, "tax_provision": 2808000, "net_income": 45662000, "net_income_to_common": 45662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181913000, "total_current_assets": 181913000, "total_assets": 12799433000, "short_term_debt": 344684000, "long_term_debt": 9702000000, "total_debt": 10046684000, "total_liabilities": 10099653000, "total_equity": 2600476000, "shares_outstanding": 174440869, "goodwill_and_intangibles": 345597000 }, "cash_flow": { "operating_cash_flow": 43542000, "capital_expenditure": 7808000, "free_cash_flow": 51350000, "dividends_paid": 26381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320476, "ticker_id": 3321, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249869000", "ebitda": "252913000", "netIncome": "45662000", "grossProfit": "101948000", "depreciation": "None", "totalRevenue": "101948000", "costOfRevenue": "14368000", "interestIncome": "250590000", "incomeBeforeTax": "46329000", "interestExpense": "191612000", "operatingIncome": "249869000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2808000", "reportedCurrency": "USD", "netInterestIncome": "58978000", "nonInterestIncome": "None", "operatingExpenses": "101948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2025000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3044000", "sellingGeneralAndAdministrative": "23577000", "netIncomeFromContinuingOperations": "47179000" }, "balance": { "goodwill": "37818000", "inventory": "281941000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12799433000", "longTermDebt": "9702000000", "shortTermDebt": "344684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "307779000", "reportedCurrency": "USD", "retainedEarnings": "168539000", "totalLiabilities": "10099653000", "otherCurrentAssets": "-639508000", "totalCurrentAssets": "181913000", "currentLongTermDebt": "469192000", "longTermInvestments": "169452000", "shortTermInvestments": "8620000", "currentNetReceivables": "139078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477231000", "currentAccountsPayable": "168298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4889000", "shortLongTermDebtTotal": "10065552000", "totalShareholderEquity": "2600476000", "capitalLeaseObligations": "8839000", "otherCurrentLiabilities": "-168298000", "totalCurrentLiabilities": "344684000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9754969000", "cashAndShortTermInvestments": "181913000", "commonStockSharesOutstanding": "174440869", "intangibleAssetsExcludingGoodwill": "307779000", "cashAndCashEquivalentsAtCarryingValue": "181913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45662000", "profitLoss": "None", "dividendPayout": "26381000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12475000", "operatingCashflow": "43542000", "capitalExpenditures": "7808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377144000", "cashflowFromInvestment": "590261000", "stockBasedCompensation": "2275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-7744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101948000, "cost_of_revenue": 14368000, "gross_profit": 101948000, "research_and_development": 2025000, "selling_general_admin": 23577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249869000, "depreciation_amortisation": 3044000, "ebitda": 252913000, "interest_expense": 191612000, "interest_income": null, "other_non_operating": null, "pretax_income": 46329000, "tax_provision": 2808000, "effective_tax_rate": null, "net_income": 45662000, "net_income_continuing_ops": 47179000, "net_income_to_common": 45662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181913000, "short_term_investments": 8620000, "net_receivables": 139078000, "inventory": 281941000, "other_current_assets": null, "total_current_assets": 181913000, "net_ppe": null, "goodwill": 37818000, "intangible_assets": 307779000, "goodwill_and_intangibles": 345597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 477231000, "total_assets": 12799433000, "short_term_debt": 344684000, "accounts_payable": 168298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344684000, "long_term_debt": 9702000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9754969000, "total_liabilities": 10099653000, "total_debt": 10046684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 168539000, "total_equity": 2600476000, "shares_outstanding": 174440869, "operating_cash_flow": 43542000, "stock_based_compensation": 2275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 590261000, "dividends_paid": 26381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -377144000, "free_cash_flow": 51350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249869000", "ebitda": "252913000", "netIncome": "45662000", "grossProfit": "101948000", "depreciation": "None", "totalRevenue": "101948000", "costOfRevenue": "14368000", "interestIncome": "250590000", "incomeBeforeTax": "46329000", "interestExpense": "191612000", "operatingIncome": "249869000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2808000", "reportedCurrency": "USD", "netInterestIncome": "58978000", "nonInterestIncome": "None", "operatingExpenses": "101948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2025000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3044000", "sellingGeneralAndAdministrative": "23577000", "netIncomeFromContinuingOperations": "47179000" }, "balance": { "goodwill": "37818000", "inventory": "281941000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12799433000", "longTermDebt": "9702000000", "shortTermDebt": "344684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "307779000", "reportedCurrency": "USD", "retainedEarnings": "168539000", "totalLiabilities": "10099653000", "otherCurrentAssets": "-639508000", "totalCurrentAssets": "181913000", "currentLongTermDebt": "469192000", "longTermInvestments": "169452000", "shortTermInvestments": "8620000", "currentNetReceivables": "139078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477231000", "currentAccountsPayable": "168298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4889000", "shortLongTermDebtTotal": "10065552000", "totalShareholderEquity": "2600476000", "capitalLeaseObligations": "8839000", "otherCurrentLiabilities": "-168298000", "totalCurrentLiabilities": "344684000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9754969000", "cashAndShortTermInvestments": "181913000", "commonStockSharesOutstanding": "174440869", "intangibleAssetsExcludingGoodwill": "307779000", "cashAndCashEquivalentsAtCarryingValue": "181913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45662000", "profitLoss": "None", "dividendPayout": "26381000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12475000", "operatingCashflow": "43542000", "capitalExpenditures": "7808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-377144000", "cashflowFromInvestment": "590261000", "stockBasedCompensation": "2275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-7744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "income_statement": { "revenue": 96027000, "cost_of_revenue": 11241000, "gross_profit": 96027000, "ebit": 248955000, "ebitda": 254024000, "pretax_income": 246726000, "tax_provision": 2194000, "net_income": 248883000, "net_income_to_common": 248883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227504000, "total_current_assets": 240421000, "total_assets": 12383046000, "short_term_debt": 459183000, "long_term_debt": 9293444000, "total_debt": 9752627000, "total_liabilities": 9679984000, "total_equity": 2603102000, "shares_outstanding": 141583837, "goodwill_and_intangibles": 351702000 }, "cash_flow": { "operating_cash_flow": 38146000, "capital_expenditure": 2290000, "free_cash_flow": 40436000, "dividends_paid": 76756000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320477, "ticker_id": 3321, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:11:30.358820+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248955000", "ebitda": "254024000", "netIncome": "248883000", "grossProfit": "96027000", "depreciation": "None", "totalRevenue": "96027000", "costOfRevenue": "11241000", "interestIncome": "232884000", "incomeBeforeTax": "246726000", "interestExpense": "170221000", "operatingIncome": "254024000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2194000", "reportedCurrency": "USD", "netInterestIncome": "60350000", "nonInterestIncome": "None", "operatingExpenses": "96027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2156000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5069000", "sellingGeneralAndAdministrative": "26679000", "netIncomeFromContinuingOperations": "253373000" }, "balance": { "goodwill": "37818000", "inventory": "251325000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12383046000", "longTermDebt": "9293444000", "shortTermDebt": "459183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "313884000", "reportedCurrency": "USD", "retainedEarnings": "187139000", "totalLiabilities": "9679984000", "otherCurrentAssets": "-623511000", "totalCurrentAssets": "240421000", "currentLongTermDebt": "603321000", "longTermInvestments": "159720000", "shortTermInvestments": "15396000", "currentNetReceivables": "12917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456084000", "currentAccountsPayable": "40020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5540000", "shortLongTermDebtTotal": "9293444000", "totalShareholderEquity": "2603102000", "capitalLeaseObligations": "9282000", "otherCurrentLiabilities": "-499203000", "totalCurrentLiabilities": "159651000", "otherNonCurrentLiabilities": "814672000", "totalNonCurrentLiabilities": "9293444000", "cashAndShortTermInvestments": "227504000", "commonStockSharesOutstanding": "141583837", "intangibleAssetsExcludingGoodwill": "313884000", "cashAndCashEquivalentsAtCarryingValue": "227504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "253373000", "profitLoss": "None", "dividendPayout": "76756000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2115000", "operatingCashflow": "38146000", "capitalExpenditures": "2290000", "changeInReceivables": "-2151000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181624000", "cashflowFromInvestment": "285723000", "stockBasedCompensation": "2062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76756000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "142245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2757571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96027000, "cost_of_revenue": 11241000, "gross_profit": 96027000, "research_and_development": 2156000, "selling_general_admin": 26679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248955000, "depreciation_amortisation": 5069000, "ebitda": 254024000, "interest_expense": 170221000, "interest_income": null, "other_non_operating": null, "pretax_income": 246726000, "tax_provision": 2194000, "effective_tax_rate": null, "net_income": 248883000, "net_income_continuing_ops": 253373000, "net_income_to_common": 248883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227504000, "short_term_investments": 15396000, "net_receivables": 12917000, "inventory": 251325000, "other_current_assets": null, "total_current_assets": 240421000, "net_ppe": null, "goodwill": 37818000, "intangible_assets": 313884000, "goodwill_and_intangibles": 351702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 456084000, "total_assets": 12383046000, "short_term_debt": 459183000, "accounts_payable": 40020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159651000, "long_term_debt": 9293444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9293444000, "total_liabilities": 9679984000, "total_debt": 9752627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 187139000, "total_equity": 2603102000, "shares_outstanding": 141583837, "operating_cash_flow": 38146000, "stock_based_compensation": 2062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 285723000, "dividends_paid": 76756000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181624000, "free_cash_flow": 40436000, "net_change_in_cash": 142245000 }, "raw_data": { "income": { "ebit": "248955000", "ebitda": "254024000", "netIncome": "248883000", "grossProfit": "96027000", "depreciation": "None", "totalRevenue": "96027000", "costOfRevenue": "11241000", "interestIncome": "232884000", "incomeBeforeTax": "246726000", "interestExpense": "170221000", "operatingIncome": "254024000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2194000", "reportedCurrency": "USD", "netInterestIncome": "60350000", "nonInterestIncome": "None", "operatingExpenses": "96027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2156000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5069000", "sellingGeneralAndAdministrative": "26679000", "netIncomeFromContinuingOperations": "253373000" }, "balance": { "goodwill": "37818000", "inventory": "251325000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "12383046000", "longTermDebt": "9293444000", "shortTermDebt": "459183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "313884000", "reportedCurrency": "USD", "retainedEarnings": "187139000", "totalLiabilities": "9679984000", "otherCurrentAssets": "-623511000", "totalCurrentAssets": "240421000", "currentLongTermDebt": "603321000", "longTermInvestments": "159720000", "shortTermInvestments": "15396000", "currentNetReceivables": "12917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456084000", "currentAccountsPayable": "40020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5540000", "shortLongTermDebtTotal": "9293444000", "totalShareholderEquity": "2603102000", "capitalLeaseObligations": "9282000", "otherCurrentLiabilities": "-499203000", "totalCurrentLiabilities": "159651000", "otherNonCurrentLiabilities": "814672000", "totalNonCurrentLiabilities": "9293444000", "cashAndShortTermInvestments": "227504000", "commonStockSharesOutstanding": "141583837", "intangibleAssetsExcludingGoodwill": "313884000", "cashAndCashEquivalentsAtCarryingValue": "227504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "253373000", "profitLoss": "None", "dividendPayout": "76756000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2115000", "operatingCashflow": "38146000", "capitalExpenditures": "2290000", "changeInReceivables": "-2151000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181624000", "cashflowFromInvestment": "285723000", "stockBasedCompensation": "2062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76756000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "142245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2757571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }