{ "ticker": { "uuid": "cfa14716-2993-461f-9357-6d59a0d88124", "symbol": "HHH", "name": "Howard Hughes Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate - Development", "page_url": "https://sharemaestro.com/factors/ticker/cfa14716-2993-461f-9357-6d59a0d88124/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfa14716-2993-461f-9357-6d59a0d88124/" }, "ticker_metadata": { "id": 1924, "uuid": "cfa14716-2993-461f-9357-6d59a0d88124", "symbol": "HHH", "name": "Howard Hughes Holdings Inc.", "asset_type": "equity", "market_cap": 3808222000, "stock_exchange_id": 3, "industry": "Real Estate - Development", "sector": "Real Estate", "description": "The Howard Hughes Corporation owns, manages, and develops commercial, residential, and mixed-use properties in the United States. The company is headquartered in Dallas, Texas.", "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": "cfa14716-2993-461f-9357-6d59a0d88124", "symbol": "HHH", "name": "Howard Hughes Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate - Development", "page_url": "https://sharemaestro.com/factors/ticker/cfa14716-2993-461f-9357-6d59a0d88124/", "api_url": "https://sharemaestro.com/factors/api/tickers/cfa14716-2993-461f-9357-6d59a0d88124/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.29, "quality": 0.16, "momentum": 0.21, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 65.13, "market_cap": 3850680990, "pe_ratio": 31.6694, "earnings_yield": 0.0316, "ebitda_to_ev": 0.0618, "shareholder_yield": 0, "roe": 0.0321, "piotroski_f_score": 5, "momentum_12_1": -0.0418, "volatility_252d": 0.2665 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:23.789890+00:00", "batch_id": "" }, "size": { "price_close": 65.13, "market_cap": 3850680990, "market_cap_usd": 3850680990, "enterprise_value": 8380281990, "shares_outstanding": 59123000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.6694, "pb_ratio": 1.0179, "ptbv_ratio": 1.0283, "ps_ratio": 2.5476, "pcf_ratio": 8.2441, "pfcf_ratio": 7.862, "ev_ebitda": 16.1701, "ev_ebit": 25.2825, "ev_sales": 5.5444, "ev_fcf": 17.1101, "earnings_yield": 0.0316, "fcf_yield": 0.0584, "price_to_sales": 2.5476, "price_to_book": 1.0179, "price_to_cashflow": 8.2441, "ebitda_to_ev": 0.0618, "sales_yield": 0.1804 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1322, "operating_margin": 0.2193, "net_margin": 0.0804, "ebitda_margin": 0.3429, "fcf_margin": 0.324, "roe": 0.0321, "roa": 0.0108, "roic": 0.0306, "roc_greenblatt": null, "asset_turnover": 0.1344, "cash_conversion": 4.0282, "accruals_ratio": -0.0307, "sbc_to_revenue": 0.0021, "piotroski_f_score": 5, "altman_z_score": 0.8405, "earnings_stability_5y": 1.2888, "revenue_stability_5y": 0.2649, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0178, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9557, "net_debt_to_ebitda": 8.74, "debt_to_assets": 0.5659, "interest_coverage": 1.906, "current_ratio": 6.6505, "quick_ratio": 6.6488, "net_debt": 4529601000, "local_beta": 0.0011, "volatility_252d": 0.2665, "volatility_60d": 0.6243, "max_drawdown_12m": -0.3114, "risk_adjusted_momentum": -0.1569 }, "growth": { "revenue_growth_1y": -0.1573, "revenue_growth_3y_cagr": -0.0033, "revenue_growth_5y_cagr": 0.1609, "eps_growth_1y": -0.5336, "eps_growth_3y_cagr": -0.1244, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3126, "book_value_growth_1y": 0.1527, "revenue_growth": -0.1573, "earnings_growth": -0.5336 }, "momentum": { "price_return_1m": -0.0097, "price_return_3m": -0.0618, "price_return_6m": -0.2461, "price_return_9m": -0.1743, "price_return_12m": -0.0511, "price_return_12m_ex1m": -0.0418, "momentum_6m": -0.2461, "momentum_12m": -0.0511, "momentum_12_1": -0.0418, "distance_from_52w_high": -0.2725, "distance_from_52w_low": 0.0564, "relative_strength": -0.1511 }, "raw_ttm": { "revenue_ttm": 1511481000, "gross_profit_ttm": 199815000, "ebit_ttm": 331466000, "ebitda_ttm": 518259000, "net_income_ttm": 121590000, "eps_diluted_ttm": 2.0566, "operating_cash_flow_ttm": 467083000, "capital_expenditure_ttm": 22702000, "fcf_ttm": 489785000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 173904000, "cash_and_equivalents": 1835829000, "total_current_assets": 3345717000, "total_current_liabilities": 503075000, "net_ppe": null, "total_assets": 11248115000, "total_debt": 6365430000, "total_equity": 3782800000, "net_working_capital": 1580947000, "book_value_per_share": 63.9819, "retained_earnings": -53870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3744613000, "tangible_book_per_share": 63.336 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 57, "rank_pcf": 34, "rank_ev_ebitda": 67, "rank_ev_ebit": 78, "rank_earnings_yield": 72, "rank_fcf_yield": 63, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 65, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 90, "rank_fcf_margin": 26, "rank_piotroski": 61, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 67 }, "composites": { "value_composite": 71, "quality_composite": 84, "momentum_composite": 79, "growth_composite": 97, "yield_composite": 91, "svqf_composite": 86, "vc1_composite": 67, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.2154, "os_score": 0.07, "value_percentile": 0.29, "quality_percentile": 0.16, "momentum_percentile": 0.21, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4295, "ticker_id": 1924, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:23.789890+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.13, "market_cap": 3850680990, "market_cap_usd": 3850680990, "enterprise_value": 8380281990, "shares_outstanding": 59123000, "fx_rate_to_usd": null, "pe_ratio": 31.66938885, "pb_ratio": 1.01794464, "ptbv_ratio": 1.02832549, "ps_ratio": 2.54762117, "pcf_ratio": 8.24410435, "pfcf_ratio": 7.86198228, "ev_ebitda": 16.17006553, "ev_ebit": 25.28247841, "ev_sales": 5.54441769, "ev_fcf": 17.11012381, "earnings_yield": 0.03157623, "fcf_yield": 0.05844493, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13219816, "operating_margin": 0.21929882, "net_margin": 0.08044428, "ebitda_margin": 0.34288158, "fcf_margin": 0.32404311, "roe": 0.03214286, "roa": 0.01080981, "roic": 0.03058123, "roc_greenblatt": null, "asset_turnover": 0.13437638, "cash_conversion": 4.02816843, "accruals_ratio": -0.03071564, "sbc_to_revenue": 0.00210853, "debt_to_equity": 1.95574865, "net_debt_to_ebitda": 8.74003346, "debt_to_assets": 0.56591082, "interest_coverage": 1.90602861, "current_ratio": 6.65053322, "quick_ratio": 6.64877205, "net_debt": 4529601000, "revenue_growth_1y": -0.15726056, "revenue_growth_3y_cagr": -0.00327762, "revenue_growth_5y_cagr": 0.16090282, "eps_growth_1y": -0.5336251, "eps_growth_3y_cagr": -0.1243533, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3125933, "book_value_growth_1y": 0.15274842, "piotroski_f_score": 5, "altman_z_score": 0.84047681, "earnings_stability_5y": 1.288752, "revenue_stability_5y": 0.264898, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00973088, "price_return_3m": -0.06179775, "price_return_6m": -0.2460933, "price_return_9m": -0.17431542, "price_return_12m": -0.05113636, "price_return_12m_ex1m": -0.04181235, "distance_from_52w_high": -0.27253435, "distance_from_52w_low": 0.05644769, "relative_strength": -0.15109994, "local_beta": 0.0011, "volatility_252d": 0.266476, "volatility_60d": 0.624345, "max_drawdown_12m": -0.311404, "revenue_ttm": 1511481000, "gross_profit_ttm": 199815000, "ebit_ttm": 331466000, "ebitda_ttm": 518259000, "net_income_ttm": 121590000, "eps_diluted_ttm": 2.05656005, "operating_cash_flow_ttm": 467083000, "capital_expenditure_ttm": 22702000, "fcf_ttm": 489785000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 173904000, "cash_and_equivalents": 1835829000, "total_current_assets": 3345717000, "total_current_liabilities": 503075000, "net_ppe": null, "total_assets": 11248115000, "total_debt": 6365430000, "total_equity": 3782800000, "net_working_capital": 1580947000, "book_value_per_share": 63.98186831, "retained_earnings": -53870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3744613000, "tangible_book_per_share": 63.33597754, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 57, "rank_pcf": 34, "rank_ev_ebitda": 67, "rank_ev_ebit": 78, "rank_earnings_yield": 72, "rank_fcf_yield": 63, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 65, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 90, "rank_fcf_margin": 26, "rank_piotroski": 61, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 67, "value_composite": 71, "quality_composite": 84, "momentum_composite": 79, "growth_composite": 97, "yield_composite": 91, "svqf_composite": 86, "vc1_composite": 67, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 65.13, "os": 0.07, "value": 0.29, "quality": 0.16, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 31.6694, "earnings_yield": 0.0316, "shareholder_yield": 0, "roe": 0.0321, "momentum_12_1": -0.0418, "complete_fields": { "id": 4295, "ticker_id": 1924, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:23.789890+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.13, "market_cap": 3850680990, "market_cap_usd": 3850680990, "enterprise_value": 8380281990, "shares_outstanding": 59123000, "fx_rate_to_usd": null, "pe_ratio": 31.66938885, "pb_ratio": 1.01794464, "ptbv_ratio": 1.02832549, "ps_ratio": 2.54762117, "pcf_ratio": 8.24410435, "pfcf_ratio": 7.86198228, "ev_ebitda": 16.17006553, "ev_ebit": 25.28247841, "ev_sales": 5.54441769, "ev_fcf": 17.11012381, "earnings_yield": 0.03157623, "fcf_yield": 0.05844493, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13219816, "operating_margin": 0.21929882, "net_margin": 0.08044428, "ebitda_margin": 0.34288158, "fcf_margin": 0.32404311, "roe": 0.03214286, "roa": 0.01080981, "roic": 0.03058123, "roc_greenblatt": null, "asset_turnover": 0.13437638, "cash_conversion": 4.02816843, "accruals_ratio": -0.03071564, "sbc_to_revenue": 0.00210853, "debt_to_equity": 1.95574865, "net_debt_to_ebitda": 8.74003346, "debt_to_assets": 0.56591082, "interest_coverage": 1.90602861, "current_ratio": 6.65053322, "quick_ratio": 6.64877205, "net_debt": 4529601000, "revenue_growth_1y": -0.15726056, "revenue_growth_3y_cagr": -0.00327762, "revenue_growth_5y_cagr": 0.16090282, "eps_growth_1y": -0.5336251, "eps_growth_3y_cagr": -0.1243533, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3125933, "book_value_growth_1y": 0.15274842, "piotroski_f_score": 5, "altman_z_score": 0.84047681, "earnings_stability_5y": 1.288752, "revenue_stability_5y": 0.264898, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00973088, "price_return_3m": -0.06179775, "price_return_6m": -0.2460933, "price_return_9m": -0.17431542, "price_return_12m": -0.05113636, "price_return_12m_ex1m": -0.04181235, "distance_from_52w_high": -0.27253435, "distance_from_52w_low": 0.05644769, "relative_strength": -0.15109994, "local_beta": 0.0011, "volatility_252d": 0.266476, "volatility_60d": 0.624345, "max_drawdown_12m": -0.311404, "revenue_ttm": 1511481000, "gross_profit_ttm": 199815000, "ebit_ttm": 331466000, "ebitda_ttm": 518259000, "net_income_ttm": 121590000, "eps_diluted_ttm": 2.05656005, "operating_cash_flow_ttm": 467083000, "capital_expenditure_ttm": 22702000, "fcf_ttm": 489785000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 173904000, "cash_and_equivalents": 1835829000, "total_current_assets": 3345717000, "total_current_liabilities": 503075000, "net_ppe": null, "total_assets": 11248115000, "total_debt": 6365430000, "total_equity": 3782800000, "net_working_capital": 1580947000, "book_value_per_share": 63.98186831, "retained_earnings": -53870000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3744613000, "tangible_book_per_share": 63.33597754, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 72, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 57, "rank_pcf": 34, "rank_ev_ebitda": 67, "rank_ev_ebit": 78, "rank_earnings_yield": 72, "rank_fcf_yield": 63, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 65, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 90, "rank_fcf_margin": 26, "rank_piotroski": 61, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 67, "value_composite": 71, "quality_composite": 84, "momentum_composite": 79, "growth_composite": 97, "yield_composite": 91, "svqf_composite": 86, "vc1_composite": 67, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1474892000, "cost_of_revenue": 1198793000, "gross_profit": 276099000, "ebit": 334313000, "ebitda": 517545000, "pretax_income": 161459000, "tax_provision": 37616000, "net_income": 123897000, "net_income_to_common": 123897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1468507000, "total_current_assets": 1602629000, "total_assets": 10639461000, "short_term_debt": 5114696000, "long_term_debt": 5109828000, "total_debt": 10224524000, "total_liabilities": 6797215000, "total_equity": 3775456000, "shares_outstanding": 59123000, "goodwill_and_intangibles": 10266000 }, "cash_flow": { "operating_cash_flow": 462370000, "capital_expenditure": 21614000, "free_cash_flow": 483984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274130, "ticker_id": 1924, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "334313000", "ebitda": "517545000", "netIncome": "123897000", "grossProfit": "276099000", "depreciation": "None", "totalRevenue": "1474892000", "costOfRevenue": "1198793000", "interestIncome": "46998000", "incomeBeforeTax": "161459000", "interestExpense": "172854000", "operatingIncome": "253493000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37616000", "reportedCurrency": "USD", "netInterestIncome": "-122933000", "nonInterestIncome": "None", "operatingExpenses": "22606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1198793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183232000", "sellingGeneralAndAdministrative": "122240000", "netIncomeFromContinuingOperations": "123843000" }, "balance": { "goodwill": "2336000", "inventory": "3937000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10639461000", "longTermDebt": "5109828000", "shortTermDebt": "5114696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7930000", "reportedCurrency": "USD", "retainedEarnings": "-62096000", "totalLiabilities": "6797215000", "otherCurrentAssets": "28854000", "totalCurrentAssets": "1602629000", "currentLongTermDebt": "None", "longTermInvestments": "170122000", "shortTermInvestments": "None", "currentNetReceivables": "105268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5231000", "currentAccountsPayable": "69023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7372286000", "shortLongTermDebtTotal": "5114696000", "totalShareholderEquity": "3775456000", "capitalLeaseObligations": "4868000", "otherCurrentLiabilities": "117563000", "totalCurrentLiabilities": "186586000", "otherNonCurrentLiabilities": "900806000", "totalNonCurrentLiabilities": "6610629000", "cashAndShortTermInvestments": "1468507000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "7930000", "cashAndCashEquivalentsAtCarryingValue": "1468507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462370000", "capitalExpenditures": "21614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "855351000", "cashflowFromInvestment": "-219066000", "stockBasedCompensation": "3187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1474892000, "cost_of_revenue": 1198793000, "gross_profit": 276099000, "research_and_development": null, "selling_general_admin": 122240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 334313000, "depreciation_amortisation": 183232000, "ebitda": 517545000, "interest_expense": 172854000, "interest_income": null, "other_non_operating": null, "pretax_income": 161459000, "tax_provision": 37616000, "effective_tax_rate": null, "net_income": 123897000, "net_income_continuing_ops": 123843000, "net_income_to_common": 123897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1468507000, "short_term_investments": null, "net_receivables": 105268000, "inventory": 3937000, "other_current_assets": null, "total_current_assets": 1602629000, "net_ppe": null, "goodwill": 2336000, "intangible_assets": 7930000, "goodwill_and_intangibles": 10266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5231000, "total_assets": 10639461000, "short_term_debt": 5114696000, "accounts_payable": 69023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186586000, "long_term_debt": 5109828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6610629000, "total_liabilities": 6797215000, "total_debt": 10224524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62096000, "total_equity": 3775456000, "shares_outstanding": 59123000, "operating_cash_flow": 462370000, "stock_based_compensation": 3187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219066000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 855351000, "free_cash_flow": 483984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "334313000", "ebitda": "517545000", "netIncome": "123897000", "grossProfit": "276099000", "depreciation": "None", "totalRevenue": "1474892000", "costOfRevenue": "1198793000", "interestIncome": "46998000", "incomeBeforeTax": "161459000", "interestExpense": "172854000", "operatingIncome": "253493000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37616000", "reportedCurrency": "USD", "netInterestIncome": "-122933000", "nonInterestIncome": "None", "operatingExpenses": "22606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1198793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183232000", "sellingGeneralAndAdministrative": "122240000", "netIncomeFromContinuingOperations": "123843000" }, "balance": { "goodwill": "2336000", "inventory": "3937000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10639461000", "longTermDebt": "5109828000", "shortTermDebt": "5114696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7930000", "reportedCurrency": "USD", "retainedEarnings": "-62096000", "totalLiabilities": "6797215000", "otherCurrentAssets": "28854000", "totalCurrentAssets": "1602629000", "currentLongTermDebt": "None", "longTermInvestments": "170122000", "shortTermInvestments": "None", "currentNetReceivables": "105268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5231000", "currentAccountsPayable": "69023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7372286000", "shortLongTermDebtTotal": "5114696000", "totalShareholderEquity": "3775456000", "capitalLeaseObligations": "4868000", "otherCurrentLiabilities": "117563000", "totalCurrentLiabilities": "186586000", "otherNonCurrentLiabilities": "900806000", "totalNonCurrentLiabilities": "6610629000", "cashAndShortTermInvestments": "1468507000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "7930000", "cashAndCashEquivalentsAtCarryingValue": "1468507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462370000", "capitalExpenditures": "21614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "855351000", "cashflowFromInvestment": "-219066000", "stockBasedCompensation": "3187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183595000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1750689000, "cost_of_revenue": 1018738000, "gross_profit": 731951000, "ebit": 530644000, "ebitda": 710443000, "pretax_income": 365399000, "tax_provision": 80184000, "net_income": 197703000, "net_income_to_common": 197703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 596083000, "total_current_assets": 1775169000, "total_assets": 9211236000, "short_term_debt": 5132925000, "long_term_debt": 5127469000, "total_debt": 10260394000, "total_liabilities": 6369462000, "total_equity": 2776226000, "shares_outstanding": 50116000, "goodwill_and_intangibles": 36354000 }, "cash_flow": { "operating_cash_flow": 400942000, "capital_expenditure": 50092000, "free_cash_flow": 451034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274135, "ticker_id": 1924, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "530644000", "ebitda": "710443000", "netIncome": "197703000", "grossProfit": "731951000", "depreciation": "None", "totalRevenue": "1750689000", "costOfRevenue": "1018738000", "interestIncome": "25349000", "incomeBeforeTax": "365399000", "interestExpense": "164926000", "operatingIncome": "559921000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80184000", "reportedCurrency": "USD", "netInterestIncome": "-139577000", "nonInterestIncome": "None", "operatingExpenses": "172030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179799000", "sellingGeneralAndAdministrative": "91752000", "netIncomeFromContinuingOperations": "285215000" }, "balance": { "goodwill": "0", "inventory": "525000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9211236000", "longTermDebt": "5127469000", "shortTermDebt": "5132925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36354000", "reportedCurrency": "USD", "retainedEarnings": "-185993000", "totalLiabilities": "6369462000", "otherCurrentAssets": "491559000", "totalCurrentAssets": "1775169000", "currentLongTermDebt": "None", "longTermInvestments": "169566000", "shortTermInvestments": "None", "currentNetReceivables": "687002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7436067000", "currentAccountsPayable": "48317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7053282000", "shortLongTermDebtTotal": "5132925000", "totalShareholderEquity": "2776226000", "capitalLeaseObligations": "5456000", "otherCurrentLiabilities": "384257000", "totalCurrentLiabilities": "587642000", "otherNonCurrentLiabilities": "506795000", "totalNonCurrentLiabilities": "5781820000", "cashAndShortTermInvestments": "596083000", "commonStockSharesOutstanding": "50116000", "intangibleAssetsExcludingGoodwill": "36354000", "cashAndCashEquivalentsAtCarryingValue": "596083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285926000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "400942000", "capitalExpenditures": "50092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148251000", "cashflowFromInvestment": "-307245000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1750689000, "cost_of_revenue": 1018738000, "gross_profit": 731951000, "research_and_development": null, "selling_general_admin": 91752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 530644000, "depreciation_amortisation": 179799000, "ebitda": 710443000, "interest_expense": 164926000, "interest_income": null, "other_non_operating": null, "pretax_income": 365399000, "tax_provision": 80184000, "effective_tax_rate": null, "net_income": 197703000, "net_income_continuing_ops": 285215000, "net_income_to_common": 197703000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 596083000, "short_term_investments": null, "net_receivables": 687002000, "inventory": 525000, "other_current_assets": null, "total_current_assets": 1775169000, "net_ppe": null, "goodwill": 0, "intangible_assets": 36354000, "goodwill_and_intangibles": 36354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7436067000, "total_assets": 9211236000, "short_term_debt": 5132925000, "accounts_payable": 48317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 587642000, "long_term_debt": 5127469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5781820000, "total_liabilities": 6369462000, "total_debt": 10260394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185993000, "total_equity": 2776226000, "shares_outstanding": 50116000, "operating_cash_flow": 400942000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148251000, "free_cash_flow": 451034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "530644000", "ebitda": "710443000", "netIncome": "197703000", "grossProfit": "731951000", "depreciation": "None", "totalRevenue": "1750689000", "costOfRevenue": "1018738000", "interestIncome": "25349000", "incomeBeforeTax": "365399000", "interestExpense": "164926000", "operatingIncome": "559921000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80184000", "reportedCurrency": "USD", "netInterestIncome": "-139577000", "nonInterestIncome": "None", "operatingExpenses": "172030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1018738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179799000", "sellingGeneralAndAdministrative": "91752000", "netIncomeFromContinuingOperations": "285215000" }, "balance": { "goodwill": "0", "inventory": "525000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9211236000", "longTermDebt": "5127469000", "shortTermDebt": "5132925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36354000", "reportedCurrency": "USD", "retainedEarnings": "-185993000", "totalLiabilities": "6369462000", "otherCurrentAssets": "491559000", "totalCurrentAssets": "1775169000", "currentLongTermDebt": "None", "longTermInvestments": "169566000", "shortTermInvestments": "None", "currentNetReceivables": "687002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7436067000", "currentAccountsPayable": "48317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7053282000", "shortLongTermDebtTotal": "5132925000", "totalShareholderEquity": "2776226000", "capitalLeaseObligations": "5456000", "otherCurrentLiabilities": "384257000", "totalCurrentLiabilities": "587642000", "otherNonCurrentLiabilities": "506795000", "totalNonCurrentLiabilities": "5781820000", "cashAndShortTermInvestments": "596083000", "commonStockSharesOutstanding": "50116000", "intangibleAssetsExcludingGoodwill": "36354000", "cashAndCashEquivalentsAtCarryingValue": "596083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285926000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "400942000", "capitalExpenditures": "50092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148251000", "cashflowFromInvestment": "-307245000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179799000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1024102000, "cost_of_revenue": 590135000, "gross_profit": 433967000, "ebit": -557940000, "ebitda": -342196000, "pretax_income": -80325000, "tax_provision": -163735000, "net_income": -551773000, "net_income_to_common": -551773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629714000, "total_current_assets": 2457069000, "total_assets": 9577003000, "short_term_debt": 374938000, "long_term_debt": 5302620000, "total_debt": 5677558000, "total_liabilities": 6518079000, "total_equity": 2992871000, "shares_outstanding": 49575292, "goodwill_and_intangibles": 36850000 }, "cash_flow": { "operating_cash_flow": -248182000, "capital_expenditure": 47551000, "free_cash_flow": -200631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274140, "ticker_id": 1924, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-557940000", "ebitda": "-342196000", "netIncome": "-551773000", "grossProfit": "433967000", "depreciation": "None", "totalRevenue": "1024102000", "costOfRevenue": "590135000", "interestIncome": "25750000", "incomeBeforeTax": "-80325000", "interestExpense": "156951000", "operatingIncome": "-528212000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-163735000", "reportedCurrency": "USD", "netInterestIncome": "-131201000", "nonInterestIncome": "None", "operatingExpenses": "962179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.70", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215744000", "sellingGeneralAndAdministrative": "91193000", "netIncomeFromContinuingOperations": "-551530000" }, "balance": { "goodwill": "None", "inventory": "671000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "9577003000", "longTermDebt": "5302620000", "shortTermDebt": "374938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36850000", "reportedCurrency": "USD", "retainedEarnings": "-383696000", "totalLiabilities": "6518079000", "otherCurrentAssets": "1078022000", "totalCurrentAssets": "2457069000", "currentLongTermDebt": "None", "longTermInvestments": "182799000", "shortTermInvestments": "None", "currentNetReceivables": "748662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7119934000", "currentAccountsPayable": "47602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7212151000", "shortLongTermDebtTotal": "5152354000", "totalShareholderEquity": "2992871000", "capitalLeaseObligations": "51584000", "otherCurrentLiabilities": "557485000", "totalCurrentLiabilities": "749585000", "otherNonCurrentLiabilities": "478870000", "totalNonCurrentLiabilities": "5768494000", "cashAndShortTermInvestments": "629714000", "commonStockSharesOutstanding": "49575292", "intangibleAssetsExcludingGoodwill": "36850000", "cashAndCashEquivalentsAtCarryingValue": "629714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83167000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-248182000", "capitalExpenditures": "47551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "551221000", "cashflowFromInvestment": "-348919000", "stockBasedCompensation": "723751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1024102000, "cost_of_revenue": 590135000, "gross_profit": 433967000, "research_and_development": 0.7, "selling_general_admin": 91193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -557940000, "depreciation_amortisation": 215744000, "ebitda": -342196000, "interest_expense": 156951000, "interest_income": null, "other_non_operating": null, "pretax_income": -80325000, "tax_provision": -163735000, "effective_tax_rate": null, "net_income": -551773000, "net_income_continuing_ops": -551530000, "net_income_to_common": -551773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629714000, "short_term_investments": null, "net_receivables": 748662000, "inventory": 671000, "other_current_assets": null, "total_current_assets": 2457069000, "net_ppe": null, "goodwill": null, "intangible_assets": 36850000, "goodwill_and_intangibles": 36850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7119934000, "total_assets": 9577003000, "short_term_debt": 374938000, "accounts_payable": 47602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 749585000, "long_term_debt": 5302620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5768494000, "total_liabilities": 6518079000, "total_debt": 5677558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -383696000, "total_equity": 2992871000, "shares_outstanding": 49575292, "operating_cash_flow": -248182000, "stock_based_compensation": 723751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 551221000, "free_cash_flow": -200631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-557940000", "ebitda": "-342196000", "netIncome": "-551773000", "grossProfit": "433967000", "depreciation": "None", "totalRevenue": "1024102000", "costOfRevenue": "590135000", "interestIncome": "25750000", "incomeBeforeTax": "-80325000", "interestExpense": "156951000", "operatingIncome": "-528212000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-163735000", "reportedCurrency": "USD", "netInterestIncome": "-131201000", "nonInterestIncome": "None", "operatingExpenses": "962179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.70", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215744000", "sellingGeneralAndAdministrative": "91193000", "netIncomeFromContinuingOperations": "-551530000" }, "balance": { "goodwill": "None", "inventory": "671000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "9577003000", "longTermDebt": "5302620000", "shortTermDebt": "374938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36850000", "reportedCurrency": "USD", "retainedEarnings": "-383696000", "totalLiabilities": "6518079000", "otherCurrentAssets": "1078022000", "totalCurrentAssets": "2457069000", "currentLongTermDebt": "None", "longTermInvestments": "182799000", "shortTermInvestments": "None", "currentNetReceivables": "748662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7119934000", "currentAccountsPayable": "47602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7212151000", "shortLongTermDebtTotal": "5152354000", "totalShareholderEquity": "2992871000", "capitalLeaseObligations": "51584000", "otherCurrentLiabilities": "557485000", "totalCurrentLiabilities": "749585000", "otherNonCurrentLiabilities": "478870000", "totalNonCurrentLiabilities": "5768494000", "cashAndShortTermInvestments": "629714000", "commonStockSharesOutstanding": "49575292", "intangibleAssetsExcludingGoodwill": "36850000", "cashAndCashEquivalentsAtCarryingValue": "629714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83167000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-248182000", "capitalExpenditures": "47551000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "551221000", "cashflowFromInvestment": "-348919000", "stockBasedCompensation": "723751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168734000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1489490000, "cost_of_revenue": 847426000, "gross_profit": 642064000, "ebit": 447403000, "ebitda": 602226000, "pretax_income": 334905000, "tax_provision": 82196000, "net_income": 184533000, "net_income_to_common": 184533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 626653000, "total_current_assets": 1951134000, "total_assets": 9603463000, "short_term_debt": 4747183000, "long_term_debt": 4581121000, "total_debt": 9328304000, "total_liabilities": 5997351000, "total_equity": 3606112000, "shares_outstanding": 50558000, "goodwill_and_intangibles": 64866000 }, "cash_flow": { "operating_cash_flow": 325254000, "capital_expenditure": 2004000, "free_cash_flow": 327258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274145, "ticker_id": 1924, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447403000", "ebitda": "602226000", "netIncome": "184533000", "grossProfit": "642064000", "depreciation": "None", "totalRevenue": "1489490000", "costOfRevenue": "847426000", "interestIncome": "121622000", "incomeBeforeTax": "334905000", "interestExpense": "110891000", "operatingIncome": "424239000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "82196000", "reportedCurrency": "USD", "netInterestIncome": "-107073000", "nonInterestIncome": "None", "operatingExpenses": "217825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "847426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154823000", "sellingGeneralAndAdministrative": "81770000", "netIncomeFromContinuingOperations": "184636000" }, "balance": { "goodwill": "None", "inventory": "23324000", "commonStock": "564000", "currentDebt": "None", "investments": "None", "totalAssets": "9603463000", "longTermDebt": "4581121000", "shortTermDebt": "4747183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "64866000", "reportedCurrency": "USD", "retainedEarnings": "168077000", "totalLiabilities": "5997351000", "otherCurrentAssets": "272353000", "totalCurrentAssets": "1951134000", "currentLongTermDebt": "None", "longTermInvestments": "2895000", "shortTermInvestments": "246171000", "currentNetReceivables": "579844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7652329000", "currentAccountsPayable": "36174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7506790000", "shortLongTermDebtTotal": "9328304000", "totalShareholderEquity": "3606112000", "capitalLeaseObligations": "51321000", "otherCurrentLiabilities": "797231000", "totalCurrentLiabilities": "944511000", "otherNonCurrentLiabilities": "390253000", "totalNonCurrentLiabilities": "5052840000", "cashAndShortTermInvestments": "626653000", "commonStockSharesOutstanding": "50558000", "intangibleAssetsExcludingGoodwill": "64866000", "cashAndCashEquivalentsAtCarryingValue": "626653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53364000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "325254000", "capitalExpenditures": "2004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222259000", "cashflowFromInvestment": "-220695000", "stockBasedCompensation": "-6480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1489490000, "cost_of_revenue": 847426000, "gross_profit": 642064000, "research_and_development": 0.15, "selling_general_admin": 81770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447403000, "depreciation_amortisation": 154823000, "ebitda": 602226000, "interest_expense": 110891000, "interest_income": null, "other_non_operating": null, "pretax_income": 334905000, "tax_provision": 82196000, "effective_tax_rate": null, "net_income": 184533000, "net_income_continuing_ops": 184636000, "net_income_to_common": 184533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 626653000, "short_term_investments": 246171000, "net_receivables": 579844000, "inventory": 23324000, "other_current_assets": null, "total_current_assets": 1951134000, "net_ppe": null, "goodwill": null, "intangible_assets": 64866000, "goodwill_and_intangibles": 64866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7652329000, "total_assets": 9603463000, "short_term_debt": 4747183000, "accounts_payable": 36174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944511000, "long_term_debt": 4581121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5052840000, "total_liabilities": 5997351000, "total_debt": 9328304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 168077000, "total_equity": 3606112000, "shares_outstanding": 50558000, "operating_cash_flow": 325254000, "stock_based_compensation": -6480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222259000, "free_cash_flow": 327258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "447403000", "ebitda": "602226000", "netIncome": "184533000", "grossProfit": "642064000", "depreciation": "None", "totalRevenue": "1489490000", "costOfRevenue": "847426000", "interestIncome": "121622000", "incomeBeforeTax": "334905000", "interestExpense": "110891000", "operatingIncome": "424239000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "82196000", "reportedCurrency": "USD", "netInterestIncome": "-107073000", "nonInterestIncome": "None", "operatingExpenses": "217825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "847426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154823000", "sellingGeneralAndAdministrative": "81770000", "netIncomeFromContinuingOperations": "184636000" }, "balance": { "goodwill": "None", "inventory": "23324000", "commonStock": "564000", "currentDebt": "None", "investments": "None", "totalAssets": "9603463000", "longTermDebt": "4581121000", "shortTermDebt": "4747183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "64866000", "reportedCurrency": "USD", "retainedEarnings": "168077000", "totalLiabilities": "5997351000", "otherCurrentAssets": "272353000", "totalCurrentAssets": "1951134000", "currentLongTermDebt": "None", "longTermInvestments": "2895000", "shortTermInvestments": "246171000", "currentNetReceivables": "579844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7652329000", "currentAccountsPayable": "36174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7506790000", "shortLongTermDebtTotal": "9328304000", "totalShareholderEquity": "3606112000", "capitalLeaseObligations": "51321000", "otherCurrentLiabilities": "797231000", "totalCurrentLiabilities": "944511000", "otherNonCurrentLiabilities": "390253000", "totalNonCurrentLiabilities": "5052840000", "cashAndShortTermInvestments": "626653000", "commonStockSharesOutstanding": "50558000", "intangibleAssetsExcludingGoodwill": "64866000", "cashAndCashEquivalentsAtCarryingValue": "626653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53364000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "325254000", "capitalExpenditures": "2004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222259000", "cashflowFromInvestment": "-220695000", "stockBasedCompensation": "-6480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-403863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154823000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1427901000, "cost_of_revenue": 917226000, "gross_profit": 510675000, "ebit": 194113000, "ebitda": 399265000, "pretax_income": 64077000, "tax_provision": 15153000, "net_income": 56100000, "net_income_to_common": 56100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 843212000, "total_current_assets": 1998741000, "total_assets": 9581694000, "short_term_debt": 438497000, "long_term_debt": 4591157000, "total_debt": 5029654000, "total_liabilities": 5848524000, "total_equity": 3733170000, "shares_outstanding": 54649000, "goodwill_and_intangibles": 73977000 }, "cash_flow": { "operating_cash_flow": -283958000, "capital_expenditure": 1814000, "free_cash_flow": -282144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274150, "ticker_id": 1924, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194113000", "ebitda": "399265000", "netIncome": "56100000", "grossProfit": "510675000", "depreciation": "None", "totalRevenue": "1427901000", "costOfRevenue": "917226000", "interestIncome": "107000", "incomeBeforeTax": "64077000", "interestExpense": "130036000", "operatingIncome": "241872000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15153000", "reportedCurrency": "USD", "netInterestIncome": "-129929000", "nonInterestIncome": "None", "operatingExpenses": "268803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "-47759000", "costofGoodsAndServicesSold": "917226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205152000", "sellingGeneralAndAdministrative": "81990000", "netIncomeFromContinuingOperations": "48924000" }, "balance": { "goodwill": "None", "inventory": "58546000", "commonStock": "563000", "currentDebt": "None", "investments": "None", "totalAssets": "9581694000", "longTermDebt": "4591157000", "shortTermDebt": "438497000", "treasuryStock": "-220073000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "73977000", "reportedCurrency": "USD", "retainedEarnings": "-16456000", "totalLiabilities": "5848524000", "otherCurrentAssets": "300956000", "totalCurrentAssets": "1998741000", "currentLongTermDebt": "316656000", "longTermInvestments": "2913000", "shortTermInvestments": "None", "currentNetReceivables": "481148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7582953000", "currentAccountsPayable": "72828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7090266000", "shortLongTermDebtTotal": "4926632000", "totalShareholderEquity": "3733170000", "capitalLeaseObligations": "69363000", "otherCurrentLiabilities": "368997000", "totalCurrentLiabilities": "983167000", "otherNonCurrentLiabilities": "368997000", "totalNonCurrentLiabilities": "4865357000", "cashAndShortTermInvestments": "843212000", "commonStockSharesOutstanding": "54649000", "intangibleAssetsExcludingGoodwill": "73977000", "cashAndCashEquivalentsAtCarryingValue": "843212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-283958000", "capitalExpenditures": "1814000", "changeInReceivables": "23738000", "changeInExchangeRate": "None", "cashflowFromFinancing": "156140000", "cashflowFromInvestment": "101458000", "stockBasedCompensation": "50655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26360000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1427901000, "cost_of_revenue": 917226000, "gross_profit": 510675000, "research_and_development": 0.04, "selling_general_admin": 81990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194113000, "depreciation_amortisation": 205152000, "ebitda": 399265000, "interest_expense": 130036000, "interest_income": null, "other_non_operating": null, "pretax_income": 64077000, "tax_provision": 15153000, "effective_tax_rate": null, "net_income": 56100000, "net_income_continuing_ops": 48924000, "net_income_to_common": 56100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 843212000, "short_term_investments": null, "net_receivables": 481148000, "inventory": 58546000, "other_current_assets": null, "total_current_assets": 1998741000, "net_ppe": null, "goodwill": null, "intangible_assets": 73977000, "goodwill_and_intangibles": 73977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7582953000, "total_assets": 9581694000, "short_term_debt": 438497000, "accounts_payable": 72828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 983167000, "long_term_debt": 4591157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4865357000, "total_liabilities": 5848524000, "total_debt": 5029654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16456000, "total_equity": 3733170000, "shares_outstanding": 54649000, "operating_cash_flow": -283958000, "stock_based_compensation": 50655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 101458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156140000, "free_cash_flow": -282144000, "net_change_in_cash": -26360000 }, "raw_data": { "income": { "ebit": "194113000", "ebitda": "399265000", "netIncome": "56100000", "grossProfit": "510675000", "depreciation": "None", "totalRevenue": "1427901000", "costOfRevenue": "917226000", "interestIncome": "107000", "incomeBeforeTax": "64077000", "interestExpense": "130036000", "operatingIncome": "241872000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15153000", "reportedCurrency": "USD", "netInterestIncome": "-129929000", "nonInterestIncome": "None", "operatingExpenses": "268803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "-47759000", "costofGoodsAndServicesSold": "917226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205152000", "sellingGeneralAndAdministrative": "81990000", "netIncomeFromContinuingOperations": "48924000" }, "balance": { "goodwill": "None", "inventory": "58546000", "commonStock": "563000", "currentDebt": "None", "investments": "None", "totalAssets": "9581694000", "longTermDebt": "4591157000", "shortTermDebt": "438497000", "treasuryStock": "-220073000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "73977000", "reportedCurrency": "USD", "retainedEarnings": "-16456000", "totalLiabilities": "5848524000", "otherCurrentAssets": "300956000", "totalCurrentAssets": "1998741000", "currentLongTermDebt": "316656000", "longTermInvestments": "2913000", "shortTermInvestments": "None", "currentNetReceivables": "481148000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7582953000", "currentAccountsPayable": "72828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7090266000", "shortLongTermDebtTotal": "4926632000", "totalShareholderEquity": "3733170000", "capitalLeaseObligations": "69363000", "otherCurrentLiabilities": "368997000", "totalCurrentLiabilities": "983167000", "otherNonCurrentLiabilities": "368997000", "totalNonCurrentLiabilities": "4865357000", "cashAndShortTermInvestments": "843212000", "commonStockSharesOutstanding": "54649000", "intangibleAssetsExcludingGoodwill": "73977000", "cashAndCashEquivalentsAtCarryingValue": "843212000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48924000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-283958000", "capitalExpenditures": "1814000", "changeInReceivables": "23738000", "changeInExchangeRate": "None", "cashflowFromFinancing": "156140000", "cashflowFromInvestment": "101458000", "stockBasedCompensation": "50655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26360000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205152000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 699489000, "cost_of_revenue": 489340000, "gross_profit": 210149000, "ebit": 140768000, "ebitda": 358204000, "pretax_income": 8480000, "tax_provision": 11653000, "net_income": -26154000, "net_income_to_common": -26154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1014686000, "total_current_assets": 1906840000, "total_assets": 9140332000, "short_term_debt": 421328000, "long_term_debt": 4287369000, "total_debt": 4708697000, "total_liabilities": 5425309000, "total_equity": 3715023000, "shares_outstanding": 52308000, "goodwill_and_intangibles": 82071000 }, "cash_flow": { "operating_cash_flow": -72870000, "capital_expenditure": 1611000, "free_cash_flow": -71259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274155, "ticker_id": 1924, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140768000", "ebitda": "358204000", "netIncome": "-26154000", "grossProfit": "210149000", "depreciation": "None", "totalRevenue": "699489000", "costOfRevenue": "489340000", "interestIncome": "2368000", "incomeBeforeTax": "8480000", "interestExpense": "132257000", "operatingIncome": "-119561000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11653000", "reportedCurrency": "USD", "netInterestIncome": "-129889000", "nonInterestIncome": "None", "operatingExpenses": "329710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "260298000", "costofGoodsAndServicesSold": "489340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217436000", "sellingGeneralAndAdministrative": "109402000", "netIncomeFromContinuingOperations": "-3173000" }, "balance": { "goodwill": "None", "inventory": "56943000", "commonStock": "562000", "currentDebt": "None", "investments": "None", "totalAssets": "9140332000", "longTermDebt": "4287369000", "shortTermDebt": "421328000", "treasuryStock": "-122091000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82071000", "reportedCurrency": "USD", "retainedEarnings": "-72556000", "totalLiabilities": "5425309000", "otherCurrentAssets": "341390000", "totalCurrentAssets": "1906840000", "currentLongTermDebt": "None", "longTermInvestments": "7062214000", "shortTermInvestments": "None", "currentNetReceivables": "322453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7233492000", "currentAccountsPayable": "28589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6741324000", "shortLongTermDebtTotal": "4708697000", "totalShareholderEquity": "3715023000", "capitalLeaseObligations": "68929000", "otherCurrentLiabilities": "309884000", "totalCurrentLiabilities": "852258000", "otherNonCurrentLiabilities": "68929000", "totalNonCurrentLiabilities": "4573051000", "cashAndShortTermInvestments": "1014686000", "commonStockSharesOutstanding": "52308000", "intangibleAssetsExcludingGoodwill": "82071000", "cashAndCashEquivalentsAtCarryingValue": "1014686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1162000", "operatingCashflow": "-72870000", "capitalExpenditures": "1611000", "changeInReceivables": "78647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1124278000", "cashflowFromInvestment": "-428546000", "stockBasedCompensation": "-223935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "622864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "598212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217436000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699489000, "cost_of_revenue": 489340000, "gross_profit": 210149000, "research_and_development": 0.01, "selling_general_admin": 109402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140768000, "depreciation_amortisation": 217436000, "ebitda": 358204000, "interest_expense": 132257000, "interest_income": null, "other_non_operating": null, "pretax_income": 8480000, "tax_provision": 11653000, "effective_tax_rate": null, "net_income": -26154000, "net_income_continuing_ops": -3173000, "net_income_to_common": -26154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1014686000, "short_term_investments": null, "net_receivables": 322453000, "inventory": 56943000, "other_current_assets": null, "total_current_assets": 1906840000, "net_ppe": null, "goodwill": null, "intangible_assets": 82071000, "goodwill_and_intangibles": 82071000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7233492000, "total_assets": 9140332000, "short_term_debt": 421328000, "accounts_payable": 28589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 852258000, "long_term_debt": 4287369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4573051000, "total_liabilities": 5425309000, "total_debt": 4708697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72556000, "total_equity": 3715023000, "shares_outstanding": 52308000, "operating_cash_flow": -72870000, "stock_based_compensation": -223935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -428546000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1124278000, "free_cash_flow": -71259000, "net_change_in_cash": 622864000 }, "raw_data": { "income": { "ebit": "140768000", "ebitda": "358204000", "netIncome": "-26154000", "grossProfit": "210149000", "depreciation": "None", "totalRevenue": "699489000", "costOfRevenue": "489340000", "interestIncome": "2368000", "incomeBeforeTax": "8480000", "interestExpense": "132257000", "operatingIncome": "-119561000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11653000", "reportedCurrency": "USD", "netInterestIncome": "-129889000", "nonInterestIncome": "None", "operatingExpenses": "329710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "260298000", "costofGoodsAndServicesSold": "489340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217436000", "sellingGeneralAndAdministrative": "109402000", "netIncomeFromContinuingOperations": "-3173000" }, "balance": { "goodwill": "None", "inventory": "56943000", "commonStock": "562000", "currentDebt": "None", "investments": "None", "totalAssets": "9140332000", "longTermDebt": "4287369000", "shortTermDebt": "421328000", "treasuryStock": "-122091000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82071000", "reportedCurrency": "USD", "retainedEarnings": "-72556000", "totalLiabilities": "5425309000", "otherCurrentAssets": "341390000", "totalCurrentAssets": "1906840000", "currentLongTermDebt": "None", "longTermInvestments": "7062214000", "shortTermInvestments": "None", "currentNetReceivables": "322453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7233492000", "currentAccountsPayable": "28589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6741324000", "shortLongTermDebtTotal": "4708697000", "totalShareholderEquity": "3715023000", "capitalLeaseObligations": "68929000", "otherCurrentLiabilities": "309884000", "totalCurrentLiabilities": "852258000", "otherNonCurrentLiabilities": "68929000", "totalNonCurrentLiabilities": "4573051000", "cashAndShortTermInvestments": "1014686000", "commonStockSharesOutstanding": "52308000", "intangibleAssetsExcludingGoodwill": "82071000", "cashAndCashEquivalentsAtCarryingValue": "1014686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1162000", "operatingCashflow": "-72870000", "capitalExpenditures": "1611000", "changeInReceivables": "78647000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1124278000", "cashflowFromInvestment": "-428546000", "stockBasedCompensation": "-223935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "622864000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "598212000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217436000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1300539000, "cost_of_revenue": 866880000, "gross_profit": 433659000, "ebit": 209542000, "ebitda": 364712000, "pretax_income": 103540000, "tax_provision": 29245000, "net_income": 73956000, "net_income_to_common": 73956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422857000, "total_current_assets": 1249908000, "total_assets": 8413766000, "short_term_debt": 282357000, "long_term_debt": 4096470000, "total_debt": 4378827000, "total_liabilities": 5080778000, "total_equity": 3332988000, "shares_outstanding": 43308000, "goodwill_and_intangibles": 89609000 }, "cash_flow": { "operating_cash_flow": 207732000, "capital_expenditure": 6951000, "free_cash_flow": 214683000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274160, "ticker_id": 1924, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209542000", "ebitda": "364712000", "netIncome": "73956000", "grossProfit": "433659000", "depreciation": "None", "totalRevenue": "1300539000", "costOfRevenue": "866880000", "interestIncome": "9797000", "incomeBeforeTax": "103540000", "interestExpense": "105374000", "operatingIncome": "150310000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29245000", "reportedCurrency": "USD", "netInterestIncome": "-95577000", "nonInterestIncome": "None", "operatingExpenses": "283349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "40426000", "costofGoodsAndServicesSold": "866880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155170000", "sellingGeneralAndAdministrative": "162506000", "netIncomeFromContinuingOperations": "74295000" }, "balance": { "goodwill": "1307000", "inventory": "60731000", "commonStock": "437000", "currentDebt": "None", "investments": "None", "totalAssets": "8413766000", "longTermDebt": "4096470000", "shortTermDebt": "282357000", "treasuryStock": "-120530000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "88302000", "reportedCurrency": "USD", "retainedEarnings": "-46385000", "totalLiabilities": "5080778000", "otherCurrentAssets": "300373000", "totalCurrentAssets": "1249908000", "currentLongTermDebt": "40135000", "longTermInvestments": "6882112000", "shortTermInvestments": "None", "currentNetReceivables": "329400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7163858000", "currentAccountsPayable": "733147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6829753000", "shortLongTermDebtTotal": "4378827000", "totalShareholderEquity": "3332988000", "capitalLeaseObligations": "70413000", "otherCurrentLiabilities": "194794000", "totalCurrentLiabilities": "733147000", "otherNonCurrentLiabilities": "70413000", "totalNonCurrentLiabilities": "4347631000", "cashAndShortTermInvestments": "422857000", "commonStockSharesOutstanding": "43308000", "intangibleAssetsExcludingGoodwill": "88302000", "cashAndCashEquivalentsAtCarryingValue": "422857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74295000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-27261000", "operatingCashflow": "207732000", "capitalExpenditures": "6951000", "changeInReceivables": "24519000", "changeInExchangeRate": "None", "cashflowFromFinancing": "921085000", "cashflowFromInvestment": "-1232897000", "stockBasedCompensation": "-46722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-104080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1300539000, "cost_of_revenue": 866880000, "gross_profit": 433659000, "research_and_development": 0.08, "selling_general_admin": 162506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209542000, "depreciation_amortisation": 155170000, "ebitda": 364712000, "interest_expense": 105374000, "interest_income": null, "other_non_operating": null, "pretax_income": 103540000, "tax_provision": 29245000, "effective_tax_rate": null, "net_income": 73956000, "net_income_continuing_ops": 74295000, "net_income_to_common": 73956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422857000, "short_term_investments": null, "net_receivables": 329400000, "inventory": 60731000, "other_current_assets": null, "total_current_assets": 1249908000, "net_ppe": null, "goodwill": 1307000, "intangible_assets": 88302000, "goodwill_and_intangibles": 89609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7163858000, "total_assets": 8413766000, "short_term_debt": 282357000, "accounts_payable": 733147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733147000, "long_term_debt": 4096470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4347631000, "total_liabilities": 5080778000, "total_debt": 4378827000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46385000, "total_equity": 3332988000, "shares_outstanding": 43308000, "operating_cash_flow": 207732000, "stock_based_compensation": -46722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1232897000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 921085000, "free_cash_flow": 214683000, "net_change_in_cash": -104080000 }, "raw_data": { "income": { "ebit": "209542000", "ebitda": "364712000", "netIncome": "73956000", "grossProfit": "433659000", "depreciation": "None", "totalRevenue": "1300539000", "costOfRevenue": "866880000", "interestIncome": "9797000", "incomeBeforeTax": "103540000", "interestExpense": "105374000", "operatingIncome": "150310000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "29245000", "reportedCurrency": "USD", "netInterestIncome": "-95577000", "nonInterestIncome": "None", "operatingExpenses": "283349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "40426000", "costofGoodsAndServicesSold": "866880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155170000", "sellingGeneralAndAdministrative": "162506000", "netIncomeFromContinuingOperations": "74295000" }, "balance": { "goodwill": "1307000", "inventory": "60731000", "commonStock": "437000", "currentDebt": "None", "investments": "None", "totalAssets": "8413766000", "longTermDebt": "4096470000", "shortTermDebt": "282357000", "treasuryStock": "-120530000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "88302000", "reportedCurrency": "USD", "retainedEarnings": "-46385000", "totalLiabilities": "5080778000", "otherCurrentAssets": "300373000", "totalCurrentAssets": "1249908000", "currentLongTermDebt": "40135000", "longTermInvestments": "6882112000", "shortTermInvestments": "None", "currentNetReceivables": "329400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7163858000", "currentAccountsPayable": "733147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6829753000", "shortLongTermDebtTotal": "4378827000", "totalShareholderEquity": "3332988000", "capitalLeaseObligations": "70413000", "otherCurrentLiabilities": "194794000", "totalCurrentLiabilities": "733147000", "otherNonCurrentLiabilities": "70413000", "totalNonCurrentLiabilities": "4347631000", "cashAndShortTermInvestments": "422857000", "commonStockSharesOutstanding": "43308000", "intangibleAssetsExcludingGoodwill": "88302000", "cashAndCashEquivalentsAtCarryingValue": "422857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74295000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-27261000", "operatingCashflow": "207732000", "capitalExpenditures": "6951000", "changeInReceivables": "24519000", "changeInExchangeRate": "None", "cashflowFromFinancing": "921085000", "cashflowFromInvestment": "-1232897000", "stockBasedCompensation": "-46722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-104080000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155170000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 1064537000, "cost_of_revenue": 719523000, "gross_profit": 345014000, "ebit": -724352000, "ebitda": 233375000, "pretax_income": 73218000, "tax_provision": 15492000, "net_income": 57012000, "net_income_to_common": 57012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499676000, "total_current_assets": 1375403000, "total_assets": 7355799000, "short_term_debt": 327263000, "long_term_debt": 3181213000, "total_debt": 3508476000, "total_liabilities": 4117673000, "total_equity": 3238126000, "shares_outstanding": 43237000, "goodwill_and_intangibles": 61141000 }, "cash_flow": { "operating_cash_flow": 210520000, "capital_expenditure": 4485000, "free_cash_flow": 215005000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274165, "ticker_id": 1924, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-724352000", "ebitda": "233375000", "netIncome": "57012000", "grossProfit": "345014000", "depreciation": "None", "totalRevenue": "1064537000", "costOfRevenue": "719523000", "interestIncome": "8486000", "incomeBeforeTax": "73218000", "interestExpense": "82028000", "operatingIncome": "106810000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15492000", "reportedCurrency": "USD", "netInterestIncome": "-73542000", "nonInterestIncome": "None", "operatingExpenses": "238204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "48436000", "costofGoodsAndServicesSold": "719523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "957727000", "sellingGeneralAndAdministrative": "104625000", "netIncomeFromContinuingOperations": "57726000" }, "balance": { "goodwill": "1307000", "inventory": "198352000", "commonStock": "436000", "currentDebt": "None", "investments": "None", "totalAssets": "7355799000", "longTermDebt": "3181213000", "shortTermDebt": "327263000", "treasuryStock": "-62190000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59834000", "reportedCurrency": "USD", "retainedEarnings": "-120341000", "totalLiabilities": "4117673000", "otherCurrentAssets": "411636000", "totalCurrentAssets": "1375403000", "currentLongTermDebt": "16517000", "longTermInvestments": "102287000", "shortTermInvestments": "None", "currentNetReceivables": "239552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5980396000", "currentAccountsPayable": "779272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5797938000", "shortLongTermDebtTotal": "3508476000", "totalShareholderEquity": "3238126000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "263636000", "totalCurrentLiabilities": "779272000", "otherNonCurrentLiabilities": "263636000", "totalNonCurrentLiabilities": "3338401000", "cashAndShortTermInvestments": "499676000", "commonStockSharesOutstanding": "43237000", "intangibleAssetsExcludingGoodwill": "59834000", "cashAndCashEquivalentsAtCarryingValue": "499676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57726000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210520000", "capitalExpenditures": "4485000", "changeInReceivables": "26209000", "changeInExchangeRate": "None", "cashflowFromFinancing": "391166000", "cashflowFromInvestment": "-841771000", "stockBasedCompensation": "-18731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-240085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1064537000, "cost_of_revenue": 719523000, "gross_profit": 345014000, "research_and_development": 0.07, "selling_general_admin": 104625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -724352000, "depreciation_amortisation": 957727000, "ebitda": 233375000, "interest_expense": 82028000, "interest_income": null, "other_non_operating": null, "pretax_income": 73218000, "tax_provision": 15492000, "effective_tax_rate": null, "net_income": 57012000, "net_income_continuing_ops": 57726000, "net_income_to_common": 57012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499676000, "short_term_investments": null, "net_receivables": 239552000, "inventory": 198352000, "other_current_assets": null, "total_current_assets": 1375403000, "net_ppe": null, "goodwill": 1307000, "intangible_assets": 59834000, "goodwill_and_intangibles": 61141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5980396000, "total_assets": 7355799000, "short_term_debt": 327263000, "accounts_payable": 779272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 779272000, "long_term_debt": 3181213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3338401000, "total_liabilities": 4117673000, "total_debt": 3508476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120341000, "total_equity": 3238126000, "shares_outstanding": 43237000, "operating_cash_flow": 210520000, "stock_based_compensation": -18731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -841771000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 391166000, "free_cash_flow": 215005000, "net_change_in_cash": -240085000 }, "raw_data": { "income": { "ebit": "-724352000", "ebitda": "233375000", "netIncome": "57012000", "grossProfit": "345014000", "depreciation": "None", "totalRevenue": "1064537000", "costOfRevenue": "719523000", "interestIncome": "8486000", "incomeBeforeTax": "73218000", "interestExpense": "82028000", "operatingIncome": "106810000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15492000", "reportedCurrency": "USD", "netInterestIncome": "-73542000", "nonInterestIncome": "None", "operatingExpenses": "238204000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "48436000", "costofGoodsAndServicesSold": "719523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "957727000", "sellingGeneralAndAdministrative": "104625000", "netIncomeFromContinuingOperations": "57726000" }, "balance": { "goodwill": "1307000", "inventory": "198352000", "commonStock": "436000", "currentDebt": "None", "investments": "None", "totalAssets": "7355799000", "longTermDebt": "3181213000", "shortTermDebt": "327263000", "treasuryStock": "-62190000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59834000", "reportedCurrency": "USD", "retainedEarnings": "-120341000", "totalLiabilities": "4117673000", "otherCurrentAssets": "411636000", "totalCurrentAssets": "1375403000", "currentLongTermDebt": "16517000", "longTermInvestments": "102287000", "shortTermInvestments": "None", "currentNetReceivables": "239552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5980396000", "currentAccountsPayable": "779272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5797938000", "shortLongTermDebtTotal": "3508476000", "totalShareholderEquity": "3238126000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "263636000", "totalCurrentLiabilities": "779272000", "otherNonCurrentLiabilities": "263636000", "totalNonCurrentLiabilities": "3338401000", "cashAndShortTermInvestments": "499676000", "commonStockSharesOutstanding": "43237000", "intangibleAssetsExcludingGoodwill": "59834000", "cashAndCashEquivalentsAtCarryingValue": "499676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57726000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210520000", "capitalExpenditures": "4485000", "changeInReceivables": "26209000", "changeInExchangeRate": "None", "cashflowFromFinancing": "391166000", "cashflowFromInvestment": "-841771000", "stockBasedCompensation": "-18731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-240085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128246000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 235917000, "cost_of_revenue": 204417000, "gross_profit": 31500000, "ebit": 52521000, "ebitda": 101161000, "pretax_income": 10683000, "tax_provision": 2618000, "net_income": 8226000, "net_income_to_common": 8226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1835829000, "total_current_assets": 3345717000, "total_assets": 11248115000, "short_term_debt": 574134000, "long_term_debt": 5791296000, "total_debt": 6365430000, "total_liabilities": 7398206000, "total_equity": 3782800000, "shares_outstanding": 59123000, "goodwill_and_intangibles": 38187000 }, "cash_flow": { "operating_cash_flow": -220211000, "capital_expenditure": 17727000, "free_cash_flow": -202484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274128, "ticker_id": 1924, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52521000", "ebitda": "101161000", "netIncome": "8226000", "grossProfit": "31500000", "depreciation": "None", "totalRevenue": "235917000", "costOfRevenue": "204417000", "interestIncome": "14663000", "incomeBeforeTax": "10683000", "interestExpense": "42144000", "operatingIncome": "50676000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2618000", "reportedCurrency": "USD", "netInterestIncome": "-27127000", "nonInterestIncome": "None", "operatingExpenses": "-19176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48640000", "sellingGeneralAndAdministrative": "25758000", "netIncomeFromContinuingOperations": "8065000" }, "balance": { "goodwill": "None", "inventory": "886000", "commonStock": "662000", "currentDebt": "None", "investments": "None", "totalAssets": "11248115000", "longTermDebt": "5791296000", "shortTermDebt": "574134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38187000", "reportedCurrency": "USD", "retainedEarnings": "-53870000", "totalLiabilities": "7398206000", "otherCurrentAssets": "738767000", "totalCurrentAssets": "3345717000", "currentLongTermDebt": "None", "longTermInvestments": "167815000", "shortTermInvestments": "None", "currentNetReceivables": "770235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7902398000", "currentAccountsPayable": "38940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5796069000", "totalShareholderEquity": "3782800000", "capitalLeaseObligations": "4773000", "otherCurrentLiabilities": "307314000", "totalCurrentLiabilities": "503075000", "otherNonCurrentLiabilities": "931363000", "totalNonCurrentLiabilities": "6895131000", "cashAndShortTermInvestments": "1835829000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "38187000", "cashAndCashEquivalentsAtCarryingValue": "1835829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-220211000", "capitalExpenditures": "17727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "670326000", "cashflowFromInvestment": "-57990000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235917000, "cost_of_revenue": 204417000, "gross_profit": 31500000, "research_and_development": null, "selling_general_admin": 25758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52521000, "depreciation_amortisation": 48640000, "ebitda": 101161000, "interest_expense": 42144000, "interest_income": null, "other_non_operating": null, "pretax_income": 10683000, "tax_provision": 2618000, "effective_tax_rate": null, "net_income": 8226000, "net_income_continuing_ops": 8065000, "net_income_to_common": 8226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1835829000, "short_term_investments": null, "net_receivables": 770235000, "inventory": 886000, "other_current_assets": null, "total_current_assets": 3345717000, "net_ppe": null, "goodwill": null, "intangible_assets": 38187000, "goodwill_and_intangibles": 38187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7902398000, "total_assets": 11248115000, "short_term_debt": 574134000, "accounts_payable": 38940000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 503075000, "long_term_debt": 5791296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6895131000, "total_liabilities": 7398206000, "total_debt": 6365430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53870000, "total_equity": 3782800000, "shares_outstanding": 59123000, "operating_cash_flow": -220211000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57990000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 670326000, "free_cash_flow": -202484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52521000", "ebitda": "101161000", "netIncome": "8226000", "grossProfit": "31500000", "depreciation": "None", "totalRevenue": "235917000", "costOfRevenue": "204417000", "interestIncome": "14663000", "incomeBeforeTax": "10683000", "interestExpense": "42144000", "operatingIncome": "50676000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2618000", "reportedCurrency": "USD", "netInterestIncome": "-27127000", "nonInterestIncome": "None", "operatingExpenses": "-19176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "204417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48640000", "sellingGeneralAndAdministrative": "25758000", "netIncomeFromContinuingOperations": "8065000" }, "balance": { "goodwill": "None", "inventory": "886000", "commonStock": "662000", "currentDebt": "None", "investments": "None", "totalAssets": "11248115000", "longTermDebt": "5791296000", "shortTermDebt": "574134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38187000", "reportedCurrency": "USD", "retainedEarnings": "-53870000", "totalLiabilities": "7398206000", "otherCurrentAssets": "738767000", "totalCurrentAssets": "3345717000", "currentLongTermDebt": "None", "longTermInvestments": "167815000", "shortTermInvestments": "None", "currentNetReceivables": "770235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7902398000", "currentAccountsPayable": "38940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5796069000", "totalShareholderEquity": "3782800000", "capitalLeaseObligations": "4773000", "otherCurrentLiabilities": "307314000", "totalCurrentLiabilities": "503075000", "otherNonCurrentLiabilities": "931363000", "totalNonCurrentLiabilities": "6895131000", "cashAndShortTermInvestments": "1835829000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "38187000", "cashAndCashEquivalentsAtCarryingValue": "1835829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8226000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-220211000", "capitalExpenditures": "17727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "670326000", "cashflowFromInvestment": "-57990000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48640000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 624449000, "cost_of_revenue": 809087000, "gross_profit": -184638000, "ebit": 48992000, "ebitda": 96379000, "pretax_income": 4782000, "tax_provision": -897000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1468507000, "total_current_assets": 1602629000, "total_assets": 10639461000, "short_term_debt": 5114696000, "long_term_debt": 5109828000, "total_debt": 10224524000, "total_liabilities": 6797215000, "total_equity": 3775456000, "shares_outstanding": 59123000, "goodwill_and_intangibles": 10266000 }, "cash_flow": { "operating_cash_flow": 360263000, "capital_expenditure": 4102000, "free_cash_flow": 364365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274129, "ticker_id": 1924, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48992000", "ebitda": "96379000", "netIncome": "6000000", "grossProfit": "-184638000", "depreciation": "None", "totalRevenue": "624449000", "costOfRevenue": "809087000", "interestIncome": "15262000", "incomeBeforeTax": "4782000", "interestExpense": "44210000", "operatingIncome": "-51865000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-897000", "reportedCurrency": "USD", "netInterestIncome": "-26025000", "nonInterestIncome": "None", "operatingExpenses": "-132773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47387000", "sellingGeneralAndAdministrative": "36971000", "netIncomeFromContinuingOperations": "5679000" }, "balance": { "goodwill": "2336000", "inventory": "3937000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10639461000", "longTermDebt": "5109828000", "shortTermDebt": "5114696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7930000", "reportedCurrency": "USD", "retainedEarnings": "-62096000", "totalLiabilities": "6797215000", "otherCurrentAssets": "28854000", "totalCurrentAssets": "1602629000", "currentLongTermDebt": "None", "longTermInvestments": "170122000", "shortTermInvestments": "None", "currentNetReceivables": "105268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5231000", "currentAccountsPayable": "69023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7372286000", "shortLongTermDebtTotal": "5114696000", "totalShareholderEquity": "3775456000", "capitalLeaseObligations": "4868000", "otherCurrentLiabilities": "117563000", "totalCurrentLiabilities": "186586000", "otherNonCurrentLiabilities": "900806000", "totalNonCurrentLiabilities": "6610629000", "cashAndShortTermInvestments": "1468507000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "7930000", "cashAndCashEquivalentsAtCarryingValue": "1468507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "360263000", "capitalExpenditures": "4102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179901000", "cashflowFromInvestment": "-57008000", "stockBasedCompensation": "2136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624449000, "cost_of_revenue": 809087000, "gross_profit": -184638000, "research_and_development": null, "selling_general_admin": 36971000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48992000, "depreciation_amortisation": 47387000, "ebitda": 96379000, "interest_expense": 44210000, "interest_income": null, "other_non_operating": null, "pretax_income": 4782000, "tax_provision": -897000, "effective_tax_rate": null, "net_income": 6000000, "net_income_continuing_ops": 5679000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1468507000, "short_term_investments": null, "net_receivables": 105268000, "inventory": 3937000, "other_current_assets": null, "total_current_assets": 1602629000, "net_ppe": null, "goodwill": 2336000, "intangible_assets": 7930000, "goodwill_and_intangibles": 10266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5231000, "total_assets": 10639461000, "short_term_debt": 5114696000, "accounts_payable": 69023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186586000, "long_term_debt": 5109828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6610629000, "total_liabilities": 6797215000, "total_debt": 10224524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62096000, "total_equity": 3775456000, "shares_outstanding": 59123000, "operating_cash_flow": 360263000, "stock_based_compensation": 2136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179901000, "free_cash_flow": 364365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48992000", "ebitda": "96379000", "netIncome": "6000000", "grossProfit": "-184638000", "depreciation": "None", "totalRevenue": "624449000", "costOfRevenue": "809087000", "interestIncome": "15262000", "incomeBeforeTax": "4782000", "interestExpense": "44210000", "operatingIncome": "-51865000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-897000", "reportedCurrency": "USD", "netInterestIncome": "-26025000", "nonInterestIncome": "None", "operatingExpenses": "-132773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47387000", "sellingGeneralAndAdministrative": "36971000", "netIncomeFromContinuingOperations": "5679000" }, "balance": { "goodwill": "2336000", "inventory": "3937000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10639461000", "longTermDebt": "5109828000", "shortTermDebt": "5114696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7930000", "reportedCurrency": "USD", "retainedEarnings": "-62096000", "totalLiabilities": "6797215000", "otherCurrentAssets": "28854000", "totalCurrentAssets": "1602629000", "currentLongTermDebt": "None", "longTermInvestments": "170122000", "shortTermInvestments": "None", "currentNetReceivables": "105268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5231000", "currentAccountsPayable": "69023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7372286000", "shortLongTermDebtTotal": "5114696000", "totalShareholderEquity": "3775456000", "capitalLeaseObligations": "4868000", "otherCurrentLiabilities": "117563000", "totalCurrentLiabilities": "186586000", "otherNonCurrentLiabilities": "900806000", "totalNonCurrentLiabilities": "6610629000", "cashAndShortTermInvestments": "1468507000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "7930000", "cashAndCashEquivalentsAtCarryingValue": "1468507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "360263000", "capitalExpenditures": "4102000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179901000", "cashflowFromInvestment": "-57008000", "stockBasedCompensation": "2136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43996000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 390235000, "cost_of_revenue": 186290000, "gross_profit": 203945000, "ebit": 202156000, "ebitda": 248537000, "pretax_income": 158300000, "tax_provision": 38898000, "net_income": 119508000, "net_income_to_common": 119508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1456934000, "total_current_assets": 2716083000, "total_assets": 10696119000, "short_term_debt": 5292622000, "long_term_debt": 5287369000, "total_debt": 10579991000, "total_liabilities": 6861519000, "total_equity": 3767591000, "shares_outstanding": 59123000, "goodwill_and_intangibles": 32917000 }, "cash_flow": { "operating_cash_flow": 149758000, "capital_expenditure": 676000, "free_cash_flow": 150434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274131, "ticker_id": 1924, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202156000", "ebitda": "248537000", "netIncome": "119508000", "grossProfit": "203945000", "depreciation": "None", "totalRevenue": "390235000", "costOfRevenue": "186290000", "interestIncome": "15287000", "incomeBeforeTax": "158300000", "interestExpense": "43856000", "operatingIncome": "189571000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "38898000", "reportedCurrency": "USD", "netInterestIncome": "-28569000", "nonInterestIncome": "None", "operatingExpenses": "14374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46381000", "sellingGeneralAndAdministrative": "28281000", "netIncomeFromContinuingOperations": "119402000" }, "balance": { "goodwill": "None", "inventory": "370000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10696119000", "longTermDebt": "5287369000", "shortTermDebt": "5292622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32917000", "reportedCurrency": "USD", "retainedEarnings": "-68096000", "totalLiabilities": "6861519000", "otherCurrentAssets": "605188000", "totalCurrentAssets": "2716083000", "currentLongTermDebt": "None", "longTermInvestments": "165117000", "shortTermInvestments": "None", "currentNetReceivables": "653591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7980036000", "currentAccountsPayable": "30017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7588462000", "shortLongTermDebtTotal": "5292622000", "totalShareholderEquity": "3767591000", "capitalLeaseObligations": "5253000", "otherCurrentLiabilities": "344436000", "totalCurrentLiabilities": "599921000", "otherNonCurrentLiabilities": "797899000", "totalNonCurrentLiabilities": "6261598000", "cashAndShortTermInvestments": "1456934000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "32917000", "cashAndCashEquivalentsAtCarryingValue": "1456934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149758000", "capitalExpenditures": "676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64604000", "cashflowFromInvestment": "-39387000", "stockBasedCompensation": "1488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "862813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390235000, "cost_of_revenue": 186290000, "gross_profit": 203945000, "research_and_development": null, "selling_general_admin": 28281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202156000, "depreciation_amortisation": 46381000, "ebitda": 248537000, "interest_expense": 43856000, "interest_income": null, "other_non_operating": null, "pretax_income": 158300000, "tax_provision": 38898000, "effective_tax_rate": null, "net_income": 119508000, "net_income_continuing_ops": 119402000, "net_income_to_common": 119508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1456934000, "short_term_investments": null, "net_receivables": 653591000, "inventory": 370000, "other_current_assets": null, "total_current_assets": 2716083000, "net_ppe": null, "goodwill": null, "intangible_assets": 32917000, "goodwill_and_intangibles": 32917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7980036000, "total_assets": 10696119000, "short_term_debt": 5292622000, "accounts_payable": 30017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599921000, "long_term_debt": 5287369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6261598000, "total_liabilities": 6861519000, "total_debt": 10579991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68096000, "total_equity": 3767591000, "shares_outstanding": 59123000, "operating_cash_flow": 149758000, "stock_based_compensation": 1488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39387000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64604000, "free_cash_flow": 150434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202156000", "ebitda": "248537000", "netIncome": "119508000", "grossProfit": "203945000", "depreciation": "None", "totalRevenue": "390235000", "costOfRevenue": "186290000", "interestIncome": "15287000", "incomeBeforeTax": "158300000", "interestExpense": "43856000", "operatingIncome": "189571000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "38898000", "reportedCurrency": "USD", "netInterestIncome": "-28569000", "nonInterestIncome": "None", "operatingExpenses": "14374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186290000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46381000", "sellingGeneralAndAdministrative": "28281000", "netIncomeFromContinuingOperations": "119402000" }, "balance": { "goodwill": "None", "inventory": "370000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10696119000", "longTermDebt": "5287369000", "shortTermDebt": "5292622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32917000", "reportedCurrency": "USD", "retainedEarnings": "-68096000", "totalLiabilities": "6861519000", "otherCurrentAssets": "605188000", "totalCurrentAssets": "2716083000", "currentLongTermDebt": "None", "longTermInvestments": "165117000", "shortTermInvestments": "None", "currentNetReceivables": "653591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7980036000", "currentAccountsPayable": "30017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7588462000", "shortLongTermDebtTotal": "5292622000", "totalShareholderEquity": "3767591000", "capitalLeaseObligations": "5253000", "otherCurrentLiabilities": "344436000", "totalCurrentLiabilities": "599921000", "otherNonCurrentLiabilities": "797899000", "totalNonCurrentLiabilities": "6261598000", "cashAndShortTermInvestments": "1456934000", "commonStockSharesOutstanding": "59123000", "intangibleAssetsExcludingGoodwill": "32917000", "cashAndCashEquivalentsAtCarryingValue": "1456934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149758000", "capitalExpenditures": "676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64604000", "cashflowFromInvestment": "-39387000", "stockBasedCompensation": "1488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "862813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46496000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 260880000, "cost_of_revenue": 111872000, "gross_profit": 149008000, "ebit": 27797000, "ebitda": 72182000, "pretax_income": -15897000, "tax_provision": -3821000, "net_income": -12144000, "net_income_to_common": -12144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1441026000, "total_current_assets": 2484078000, "total_assets": 10297679000, "short_term_debt": 5229190000, "long_term_debt": 5223852000, "total_debt": 10453042000, "total_liabilities": 6586035000, "total_equity": 3644678000, "shares_outstanding": 55329000, "goodwill_and_intangibles": 33913000 }, "cash_flow": { "operating_cash_flow": 177273000, "capital_expenditure": 197000, "free_cash_flow": 177470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274132, "ticker_id": 1924, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27797000", "ebitda": "72182000", "netIncome": "-12144000", "grossProfit": "149008000", "depreciation": "None", "totalRevenue": "260880000", "costOfRevenue": "111872000", "interestIncome": "10331000", "incomeBeforeTax": "-15897000", "interestExpense": "43694000", "operatingIncome": "67857000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3821000", "reportedCurrency": "USD", "netInterestIncome": "-33363000", "nonInterestIncome": "None", "operatingExpenses": "81151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44385000", "sellingGeneralAndAdministrative": "34552000", "netIncomeFromContinuingOperations": "-12076000" }, "balance": { "goodwill": "None", "inventory": "430000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10297679000", "longTermDebt": "5223852000", "shortTermDebt": "5229190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33913000", "reportedCurrency": "USD", "retainedEarnings": "-187604000", "totalLiabilities": "6586035000", "otherCurrentAssets": "427308000", "totalCurrentAssets": "2484078000", "currentLongTermDebt": "None", "longTermInvestments": "164461000", "shortTermInvestments": "None", "currentNetReceivables": "615314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7813601000", "currentAccountsPayable": "18403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7436823000", "shortLongTermDebtTotal": "5229190000", "totalShareholderEquity": "3644678000", "capitalLeaseObligations": "5338000", "otherCurrentLiabilities": "353508000", "totalCurrentLiabilities": "573248000", "otherNonCurrentLiabilities": "541634000", "totalNonCurrentLiabilities": "6012787000", "cashAndShortTermInvestments": "1441026000", "commonStockSharesOutstanding": "55329000", "intangibleAssetsExcludingGoodwill": "33913000", "cashAndCashEquivalentsAtCarryingValue": "1441026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12076000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177273000", "capitalExpenditures": "197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "842584000", "cashflowFromInvestment": "-59080000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "862911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260880000, "cost_of_revenue": 111872000, "gross_profit": 149008000, "research_and_development": null, "selling_general_admin": 34552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27797000, "depreciation_amortisation": 44385000, "ebitda": 72182000, "interest_expense": 43694000, "interest_income": null, "other_non_operating": null, "pretax_income": -15897000, "tax_provision": -3821000, "effective_tax_rate": null, "net_income": -12144000, "net_income_continuing_ops": -12076000, "net_income_to_common": -12144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1441026000, "short_term_investments": null, "net_receivables": 615314000, "inventory": 430000, "other_current_assets": null, "total_current_assets": 2484078000, "net_ppe": null, "goodwill": null, "intangible_assets": 33913000, "goodwill_and_intangibles": 33913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7813601000, "total_assets": 10297679000, "short_term_debt": 5229190000, "accounts_payable": 18403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573248000, "long_term_debt": 5223852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6012787000, "total_liabilities": 6586035000, "total_debt": 10453042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -187604000, "total_equity": 3644678000, "shares_outstanding": 55329000, "operating_cash_flow": 177273000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 842584000, "free_cash_flow": 177470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27797000", "ebitda": "72182000", "netIncome": "-12144000", "grossProfit": "149008000", "depreciation": "None", "totalRevenue": "260880000", "costOfRevenue": "111872000", "interestIncome": "10331000", "incomeBeforeTax": "-15897000", "interestExpense": "43694000", "operatingIncome": "67857000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3821000", "reportedCurrency": "USD", "netInterestIncome": "-33363000", "nonInterestIncome": "None", "operatingExpenses": "81151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44385000", "sellingGeneralAndAdministrative": "34552000", "netIncomeFromContinuingOperations": "-12076000" }, "balance": { "goodwill": "None", "inventory": "430000", "commonStock": "659000", "currentDebt": "None", "investments": "None", "totalAssets": "10297679000", "longTermDebt": "5223852000", "shortTermDebt": "5229190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33913000", "reportedCurrency": "USD", "retainedEarnings": "-187604000", "totalLiabilities": "6586035000", "otherCurrentAssets": "427308000", "totalCurrentAssets": "2484078000", "currentLongTermDebt": "None", "longTermInvestments": "164461000", "shortTermInvestments": "None", "currentNetReceivables": "615314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7813601000", "currentAccountsPayable": "18403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7436823000", "shortLongTermDebtTotal": "5229190000", "totalShareholderEquity": "3644678000", "capitalLeaseObligations": "5338000", "otherCurrentLiabilities": "353508000", "totalCurrentLiabilities": "573248000", "otherNonCurrentLiabilities": "541634000", "totalNonCurrentLiabilities": "6012787000", "cashAndShortTermInvestments": "1441026000", "commonStockSharesOutstanding": "55329000", "intangibleAssetsExcludingGoodwill": "33913000", "cashAndCashEquivalentsAtCarryingValue": "1441026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12076000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177273000", "capitalExpenditures": "197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "842584000", "cashflowFromInvestment": "-59080000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "862911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44385000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 199328000, "cost_of_revenue": 91544000, "gross_profit": 107784000, "ebit": 55368000, "ebitda": 100568000, "pretax_income": 14274000, "tax_provision": 3436000, "net_income": 10533000, "net_income_to_common": 10533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493657000, "total_current_assets": 1661336000, "total_assets": 9289379000, "short_term_debt": 5254485000, "long_term_debt": 5249065000, "total_debt": 10503550000, "total_liabilities": 6434319000, "total_equity": 2788162000, "shares_outstanding": 50157000, "goodwill_and_intangibles": 35081000 }, "cash_flow": { "operating_cash_flow": -224924000, "capital_expenditure": 283000, "free_cash_flow": -224641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274133, "ticker_id": 1924, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55368000", "ebitda": "100568000", "netIncome": "10533000", "grossProfit": "107784000", "depreciation": "None", "totalRevenue": "199328000", "costOfRevenue": "91544000", "interestIncome": "6118000", "incomeBeforeTax": "14274000", "interestExpense": "41094000", "operatingIncome": "47930000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3436000", "reportedCurrency": "USD", "netInterestIncome": "-34976000", "nonInterestIncome": "None", "operatingExpenses": "59854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45200000", "sellingGeneralAndAdministrative": "22436000", "netIncomeFromContinuingOperations": "10838000" }, "balance": { "goodwill": "None", "inventory": "525000", "commonStock": "569000", "currentDebt": "None", "investments": "None", "totalAssets": "9289379000", "longTermDebt": "5249065000", "shortTermDebt": "5254485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35081000", "reportedCurrency": "USD", "retainedEarnings": "-175460000", "totalLiabilities": "6434319000", "otherCurrentAssets": "430441000", "totalCurrentAssets": "1661336000", "currentLongTermDebt": "None", "longTermInvestments": "166080000", "shortTermInvestments": "None", "currentNetReceivables": "736713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7628043000", "currentAccountsPayable": "22382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7253615000", "shortLongTermDebtTotal": "5254485000", "totalShareholderEquity": "2788162000", "capitalLeaseObligations": "5420000", "otherCurrentLiabilities": "287303000", "totalCurrentLiabilities": "471771000", "otherNonCurrentLiabilities": "521062000", "totalNonCurrentLiabilities": "5962548000", "cashAndShortTermInvestments": "493657000", "commonStockSharesOutstanding": "50157000", "intangibleAssetsExcludingGoodwill": "35081000", "cashAndCashEquivalentsAtCarryingValue": "493657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10838000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-224924000", "capitalExpenditures": "283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128064000", "cashflowFromInvestment": "-63591000", "stockBasedCompensation": "844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199328000, "cost_of_revenue": 91544000, "gross_profit": 107784000, "research_and_development": null, "selling_general_admin": 22436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55368000, "depreciation_amortisation": 45200000, "ebitda": 100568000, "interest_expense": 41094000, "interest_income": null, "other_non_operating": null, "pretax_income": 14274000, "tax_provision": 3436000, "effective_tax_rate": null, "net_income": 10533000, "net_income_continuing_ops": 10838000, "net_income_to_common": 10533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 493657000, "short_term_investments": null, "net_receivables": 736713000, "inventory": 525000, "other_current_assets": null, "total_current_assets": 1661336000, "net_ppe": null, "goodwill": null, "intangible_assets": 35081000, "goodwill_and_intangibles": 35081000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7628043000, "total_assets": 9289379000, "short_term_debt": 5254485000, "accounts_payable": 22382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 471771000, "long_term_debt": 5249065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5962548000, "total_liabilities": 6434319000, "total_debt": 10503550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175460000, "total_equity": 2788162000, "shares_outstanding": 50157000, "operating_cash_flow": -224924000, "stock_based_compensation": 844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128064000, "free_cash_flow": -224641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55368000", "ebitda": "100568000", "netIncome": "10533000", "grossProfit": "107784000", "depreciation": "None", "totalRevenue": "199328000", "costOfRevenue": "91544000", "interestIncome": "6118000", "incomeBeforeTax": "14274000", "interestExpense": "41094000", "operatingIncome": "47930000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3436000", "reportedCurrency": "USD", "netInterestIncome": "-34976000", "nonInterestIncome": "None", "operatingExpenses": "59854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45200000", "sellingGeneralAndAdministrative": "22436000", "netIncomeFromContinuingOperations": "10838000" }, "balance": { "goodwill": "None", "inventory": "525000", "commonStock": "569000", "currentDebt": "None", "investments": "None", "totalAssets": "9289379000", "longTermDebt": "5249065000", "shortTermDebt": "5254485000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35081000", "reportedCurrency": "USD", "retainedEarnings": "-175460000", "totalLiabilities": "6434319000", "otherCurrentAssets": "430441000", "totalCurrentAssets": "1661336000", "currentLongTermDebt": "None", "longTermInvestments": "166080000", "shortTermInvestments": "None", "currentNetReceivables": "736713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7628043000", "currentAccountsPayable": "22382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7253615000", "shortLongTermDebtTotal": "5254485000", "totalShareholderEquity": "2788162000", "capitalLeaseObligations": "5420000", "otherCurrentLiabilities": "287303000", "totalCurrentLiabilities": "471771000", "otherNonCurrentLiabilities": "521062000", "totalNonCurrentLiabilities": "5962548000", "cashAndShortTermInvestments": "493657000", "commonStockSharesOutstanding": "50157000", "intangibleAssetsExcludingGoodwill": "35081000", "cashAndCashEquivalentsAtCarryingValue": "493657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10838000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-224924000", "capitalExpenditures": "283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128064000", "cashflowFromInvestment": "-63591000", "stockBasedCompensation": "844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45200000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 983590000, "cost_of_revenue": 651983000, "gross_profit": 331607000, "ebit": 335562000, "ebitda": 380783000, "pretax_income": 225268000, "tax_provision": 62948000, "net_income": 156318000, "net_income_to_common": 156318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 596083000, "total_current_assets": 1775169000, "total_assets": 9211236000, "short_term_debt": 5132925000, "long_term_debt": 5127469000, "total_debt": 10260394000, "total_liabilities": 6369462000, "total_equity": 2776226000, "shares_outstanding": 50023000, "goodwill_and_intangibles": 36354000 }, "cash_flow": { "operating_cash_flow": 337094000, "capital_expenditure": 1216000, "free_cash_flow": 338310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274134, "ticker_id": 1924, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "335562000", "ebitda": "380783000", "netIncome": "156318000", "grossProfit": "331607000", "depreciation": "None", "totalRevenue": "983590000", "costOfRevenue": "651983000", "interestIncome": "6079000", "incomeBeforeTax": "225268000", "interestExpense": "42329000", "operatingIncome": "260510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62948000", "reportedCurrency": "USD", "netInterestIncome": "-36250000", "nonInterestIncome": "None", "operatingExpenses": "71097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45221000", "sellingGeneralAndAdministrative": "22822000", "netIncomeFromContinuingOperations": "162320000" }, "balance": { "goodwill": "0", "inventory": "525000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9211236000", "longTermDebt": "5127469000", "shortTermDebt": "5132925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36354000", "reportedCurrency": "USD", "retainedEarnings": "-185993000", "totalLiabilities": "6369462000", "otherCurrentAssets": "491559000", "totalCurrentAssets": "1775169000", "currentLongTermDebt": "None", "longTermInvestments": "169566000", "shortTermInvestments": "None", "currentNetReceivables": "687002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7436067000", "currentAccountsPayable": "48317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7053282000", "shortLongTermDebtTotal": "5132925000", "totalShareholderEquity": "2776226000", "capitalLeaseObligations": "5456000", "otherCurrentLiabilities": "384257000", "totalCurrentLiabilities": "587642000", "otherNonCurrentLiabilities": "506795000", "totalNonCurrentLiabilities": "5781820000", "cashAndShortTermInvestments": "596083000", "commonStockSharesOutstanding": "50023000", "intangibleAssetsExcludingGoodwill": "36354000", "cashAndCashEquivalentsAtCarryingValue": "596083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337094000", "capitalExpenditures": "1216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204708000", "cashflowFromInvestment": "-54495000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 983590000, "cost_of_revenue": 651983000, "gross_profit": 331607000, "research_and_development": null, "selling_general_admin": 22822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 335562000, "depreciation_amortisation": 45221000, "ebitda": 380783000, "interest_expense": 42329000, "interest_income": null, "other_non_operating": null, "pretax_income": 225268000, "tax_provision": 62948000, "effective_tax_rate": null, "net_income": 156318000, "net_income_continuing_ops": 162320000, "net_income_to_common": 156318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 596083000, "short_term_investments": null, "net_receivables": 687002000, "inventory": 525000, "other_current_assets": null, "total_current_assets": 1775169000, "net_ppe": null, "goodwill": 0, "intangible_assets": 36354000, "goodwill_and_intangibles": 36354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7436067000, "total_assets": 9211236000, "short_term_debt": 5132925000, "accounts_payable": 48317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 587642000, "long_term_debt": 5127469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5781820000, "total_liabilities": 6369462000, "total_debt": 10260394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185993000, "total_equity": 2776226000, "shares_outstanding": 50023000, "operating_cash_flow": 337094000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204708000, "free_cash_flow": 338310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "335562000", "ebitda": "380783000", "netIncome": "156318000", "grossProfit": "331607000", "depreciation": "None", "totalRevenue": "983590000", "costOfRevenue": "651983000", "interestIncome": "6079000", "incomeBeforeTax": "225268000", "interestExpense": "42329000", "operatingIncome": "260510000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "62948000", "reportedCurrency": "USD", "netInterestIncome": "-36250000", "nonInterestIncome": "None", "operatingExpenses": "71097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45221000", "sellingGeneralAndAdministrative": "22822000", "netIncomeFromContinuingOperations": "162320000" }, "balance": { "goodwill": "0", "inventory": "525000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9211236000", "longTermDebt": "5127469000", "shortTermDebt": "5132925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36354000", "reportedCurrency": "USD", "retainedEarnings": "-185993000", "totalLiabilities": "6369462000", "otherCurrentAssets": "491559000", "totalCurrentAssets": "1775169000", "currentLongTermDebt": "None", "longTermInvestments": "169566000", "shortTermInvestments": "None", "currentNetReceivables": "687002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7436067000", "currentAccountsPayable": "48317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7053282000", "shortLongTermDebtTotal": "5132925000", "totalShareholderEquity": "2776226000", "capitalLeaseObligations": "5456000", "otherCurrentLiabilities": "384257000", "totalCurrentLiabilities": "587642000", "otherNonCurrentLiabilities": "506795000", "totalNonCurrentLiabilities": "5781820000", "cashAndShortTermInvestments": "596083000", "commonStockSharesOutstanding": "50023000", "intangibleAssetsExcludingGoodwill": "36354000", "cashAndCashEquivalentsAtCarryingValue": "596083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162320000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337094000", "capitalExpenditures": "1216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204708000", "cashflowFromInvestment": "-54495000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44966000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 327147000, "cost_of_revenue": 149740000, "gross_profit": 177407000, "ebit": 150525000, "ebitda": 194666000, "pretax_income": 106723000, "tax_provision": 10195000, "net_income": 72770000, "net_income_to_common": 72770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400728000, "total_current_assets": 1651916000, "total_assets": 9438588000, "short_term_debt": 5304524000, "long_term_debt": 5298760000, "total_debt": 10603284000, "total_liabilities": 6758275000, "total_equity": 2614386000, "shares_outstanding": 49725000, "goodwill_and_intangibles": 35371000 }, "cash_flow": { "operating_cash_flow": 248856000, "capital_expenditure": 9889000, "free_cash_flow": 258745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274136, "ticker_id": 1924, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150525000", "ebitda": "194666000", "netIncome": "72770000", "grossProfit": "177407000", "depreciation": "None", "totalRevenue": "327147000", "costOfRevenue": "149740000", "interestIncome": "5341000", "incomeBeforeTax": "106723000", "interestExpense": "43802000", "operatingIncome": "198339000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10195000", "reportedCurrency": "USD", "netInterestIncome": "-38461000", "nonInterestIncome": "None", "operatingExpenses": "-20932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44141000", "sellingGeneralAndAdministrative": "24862000", "netIncomeFromContinuingOperations": "96528000" }, "balance": { "goodwill": "None", "inventory": "559000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9438588000", "longTermDebt": "5298760000", "shortTermDebt": "5304524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "35371000", "reportedCurrency": "USD", "retainedEarnings": "-342311000", "totalLiabilities": "6758275000", "otherCurrentAssets": "608181000", "totalCurrentAssets": "1651916000", "currentLongTermDebt": "None", "longTermInvestments": "177908000", "shortTermInvestments": "None", "currentNetReceivables": "642448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7786672000", "currentAccountsPayable": "20259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7381870000", "shortLongTermDebtTotal": "5304524000", "totalShareholderEquity": "2614386000", "capitalLeaseObligations": "5764000", "otherCurrentLiabilities": "389201000", "totalCurrentLiabilities": "583729000", "otherNonCurrentLiabilities": "744187000", "totalNonCurrentLiabilities": "6174546000", "cashAndShortTermInvestments": "400728000", "commonStockSharesOutstanding": "49725000", "intangibleAssetsExcludingGoodwill": "35371000", "cashAndCashEquivalentsAtCarryingValue": "400728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "248856000", "capitalExpenditures": "9889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155201000", "cashflowFromInvestment": "-78646000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327147000, "cost_of_revenue": 149740000, "gross_profit": 177407000, "research_and_development": null, "selling_general_admin": 24862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150525000, "depreciation_amortisation": 44141000, "ebitda": 194666000, "interest_expense": 43802000, "interest_income": null, "other_non_operating": null, "pretax_income": 106723000, "tax_provision": 10195000, "effective_tax_rate": null, "net_income": 72770000, "net_income_continuing_ops": 96528000, "net_income_to_common": 72770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400728000, "short_term_investments": null, "net_receivables": 642448000, "inventory": 559000, "other_current_assets": null, "total_current_assets": 1651916000, "net_ppe": null, "goodwill": null, "intangible_assets": 35371000, "goodwill_and_intangibles": 35371000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7786672000, "total_assets": 9438588000, "short_term_debt": 5304524000, "accounts_payable": 20259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 583729000, "long_term_debt": 5298760000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6174546000, "total_liabilities": 6758275000, "total_debt": 10603284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342311000, "total_equity": 2614386000, "shares_outstanding": 49725000, "operating_cash_flow": 248856000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155201000, "free_cash_flow": 258745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150525000", "ebitda": "194666000", "netIncome": "72770000", "grossProfit": "177407000", "depreciation": "None", "totalRevenue": "327147000", "costOfRevenue": "149740000", "interestIncome": "5341000", "incomeBeforeTax": "106723000", "interestExpense": "43802000", "operatingIncome": "198339000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10195000", "reportedCurrency": "USD", "netInterestIncome": "-38461000", "nonInterestIncome": "None", "operatingExpenses": "-20932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44141000", "sellingGeneralAndAdministrative": "24862000", "netIncomeFromContinuingOperations": "96528000" }, "balance": { "goodwill": "None", "inventory": "559000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9438588000", "longTermDebt": "5298760000", "shortTermDebt": "5304524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "35371000", "reportedCurrency": "USD", "retainedEarnings": "-342311000", "totalLiabilities": "6758275000", "otherCurrentAssets": "608181000", "totalCurrentAssets": "1651916000", "currentLongTermDebt": "None", "longTermInvestments": "177908000", "shortTermInvestments": "None", "currentNetReceivables": "642448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7786672000", "currentAccountsPayable": "20259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7381870000", "shortLongTermDebtTotal": "5304524000", "totalShareholderEquity": "2614386000", "capitalLeaseObligations": "5764000", "otherCurrentLiabilities": "389201000", "totalCurrentLiabilities": "583729000", "otherNonCurrentLiabilities": "744187000", "totalNonCurrentLiabilities": "6174546000", "cashAndShortTermInvestments": "400728000", "commonStockSharesOutstanding": "49725000", "intangibleAssetsExcludingGoodwill": "35371000", "cashAndCashEquivalentsAtCarryingValue": "400728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "248856000", "capitalExpenditures": "9889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155201000", "cashflowFromInvestment": "-78646000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30178000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 283468000, "cost_of_revenue": 122443000, "gross_profit": 161025000, "ebit": 100520000, "ebitda": 147111000, "pretax_income": 60909000, "tax_provision": 13542000, "net_income": 21092000, "net_income_to_common": 21092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 436758000, "total_current_assets": 1846661000, "total_assets": 9903491000, "short_term_debt": 5564895000, "long_term_debt": 5511985000, "total_debt": 11076880000, "total_liabilities": 6866772000, "total_equity": 2970573000, "shares_outstanding": 49725000, "goodwill_and_intangibles": 55506000 }, "cash_flow": { "operating_cash_flow": -17903000, "capital_expenditure": 18632000, "free_cash_flow": 729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274137, "ticker_id": 1924, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100520000", "ebitda": "147111000", "netIncome": "21092000", "grossProfit": "161025000", "depreciation": "None", "totalRevenue": "283468000", "costOfRevenue": "122443000", "interestIncome": "6185000", "incomeBeforeTax": "60909000", "interestExpense": "43007000", "operatingIncome": "88464000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13542000", "reportedCurrency": "USD", "netInterestIncome": "-36822000", "nonInterestIncome": "None", "operatingExpenses": "72561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46591000", "sellingGeneralAndAdministrative": "22356000", "netIncomeFromContinuingOperations": "21058000" }, "balance": { "goodwill": "None", "inventory": "562000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "9903491000", "longTermDebt": "5511985000", "shortTermDebt": "5564895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55506000", "reportedCurrency": "USD", "retainedEarnings": "-415081000", "totalLiabilities": "6866772000", "otherCurrentAssets": "575615000", "totalCurrentAssets": "1846661000", "currentLongTermDebt": "None", "longTermInvestments": "213752000", "shortTermInvestments": "None", "currentNetReceivables": "833726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8056830000", "currentAccountsPayable": "30464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5564895000", "totalShareholderEquity": "2970573000", "capitalLeaseObligations": "52910000", "otherCurrentLiabilities": "387988000", "totalCurrentLiabilities": "592241000", "otherNonCurrentLiabilities": "652641000", "totalNonCurrentLiabilities": "6274531000", "cashAndShortTermInvestments": "436758000", "commonStockSharesOutstanding": "49725000", "intangibleAssetsExcludingGoodwill": "55506000", "cashAndCashEquivalentsAtCarryingValue": "436758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17903000", "capitalExpenditures": "18632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126394000", "cashflowFromInvestment": "-94554000", "stockBasedCompensation": "3323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283468000, "cost_of_revenue": 122443000, "gross_profit": 161025000, "research_and_development": null, "selling_general_admin": 22356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100520000, "depreciation_amortisation": 46591000, "ebitda": 147111000, "interest_expense": 43007000, "interest_income": null, "other_non_operating": null, "pretax_income": 60909000, "tax_provision": 13542000, "effective_tax_rate": null, "net_income": 21092000, "net_income_continuing_ops": 21058000, "net_income_to_common": 21092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 436758000, "short_term_investments": null, "net_receivables": 833726000, "inventory": 562000, "other_current_assets": null, "total_current_assets": 1846661000, "net_ppe": null, "goodwill": null, "intangible_assets": 55506000, "goodwill_and_intangibles": 55506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8056830000, "total_assets": 9903491000, "short_term_debt": 5564895000, "accounts_payable": 30464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592241000, "long_term_debt": 5511985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6274531000, "total_liabilities": 6866772000, "total_debt": 11076880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -415081000, "total_equity": 2970573000, "shares_outstanding": 49725000, "operating_cash_flow": -17903000, "stock_based_compensation": 3323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126394000, "free_cash_flow": 729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100520000", "ebitda": "147111000", "netIncome": "21092000", "grossProfit": "161025000", "depreciation": "None", "totalRevenue": "283468000", "costOfRevenue": "122443000", "interestIncome": "6185000", "incomeBeforeTax": "60909000", "interestExpense": "43007000", "operatingIncome": "88464000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13542000", "reportedCurrency": "USD", "netInterestIncome": "-36822000", "nonInterestIncome": "None", "operatingExpenses": "72561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46591000", "sellingGeneralAndAdministrative": "22356000", "netIncomeFromContinuingOperations": "21058000" }, "balance": { "goodwill": "None", "inventory": "562000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "9903491000", "longTermDebt": "5511985000", "shortTermDebt": "5564895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55506000", "reportedCurrency": "USD", "retainedEarnings": "-415081000", "totalLiabilities": "6866772000", "otherCurrentAssets": "575615000", "totalCurrentAssets": "1846661000", "currentLongTermDebt": "None", "longTermInvestments": "213752000", "shortTermInvestments": "None", "currentNetReceivables": "833726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8056830000", "currentAccountsPayable": "30464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5564895000", "totalShareholderEquity": "2970573000", "capitalLeaseObligations": "52910000", "otherCurrentLiabilities": "387988000", "totalCurrentLiabilities": "592241000", "otherNonCurrentLiabilities": "652641000", "totalNonCurrentLiabilities": "6274531000", "cashAndShortTermInvestments": "436758000", "commonStockSharesOutstanding": "49725000", "intangibleAssetsExcludingGoodwill": "55506000", "cashAndCashEquivalentsAtCarryingValue": "436758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17903000", "capitalExpenditures": "18632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126394000", "cashflowFromInvestment": "-94554000", "stockBasedCompensation": "3323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49583000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 156484000, "cost_of_revenue": 79976000, "gross_profit": 76508000, "ebit": 11683000, "ebitda": 55857000, "pretax_income": -27501000, "tax_provision": -6501000, "net_income": -52477000, "net_income_to_common": -52477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 462700000, "total_current_assets": 1779694000, "total_assets": 9635891000, "short_term_debt": 5444308000, "long_term_debt": 5391243000, "total_debt": 10835551000, "total_liabilities": 6623136000, "total_equity": 2946625000, "shares_outstanding": 49663000, "goodwill_and_intangibles": 55523000 }, "cash_flow": { "operating_cash_flow": -171239000, "capital_expenditure": 462000, "free_cash_flow": -170777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274138, "ticker_id": 1924, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11683000", "ebitda": "55857000", "netIncome": "-52477000", "grossProfit": "76508000", "depreciation": "None", "totalRevenue": "156484000", "costOfRevenue": "79976000", "interestIncome": "8118000", "incomeBeforeTax": "-27501000", "interestExpense": "41918000", "operatingIncome": "12608000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6501000", "reportedCurrency": "USD", "netInterestIncome": "-33800000", "nonInterestIncome": "None", "operatingExpenses": "63900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44174000", "sellingGeneralAndAdministrative": "21712000", "netIncomeFromContinuingOperations": "-52467000" }, "balance": { "goodwill": "None", "inventory": "562000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "9635891000", "longTermDebt": "5391243000", "shortTermDebt": "5444308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55523000", "reportedCurrency": "USD", "retainedEarnings": "-436173000", "totalLiabilities": "6623136000", "otherCurrentAssets": "526627000", "totalCurrentAssets": "1779694000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "789805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7856197000", "currentAccountsPayable": "35930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5444308000", "totalShareholderEquity": "2946625000", "capitalLeaseObligations": "53065000", "otherCurrentLiabilities": "362415000", "totalCurrentLiabilities": "534430000", "otherNonCurrentLiabilities": "548069000", "totalNonCurrentLiabilities": "6063074000", "cashAndShortTermInvestments": "462700000", "commonStockSharesOutstanding": "49663000", "intangibleAssetsExcludingGoodwill": "55523000", "cashAndCashEquivalentsAtCarryingValue": "462700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52467000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-171239000", "capitalExpenditures": "462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83648000", "cashflowFromInvestment": "-73636000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156484000, "cost_of_revenue": 79976000, "gross_profit": 76508000, "research_and_development": null, "selling_general_admin": 21712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11683000, "depreciation_amortisation": 44174000, "ebitda": 55857000, "interest_expense": 41918000, "interest_income": null, "other_non_operating": null, "pretax_income": -27501000, "tax_provision": -6501000, "effective_tax_rate": null, "net_income": -52477000, "net_income_continuing_ops": -52467000, "net_income_to_common": -52477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 462700000, "short_term_investments": null, "net_receivables": 789805000, "inventory": 562000, "other_current_assets": null, "total_current_assets": 1779694000, "net_ppe": null, "goodwill": null, "intangible_assets": 55523000, "goodwill_and_intangibles": 55523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7856197000, "total_assets": 9635891000, "short_term_debt": 5444308000, "accounts_payable": 35930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534430000, "long_term_debt": 5391243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6063074000, "total_liabilities": 6623136000, "total_debt": 10835551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -436173000, "total_equity": 2946625000, "shares_outstanding": 49663000, "operating_cash_flow": -171239000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83648000, "free_cash_flow": -170777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11683000", "ebitda": "55857000", "netIncome": "-52477000", "grossProfit": "76508000", "depreciation": "None", "totalRevenue": "156484000", "costOfRevenue": "79976000", "interestIncome": "8118000", "incomeBeforeTax": "-27501000", "interestExpense": "41918000", "operatingIncome": "12608000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6501000", "reportedCurrency": "USD", "netInterestIncome": "-33800000", "nonInterestIncome": "None", "operatingExpenses": "63900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44174000", "sellingGeneralAndAdministrative": "21712000", "netIncomeFromContinuingOperations": "-52467000" }, "balance": { "goodwill": "None", "inventory": "562000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "9635891000", "longTermDebt": "5391243000", "shortTermDebt": "5444308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "55523000", "reportedCurrency": "USD", "retainedEarnings": "-436173000", "totalLiabilities": "6623136000", "otherCurrentAssets": "526627000", "totalCurrentAssets": "1779694000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "789805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7856197000", "currentAccountsPayable": "35930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5444308000", "totalShareholderEquity": "2946625000", "capitalLeaseObligations": "53065000", "otherCurrentLiabilities": "362415000", "totalCurrentLiabilities": "534430000", "otherNonCurrentLiabilities": "548069000", "totalNonCurrentLiabilities": "6063074000", "cashAndShortTermInvestments": "462700000", "commonStockSharesOutstanding": "49663000", "intangibleAssetsExcludingGoodwill": "55523000", "cashAndCashEquivalentsAtCarryingValue": "462700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52467000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-171239000", "capitalExpenditures": "462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83648000", "cashflowFromInvestment": "-73636000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44165000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 312964000, "cost_of_revenue": 130470000, "gross_profit": 182494000, "ebit": 101955000, "ebitda": 148726000, "pretax_income": 68277000, "tax_provision": 15443000, "net_income": 34296000, "net_income_to_common": 34296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629714000, "total_current_assets": 2457069000, "total_assets": 9577003000, "short_term_debt": 374938000, "long_term_debt": 5302620000, "total_debt": 5677558000, "total_liabilities": 6518079000, "total_equity": 2992871000, "shares_outstanding": 49568000, "goodwill_and_intangibles": 36850000 }, "cash_flow": { "operating_cash_flow": 101258000, "capital_expenditure": 1731000, "free_cash_flow": 102989000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274139, "ticker_id": 1924, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101955000", "ebitda": "148726000", "netIncome": "34296000", "grossProfit": "182494000", "depreciation": "None", "totalRevenue": "312964000", "costOfRevenue": "130470000", "interestIncome": "8937000", "incomeBeforeTax": "68277000", "interestExpense": "46315000", "operatingIncome": "105117000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15443000", "reportedCurrency": "USD", "netInterestIncome": "-37378000", "nonInterestIncome": "None", "operatingExpenses": "77377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46771000", "sellingGeneralAndAdministrative": "21300000", "netIncomeFromContinuingOperations": "34373000" }, "balance": { "goodwill": "None", "inventory": "671000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "9577003000", "longTermDebt": "5302620000", "shortTermDebt": "374938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36850000", "reportedCurrency": "USD", "retainedEarnings": "-383696000", "totalLiabilities": "6518079000", "otherCurrentAssets": "1078022000", "totalCurrentAssets": "2457069000", "currentLongTermDebt": "None", "longTermInvestments": "182799000", "shortTermInvestments": "None", "currentNetReceivables": "748662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7119934000", "currentAccountsPayable": "47602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5152354000", "totalShareholderEquity": "2992871000", "capitalLeaseObligations": "51584000", "otherCurrentLiabilities": "581040000", "totalCurrentLiabilities": "773140000", "otherNonCurrentLiabilities": "478870000", "totalNonCurrentLiabilities": "5744939000", "cashAndShortTermInvestments": "629714000", "commonStockSharesOutstanding": "49568000", "intangibleAssetsExcludingGoodwill": "36850000", "cashAndCashEquivalentsAtCarryingValue": "629714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101258000", "capitalExpenditures": "1731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98403000", "cashflowFromInvestment": "-82402000", "stockBasedCompensation": "17640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312964000, "cost_of_revenue": 130470000, "gross_profit": 182494000, "research_and_development": null, "selling_general_admin": 21300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101955000, "depreciation_amortisation": 46771000, "ebitda": 148726000, "interest_expense": 46315000, "interest_income": null, "other_non_operating": null, "pretax_income": 68277000, "tax_provision": 15443000, "effective_tax_rate": null, "net_income": 34296000, "net_income_continuing_ops": 34373000, "net_income_to_common": 34296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629714000, "short_term_investments": null, "net_receivables": 748662000, "inventory": 671000, "other_current_assets": null, "total_current_assets": 2457069000, "net_ppe": null, "goodwill": null, "intangible_assets": 36850000, "goodwill_and_intangibles": 36850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7119934000, "total_assets": 9577003000, "short_term_debt": 374938000, "accounts_payable": 47602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 773140000, "long_term_debt": 5302620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5744939000, "total_liabilities": 6518079000, "total_debt": 5677558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -383696000, "total_equity": 2992871000, "shares_outstanding": 49568000, "operating_cash_flow": 101258000, "stock_based_compensation": 17640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1731000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98403000, "free_cash_flow": 102989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101955000", "ebitda": "148726000", "netIncome": "34296000", "grossProfit": "182494000", "depreciation": "None", "totalRevenue": "312964000", "costOfRevenue": "130470000", "interestIncome": "8937000", "incomeBeforeTax": "68277000", "interestExpense": "46315000", "operatingIncome": "105117000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15443000", "reportedCurrency": "USD", "netInterestIncome": "-37378000", "nonInterestIncome": "None", "operatingExpenses": "77377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46771000", "sellingGeneralAndAdministrative": "21300000", "netIncomeFromContinuingOperations": "34373000" }, "balance": { "goodwill": "None", "inventory": "671000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "9577003000", "longTermDebt": "5302620000", "shortTermDebt": "374938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "36850000", "reportedCurrency": "USD", "retainedEarnings": "-383696000", "totalLiabilities": "6518079000", "otherCurrentAssets": "1078022000", "totalCurrentAssets": "2457069000", "currentLongTermDebt": "None", "longTermInvestments": "182799000", "shortTermInvestments": "None", "currentNetReceivables": "748662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7119934000", "currentAccountsPayable": "47602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5152354000", "totalShareholderEquity": "2992871000", "capitalLeaseObligations": "51584000", "otherCurrentLiabilities": "581040000", "totalCurrentLiabilities": "773140000", "otherNonCurrentLiabilities": "478870000", "totalNonCurrentLiabilities": "5744939000", "cashAndShortTermInvestments": "629714000", "commonStockSharesOutstanding": "49568000", "intangibleAssetsExcludingGoodwill": "36850000", "cashAndCashEquivalentsAtCarryingValue": "629714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101258000", "capitalExpenditures": "1731000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98403000", "cashflowFromInvestment": "-82402000", "stockBasedCompensation": "17640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33901000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 228473000, "cost_of_revenue": 102657000, "gross_profit": 125816000, "ebit": 43090000, "ebitda": 60250000, "pretax_income": 43474000, "tax_provision": 11410000, "net_income": -544181000, "net_income_to_common": -544181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 491679000, "total_current_assets": 1824964000, "total_assets": 9371118000, "short_term_debt": 0, "long_term_debt": 5155164000, "total_debt": 5155164000, "total_liabilities": 6341289000, "total_equity": 2963895000, "shares_outstanding": 49616000, "goodwill_and_intangibles": 59247000 }, "cash_flow": { "operating_cash_flow": -111951000, "capital_expenditure": 143054000, "free_cash_flow": 31103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274141, "ticker_id": 1924, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43090000", "ebitda": "60250000", "netIncome": "-544181000", "grossProfit": "125816000", "depreciation": "None", "totalRevenue": "228473000", "costOfRevenue": "102657000", "interestIncome": "61709000", "incomeBeforeTax": "43474000", "interestExpense": "38552000", "operatingIncome": "59376000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11410000", "reportedCurrency": "USD", "netInterestIncome": "-30823000", "nonInterestIncome": "None", "operatingExpenses": "66440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17160000", "sellingGeneralAndAdministrative": "21601000", "netIncomeFromContinuingOperations": "-544135000" }, "balance": { "goodwill": "None", "inventory": "670000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9371118000", "longTermDebt": "5155164000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "59247000", "reportedCurrency": "USD", "retainedEarnings": "-417992000", "totalLiabilities": "6341289000", "otherCurrentAssets": "553107000", "totalCurrentAssets": "1824964000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "779508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7546154000", "currentAccountsPayable": "28147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7298337000", "shortLongTermDebtTotal": "5247761000", "totalShareholderEquity": "2963895000", "capitalLeaseObligations": "51761000", "otherCurrentLiabilities": "340492000", "totalCurrentLiabilities": "495554000", "otherNonCurrentLiabilities": "472169000", "totalNonCurrentLiabilities": "5845735000", "cashAndShortTermInvestments": "491679000", "commonStockSharesOutstanding": "49616000", "intangibleAssetsExcludingGoodwill": "59247000", "cashAndCashEquivalentsAtCarryingValue": "491679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32017999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-111951000", "capitalExpenditures": "143054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "258152000", "cashflowFromInvestment": "-53554000", "stockBasedCompensation": "691309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228473000, "cost_of_revenue": 102657000, "gross_profit": 125816000, "research_and_development": null, "selling_general_admin": 21601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43090000, "depreciation_amortisation": 17160000, "ebitda": 60250000, "interest_expense": 38552000, "interest_income": null, "other_non_operating": null, "pretax_income": 43474000, "tax_provision": 11410000, "effective_tax_rate": null, "net_income": -544181000, "net_income_continuing_ops": -544135000, "net_income_to_common": -544181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 491679000, "short_term_investments": null, "net_receivables": 779508000, "inventory": 670000, "other_current_assets": null, "total_current_assets": 1824964000, "net_ppe": null, "goodwill": null, "intangible_assets": 59247000, "goodwill_and_intangibles": 59247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7546154000, "total_assets": 9371118000, "short_term_debt": 0, "accounts_payable": 28147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 495554000, "long_term_debt": 5155164000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5845735000, "total_liabilities": 6341289000, "total_debt": 5155164000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -417992000, "total_equity": 2963895000, "shares_outstanding": 49616000, "operating_cash_flow": -111951000, "stock_based_compensation": 691309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 258152000, "free_cash_flow": 31103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43090000", "ebitda": "60250000", "netIncome": "-544181000", "grossProfit": "125816000", "depreciation": "None", "totalRevenue": "228473000", "costOfRevenue": "102657000", "interestIncome": "61709000", "incomeBeforeTax": "43474000", "interestExpense": "38552000", "operatingIncome": "59376000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11410000", "reportedCurrency": "USD", "netInterestIncome": "-30823000", "nonInterestIncome": "None", "operatingExpenses": "66440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17160000", "sellingGeneralAndAdministrative": "21601000", "netIncomeFromContinuingOperations": "-544135000" }, "balance": { "goodwill": "None", "inventory": "670000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9371118000", "longTermDebt": "5155164000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "59247000", "reportedCurrency": "USD", "retainedEarnings": "-417992000", "totalLiabilities": "6341289000", "otherCurrentAssets": "553107000", "totalCurrentAssets": "1824964000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "779508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7546154000", "currentAccountsPayable": "28147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7298337000", "shortLongTermDebtTotal": "5247761000", "totalShareholderEquity": "2963895000", "capitalLeaseObligations": "51761000", "otherCurrentLiabilities": "340492000", "totalCurrentLiabilities": "495554000", "otherNonCurrentLiabilities": "472169000", "totalNonCurrentLiabilities": "5845735000", "cashAndShortTermInvestments": "491679000", "commonStockSharesOutstanding": "49616000", "intangibleAssetsExcludingGoodwill": "59247000", "cashAndCashEquivalentsAtCarryingValue": "491679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32017999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-111951000", "capitalExpenditures": "143054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "258152000", "cashflowFromInvestment": "-53554000", "stockBasedCompensation": "691309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42686000", "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": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "income_statement": { "revenue": 223316000, "cost_of_revenue": 144562000, "gross_profit": 78754000, "ebit": -465000, "ebitda": 52657000, "pretax_income": -34511000, "tax_provision": -15370000, "net_income": -19143000, "net_income_to_common": -19143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389405000, "total_current_assets": 1667418000, "total_assets": 9769415000, "short_term_debt": 4997612000, "long_term_debt": 4945746000, "total_debt": 9943358000, "total_liabilities": 6200962000, "total_equity": 3502625000, "shares_outstanding": 49581000, "goodwill_and_intangibles": 61108000 }, "cash_flow": { "operating_cash_flow": -106088000, "capital_expenditure": 2370000, "free_cash_flow": -103718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 274142, "ticker_id": 1924, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:08:13.833160+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-465000", "ebitda": "52657000", "netIncome": "-19143000", "grossProfit": "78754000", "depreciation": "None", "totalRevenue": "223316000", "costOfRevenue": "144562000", "interestIncome": "4992000", "incomeBeforeTax": "-34511000", "interestExpense": "33947000", "operatingIncome": "630000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15370000", "reportedCurrency": "USD", "netInterestIncome": "-28955000", "nonInterestIncome": "None", "operatingExpenses": "78124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1194000", "costofGoodsAndServicesSold": "144562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53122000", "sellingGeneralAndAdministrative": "20217000", "netIncomeFromContinuingOperations": "-19141000" }, "balance": { "goodwill": "None", "inventory": "11878000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9769415000", "longTermDebt": "4945746000", "shortTermDebt": "4997612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61108000", "reportedCurrency": "USD", "retainedEarnings": "126189000", "totalLiabilities": "6200962000", "otherCurrentAssets": "531800000", "totalCurrentAssets": "1667418000", "currentLongTermDebt": "None", "longTermInvestments": "248904000", "shortTermInvestments": "None", "currentNetReceivables": "734335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8101997000", "currentAccountsPayable": "27300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7566821000", "shortLongTermDebtTotal": "9943358000", "totalShareholderEquity": "3502625000", "capitalLeaseObligations": "51866000", "otherCurrentLiabilities": "362277000", "totalCurrentLiabilities": "496571000", "otherNonCurrentLiabilities": "51866000", "totalNonCurrentLiabilities": "5704391000", "cashAndShortTermInvestments": "389405000", "commonStockSharesOutstanding": "49581000", "intangibleAssetsExcludingGoodwill": "61108000", "cashAndCashEquivalentsAtCarryingValue": "389405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106088000", "capitalExpenditures": "2370000", "changeInReceivables": "-2911000", "changeInExchangeRate": "None", "cashflowFromFinancing": "166172000", "cashflowFromInvestment": "-106104000", "stockBasedCompensation": "11227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46020000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223316000, "cost_of_revenue": 144562000, "gross_profit": 78754000, "research_and_development": null, "selling_general_admin": 20217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -465000, "depreciation_amortisation": 53122000, "ebitda": 52657000, "interest_expense": 33947000, "interest_income": null, "other_non_operating": null, "pretax_income": -34511000, "tax_provision": -15370000, "effective_tax_rate": null, "net_income": -19143000, "net_income_continuing_ops": -19141000, "net_income_to_common": -19143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389405000, "short_term_investments": null, "net_receivables": 734335000, "inventory": 11878000, "other_current_assets": null, "total_current_assets": 1667418000, "net_ppe": null, "goodwill": null, "intangible_assets": 61108000, "goodwill_and_intangibles": 61108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8101997000, "total_assets": 9769415000, "short_term_debt": 4997612000, "accounts_payable": 27300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496571000, "long_term_debt": 4945746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5704391000, "total_liabilities": 6200962000, "total_debt": 9943358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 126189000, "total_equity": 3502625000, "shares_outstanding": 49581000, "operating_cash_flow": -106088000, "stock_based_compensation": 11227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166172000, "free_cash_flow": -103718000, "net_change_in_cash": -46020000 }, "raw_data": { "income": { "ebit": "-465000", "ebitda": "52657000", "netIncome": "-19143000", "grossProfit": "78754000", "depreciation": "None", "totalRevenue": "223316000", "costOfRevenue": "144562000", "interestIncome": "4992000", "incomeBeforeTax": "-34511000", "interestExpense": "33947000", "operatingIncome": "630000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15370000", "reportedCurrency": "USD", "netInterestIncome": "-28955000", "nonInterestIncome": "None", "operatingExpenses": "78124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1194000", "costofGoodsAndServicesSold": "144562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53122000", "sellingGeneralAndAdministrative": "20217000", "netIncomeFromContinuingOperations": "-19141000" }, "balance": { "goodwill": "None", "inventory": "11878000", "commonStock": "566000", "currentDebt": "None", "investments": "None", "totalAssets": "9769415000", "longTermDebt": "4945746000", "shortTermDebt": "4997612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61108000", "reportedCurrency": "USD", "retainedEarnings": "126189000", "totalLiabilities": "6200962000", "otherCurrentAssets": "531800000", "totalCurrentAssets": "1667418000", "currentLongTermDebt": "None", "longTermInvestments": "248904000", "shortTermInvestments": "None", "currentNetReceivables": "734335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8101997000", "currentAccountsPayable": "27300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7566821000", "shortLongTermDebtTotal": "9943358000", "totalShareholderEquity": "3502625000", "capitalLeaseObligations": "51866000", "otherCurrentLiabilities": "362277000", "totalCurrentLiabilities": "496571000", "otherNonCurrentLiabilities": "51866000", "totalNonCurrentLiabilities": "5704391000", "cashAndShortTermInvestments": "389405000", "commonStockSharesOutstanding": "49581000", "intangibleAssetsExcludingGoodwill": "61108000", "cashAndCashEquivalentsAtCarryingValue": "389405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19141000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-106088000", "capitalExpenditures": "2370000", "changeInReceivables": "-2911000", "changeInExchangeRate": "None", "cashflowFromFinancing": "166172000", "cashflowFromInvestment": "-106104000", "stockBasedCompensation": "11227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46020000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }