{ "ticker": { "uuid": "d90f8aed-abfd-489c-88e9-a99f16801e1e", "symbol": "VLRS", "name": "Volaris", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/d90f8aed-abfd-489c-88e9-a99f16801e1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d90f8aed-abfd-489c-88e9-a99f16801e1e/" }, "ticker_metadata": { "id": 4246, "uuid": "d90f8aed-abfd-489c-88e9-a99f16801e1e", "symbol": "VLRS", "name": "Volaris", "asset_type": "equity", "market_cap": 866009000, "stock_exchange_id": 3, "industry": "Airlines", "sector": "Industrials", "description": "Controller Flies Compaa de Aviacin, SAB de CV, Concessionaire Flies Compaa de Aviacin, SAPI The company is headquartered in Mexico City, Mexico.", "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": "d90f8aed-abfd-489c-88e9-a99f16801e1e", "symbol": "VLRS", "name": "Volaris", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/d90f8aed-abfd-489c-88e9-a99f16801e1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d90f8aed-abfd-489c-88e9-a99f16801e1e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.87, "value": 0.87, "quality": 0.27, "momentum": 0.85, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 7.35, "market_cap": 844186381.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2138, "shareholder_yield": 0, "roe": -0.599, "piotroski_f_score": 4, "momentum_12_1": 0.5802, "volatility_252d": 0.5774 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.222364+00:00", "batch_id": "" }, "size": { "price_close": 7.35, "market_cap": 844186381.5, "market_cap_usd": 844186381.5, "enterprise_value": 1253657381.5, "shares_outstanding": 114855290, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.0782, "ptbv_ratio": 5.0249, "ps_ratio": 0.2698, "pcf_ratio": 1.0853, "pfcf_ratio": 0.8015, "ev_ebitda": 4.6778, "ev_ebit": 8.4138, "ev_sales": 0.4007, "ev_fcf": 1.1903, "earnings_yield": null, "fcf_yield": 0.8401, "price_to_sales": 0.2698, "price_to_book": 4.0782, "price_to_cashflow": 1.0853, "ebitda_to_ev": 0.2138, "sales_yield": 2.4959 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1112, "operating_margin": 0.0476, "net_margin": -0.0396, "ebitda_margin": 0.0857, "fcf_margin": 0.3366, "roe": -0.599, "roa": -0.0219, "roic": 0.1813, "roc_greenblatt": null, "asset_turnover": 0.5534, "cash_conversion": -8.4939, "accruals_ratio": -0.1595, "sbc_to_revenue": 0.002, "piotroski_f_score": 4, "altman_z_score": 0.5373, "earnings_stability_5y": 4.3819, "revenue_stability_5y": 0.6787, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0615, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 26.314, "net_debt_to_ebitda": 1.5279, "debt_to_assets": 0.203, "interest_coverage": 0.4857, "current_ratio": 0.6676, "quick_ratio": 0.6595, "net_debt": 409471000, "local_beta": 0.0035, "volatility_252d": 0.5774, "volatility_60d": 1.3034, "max_drawdown_12m": -0.3751, "risk_adjusted_momentum": 1.0049 }, "growth": { "revenue_growth_1y": 0.0253, "revenue_growth_3y_cagr": 0.0218, "revenue_growth_5y_cagr": 1.2384, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.296, "book_value_growth_1y": 6.2205, "revenue_growth": 0.0253, "earnings_growth": null }, "momentum": { "price_return_1m": -0.043, "price_return_3m": 0.05, "price_return_6m": -0.0161, "price_return_9m": 0.1951, "price_return_12m": 0.5123, "price_return_12m_ex1m": 0.5802, "momentum_6m": -0.0161, "momentum_12m": 0.5123, "momentum_12_1": 0.5802, "distance_from_52w_high": -0.2967, "distance_from_52w_low": 0.7542, "relative_strength": 0.4124 }, "raw_ttm": { "revenue_ttm": 3129000000, "gross_profit_ttm": 348000000, "ebit_ttm": 149000000, "ebitda_ttm": 268000000, "net_income_ttm": -124000000, "eps_diluted_ttm": -1.0796, "operating_cash_flow_ttm": 777837699, "capital_expenditure_ttm": 275411399, "fcf_ttm": 1053249098, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 306776000, "cash_and_equivalents": 738529000, "total_current_assets": 1394000000, "total_current_liabilities": 2088000000, "net_ppe": null, "total_assets": 5654000000, "total_debt": 1148000000, "total_equity": 207000000, "net_working_capital": -678529000, "book_value_per_share": 1.8023, "retained_earnings": -197000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 168000000, "tangible_book_per_share": 1.4627 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 73, "rank_ptbv": 69, "rank_ps": 7, "rank_pcf": 3, "rank_ev_ebitda": 11, "rank_ev_ebit": 36, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 93, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 92, "rank_fcf_margin": 25, "rank_piotroski": 85, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 22 }, "composites": { "value_composite": 13, "quality_composite": 73, "momentum_composite": 15, "growth_composite": 73, "yield_composite": 99, "svqf_composite": 34, "vc1_composite": 11, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 13, "quality_value_composite": 0.4847, "os_score": 0.87, "value_percentile": 0.87, "quality_percentile": 0.27, "momentum_percentile": 0.85, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 28, "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": 5223, "ticker_id": 4246, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.222364+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 844186381.5, "market_cap_usd": 844186381.5, "enterprise_value": 1253657381.5, "shares_outstanding": 114855290, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.07819508, "ptbv_ratio": 5.02491894, "ps_ratio": 0.26979431, "pcf_ratio": 1.08529888, "pfcf_ratio": 0.80150686, "ev_ebitda": 4.67782605, "ev_ebit": 8.41380793, "ev_sales": 0.40065752, "ev_fcf": 1.19027625, "earnings_yield": null, "fcf_yield": 0.84014111, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11121764, "operating_margin": 0.04761905, "net_margin": -0.03962927, "ebitda_margin": 0.08565037, "fcf_margin": 0.33660885, "roe": -0.59903382, "roa": -0.02193138, "roic": 0.18127373, "roc_greenblatt": null, "asset_turnover": 0.55341351, "cash_conversion": -8.49394434, "accruals_ratio": -0.15950437, "sbc_to_revenue": 0.00200447, "debt_to_equity": 26.31400966, "net_debt_to_ebitda": 1.52787687, "debt_to_assets": 0.20304209, "interest_coverage": 0.4856964, "current_ratio": 0.66762452, "quick_ratio": 0.65948276, "net_debt": 409471000, "revenue_growth_1y": 0.02527101, "revenue_growth_3y_cagr": 0.02180347, "revenue_growth_5y_cagr": 1.23836623, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.29600307, "book_value_growth_1y": 6.22047967, "piotroski_f_score": 4, "altman_z_score": 0.53729405, "earnings_stability_5y": 4.381942, "revenue_stability_5y": 0.678743, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04296875, "price_return_3m": 0.05, "price_return_6m": -0.01606426, "price_return_9m": 0.19512195, "price_return_12m": 0.51234568, "price_return_12m_ex1m": 0.58024691, "distance_from_52w_high": -0.29665072, "distance_from_52w_low": 0.75417661, "relative_strength": 0.4123821, "local_beta": 0.0035, "volatility_252d": 0.57741, "volatility_60d": 1.303444, "max_drawdown_12m": -0.37511962, "revenue_ttm": 3129000000, "gross_profit_ttm": 348000000, "ebit_ttm": 149000000, "ebitda_ttm": 268000000, "net_income_ttm": -124000000, "eps_diluted_ttm": -1.07961941, "operating_cash_flow_ttm": 777837699, "capital_expenditure_ttm": 275411399, "fcf_ttm": 1053249098, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 306776000, "cash_and_equivalents": 738529000, "total_current_assets": 1394000000, "total_current_liabilities": 2088000000, "net_ppe": null, "total_assets": 5654000000, "total_debt": 1148000000, "total_equity": 207000000, "net_working_capital": -678529000, "book_value_per_share": 1.80226788, "retained_earnings": -197000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 168000000, "tangible_book_per_share": 1.46271016, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 73, "rank_ptbv": 69, "rank_ps": 7, "rank_pcf": 3, "rank_ev_ebitda": 11, "rank_ev_ebit": 36, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 93, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 92, "rank_fcf_margin": 25, "rank_piotroski": 85, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 22, "value_composite": 13, "quality_composite": 73, "momentum_composite": 15, "growth_composite": 73, "yield_composite": 99, "svqf_composite": 34, "vc1_composite": 11, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 13, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 28, "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": 7.35, "os": 0.87, "value": 0.87, "quality": 0.27, "momentum": 0.85, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.599, "momentum_12_1": 0.5802, "complete_fields": { "id": 5223, "ticker_id": 4246, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.222364+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 844186381.5, "market_cap_usd": 844186381.5, "enterprise_value": 1253657381.5, "shares_outstanding": 114855290, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.07819508, "ptbv_ratio": 5.02491894, "ps_ratio": 0.26979431, "pcf_ratio": 1.08529888, "pfcf_ratio": 0.80150686, "ev_ebitda": 4.67782605, "ev_ebit": 8.41380793, "ev_sales": 0.40065752, "ev_fcf": 1.19027625, "earnings_yield": null, "fcf_yield": 0.84014111, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11121764, "operating_margin": 0.04761905, "net_margin": -0.03962927, "ebitda_margin": 0.08565037, "fcf_margin": 0.33660885, "roe": -0.59903382, "roa": -0.02193138, "roic": 0.18127373, "roc_greenblatt": null, "asset_turnover": 0.55341351, "cash_conversion": -8.49394434, "accruals_ratio": -0.15950437, "sbc_to_revenue": 0.00200447, "debt_to_equity": 26.31400966, "net_debt_to_ebitda": 1.52787687, "debt_to_assets": 0.20304209, "interest_coverage": 0.4856964, "current_ratio": 0.66762452, "quick_ratio": 0.65948276, "net_debt": 409471000, "revenue_growth_1y": 0.02527101, "revenue_growth_3y_cagr": 0.02180347, "revenue_growth_5y_cagr": 1.23836623, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.29600307, "book_value_growth_1y": 6.22047967, "piotroski_f_score": 4, "altman_z_score": 0.53729405, "earnings_stability_5y": 4.381942, "revenue_stability_5y": 0.678743, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04296875, "price_return_3m": 0.05, "price_return_6m": -0.01606426, "price_return_9m": 0.19512195, "price_return_12m": 0.51234568, "price_return_12m_ex1m": 0.58024691, "distance_from_52w_high": -0.29665072, "distance_from_52w_low": 0.75417661, "relative_strength": 0.4123821, "local_beta": 0.0035, "volatility_252d": 0.57741, "volatility_60d": 1.303444, "max_drawdown_12m": -0.37511962, "revenue_ttm": 3129000000, "gross_profit_ttm": 348000000, "ebit_ttm": 149000000, "ebitda_ttm": 268000000, "net_income_ttm": -124000000, "eps_diluted_ttm": -1.07961941, "operating_cash_flow_ttm": 777837699, "capital_expenditure_ttm": 275411399, "fcf_ttm": 1053249098, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 306776000, "cash_and_equivalents": 738529000, "total_current_assets": 1394000000, "total_current_liabilities": 2088000000, "net_ppe": null, "total_assets": 5654000000, "total_debt": 1148000000, "total_equity": 207000000, "net_working_capital": -678529000, "book_value_per_share": 1.80226788, "retained_earnings": -197000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 168000000, "tangible_book_per_share": 1.46271016, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 73, "rank_ptbv": 69, "rank_ps": 7, "rank_pcf": 3, "rank_ev_ebitda": 11, "rank_ev_ebit": 36, "rank_earnings_yield": 50, "rank_fcf_yield": 3, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 93, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 92, "rank_fcf_margin": 25, "rank_piotroski": 85, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 22, "value_composite": 13, "quality_composite": 73, "momentum_composite": 15, "growth_composite": 73, "yield_composite": 99, "svqf_composite": 34, "vc1_composite": 11, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 13, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 28, "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": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 3037516000, "cost_of_revenue": 2863672000, "gross_profit": 173844000, "ebit": 193528000, "ebitda": 850274000, "pretax_income": -118248000, "tax_provision": -14376000, "net_income": -103872000, "net_income_to_common": -103872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754000000, "total_current_assets": 1394000000, "total_assets": 5637000000, "short_term_debt": 671000000, "long_term_debt": 441117000, "total_debt": 1112117000, "total_liabilities": 5374000000, "total_equity": 263000000, "shares_outstanding": 11492080, "goodwill_and_intangibles": 38000000 }, "cash_flow": { "operating_cash_flow": 750000000, "capital_expenditure": 315875000, "free_cash_flow": 1065875000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350466, "ticker_id": 4246, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193528000", "ebitda": "850274000", "netIncome": "-103872000", "grossProfit": "173844000", "depreciation": "None", "totalRevenue": "3037516000", "costOfRevenue": "2863672000", "interestIncome": "47841000", "incomeBeforeTax": "-118248000", "interestExpense": "311776000", "operatingIncome": "98878000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14376000", "reportedCurrency": "USD", "netInterestIncome": "-265574000", "nonInterestIncome": "None", "operatingExpenses": "74966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2863672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "656746000", "sellingGeneralAndAdministrative": "90437000", "netIncomeFromContinuingOperations": "-103872000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5637000000", "longTermDebt": "441117000", "shortTermDebt": "671000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38000000", "reportedCurrency": "USD", "retainedEarnings": "-109000000", "totalLiabilities": "5374000000", "otherCurrentAssets": "341000000", "totalCurrentAssets": "1394000000", "currentLongTermDebt": "261721000", "longTermInvestments": "None", "shortTermInvestments": "20000000", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243000000", "currentAccountsPayable": "192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3856000000", "totalShareholderEquity": "263000000", "capitalLeaseObligations": "3153381000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "1917000000", "otherNonCurrentLiabilities": "237631000", "totalNonCurrentLiabilities": "3457000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "11492080", "intangibleAssetsExcludingGoodwill": "38000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000", "operatingCashflow": "750000000", "capitalExpenditures": "315875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-819000000", "cashflowFromInvestment": "-89000000", "stockBasedCompensation": "6272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3037516000, "cost_of_revenue": 2863672000, "gross_profit": 173844000, "research_and_development": null, "selling_general_admin": 90437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193528000, "depreciation_amortisation": 656746000, "ebitda": 850274000, "interest_expense": 311776000, "interest_income": null, "other_non_operating": null, "pretax_income": -118248000, "tax_provision": -14376000, "effective_tax_rate": null, "net_income": -103872000, "net_income_continuing_ops": -103872000, "net_income_to_common": -103872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754000000, "short_term_investments": 20000000, "net_receivables": 262000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 1394000000, "net_ppe": null, "goodwill": null, "intangible_assets": 38000000, "goodwill_and_intangibles": 38000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4243000000, "total_assets": 5637000000, "short_term_debt": 671000000, "accounts_payable": 192000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1917000000, "long_term_debt": 441117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3457000000, "total_liabilities": 5374000000, "total_debt": 1112117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109000000, "total_equity": 263000000, "shares_outstanding": 11492080, "operating_cash_flow": 750000000, "stock_based_compensation": 6272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -819000000, "free_cash_flow": 1065875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193528000", "ebitda": "850274000", "netIncome": "-103872000", "grossProfit": "173844000", "depreciation": "None", "totalRevenue": "3037516000", "costOfRevenue": "2863672000", "interestIncome": "47841000", "incomeBeforeTax": "-118248000", "interestExpense": "311776000", "operatingIncome": "98878000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14376000", "reportedCurrency": "USD", "netInterestIncome": "-265574000", "nonInterestIncome": "None", "operatingExpenses": "74966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2863672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "656746000", "sellingGeneralAndAdministrative": "90437000", "netIncomeFromContinuingOperations": "-103872000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5637000000", "longTermDebt": "441117000", "shortTermDebt": "671000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38000000", "reportedCurrency": "USD", "retainedEarnings": "-109000000", "totalLiabilities": "5374000000", "otherCurrentAssets": "341000000", "totalCurrentAssets": "1394000000", "currentLongTermDebt": "261721000", "longTermInvestments": "None", "shortTermInvestments": "20000000", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243000000", "currentAccountsPayable": "192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3856000000", "totalShareholderEquity": "263000000", "capitalLeaseObligations": "3153381000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "1917000000", "otherNonCurrentLiabilities": "237631000", "totalNonCurrentLiabilities": "3457000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "11492080", "intangibleAssetsExcludingGoodwill": "38000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000", "operatingCashflow": "750000000", "capitalExpenditures": "315875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-819000000", "cashflowFromInvestment": "-89000000", "stockBasedCompensation": "6272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 3141876000, "cost_of_revenue": 2626378000, "gross_profit": 515498000, "ebit": 473584000, "ebitda": 1066634000, "pretax_income": 182689000, "tax_provision": 56314000, "net_income": 126375000, "net_income_to_common": 126375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 899447000, "total_current_assets": 1382051000, "total_assets": 5703710000, "short_term_debt": 674774000, "long_term_debt": 526000000, "total_debt": 1200774000, "total_liabilities": 5338897000, "total_equity": 364813000, "shares_outstanding": 115101040, "goodwill_and_intangibles": 25957000 }, "cash_flow": { "operating_cash_flow": 1090000000, "capital_expenditure": 583075000, "free_cash_flow": 1673075000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350471, "ticker_id": 4246, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473584000", "ebitda": "1066634000", "netIncome": "126375000", "grossProfit": "515498000", "depreciation": "None", "totalRevenue": "3141876000", "costOfRevenue": "2626378000", "interestIncome": "49000000", "incomeBeforeTax": "182689000", "interestExpense": "294000000", "operatingIncome": "379589000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "56314000", "reportedCurrency": "USD", "netInterestIncome": "-245000000", "nonInterestIncome": "None", "operatingExpenses": "135909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2626378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593050000", "sellingGeneralAndAdministrative": "113005000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "None", "inventory": "16633000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5703710000", "longTermDebt": "526000000", "shortTermDebt": "674774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25957000", "reportedCurrency": "USD", "retainedEarnings": "-21709000", "totalLiabilities": "5338897000", "otherCurrentAssets": "281424000", "totalCurrentAssets": "1382051000", "currentLongTermDebt": "284000000", "longTermInvestments": "None", "shortTermInvestments": "45737000", "currentNetReceivables": "138810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4321659000", "currentAccountsPayable": "161237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3871514000", "totalShareholderEquity": "364813000", "capitalLeaseObligations": "3061000000", "otherCurrentLiabilities": "267705000", "totalCurrentLiabilities": "1770258000", "otherNonCurrentLiabilities": "333000000", "totalNonCurrentLiabilities": "3568639000", "cashAndShortTermInvestments": "899447000", "commonStockSharesOutstanding": "115101040", "intangibleAssetsExcludingGoodwill": "25957000", "cashAndCashEquivalentsAtCarryingValue": "899447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-516000", "operatingCashflow": "1090000000", "capitalExpenditures": "583075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472000000", "cashflowFromInvestment": "-472000000", "stockBasedCompensation": "5178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5065000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3141876000, "cost_of_revenue": 2626378000, "gross_profit": 515498000, "research_and_development": null, "selling_general_admin": 113005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473584000, "depreciation_amortisation": 593050000, "ebitda": 1066634000, "interest_expense": 294000000, "interest_income": null, "other_non_operating": null, "pretax_income": 182689000, "tax_provision": 56314000, "effective_tax_rate": null, "net_income": 126375000, "net_income_continuing_ops": 126000000, "net_income_to_common": 126375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 899447000, "short_term_investments": 45737000, "net_receivables": 138810000, "inventory": 16633000, "other_current_assets": null, "total_current_assets": 1382051000, "net_ppe": null, "goodwill": null, "intangible_assets": 25957000, "goodwill_and_intangibles": 25957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4321659000, "total_assets": 5703710000, "short_term_debt": 674774000, "accounts_payable": 161237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1770258000, "long_term_debt": 526000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3568639000, "total_liabilities": 5338897000, "total_debt": 1200774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21709000, "total_equity": 364813000, "shares_outstanding": 115101040, "operating_cash_flow": 1090000000, "stock_based_compensation": 5178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 583075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -472000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -472000000, "free_cash_flow": 1673075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473584000", "ebitda": "1066634000", "netIncome": "126375000", "grossProfit": "515498000", "depreciation": "None", "totalRevenue": "3141876000", "costOfRevenue": "2626378000", "interestIncome": "49000000", "incomeBeforeTax": "182689000", "interestExpense": "294000000", "operatingIncome": "379589000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "56314000", "reportedCurrency": "USD", "netInterestIncome": "-245000000", "nonInterestIncome": "None", "operatingExpenses": "135909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2626378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "593050000", "sellingGeneralAndAdministrative": "113005000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "None", "inventory": "16633000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5703710000", "longTermDebt": "526000000", "shortTermDebt": "674774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25957000", "reportedCurrency": "USD", "retainedEarnings": "-21709000", "totalLiabilities": "5338897000", "otherCurrentAssets": "281424000", "totalCurrentAssets": "1382051000", "currentLongTermDebt": "284000000", "longTermInvestments": "None", "shortTermInvestments": "45737000", "currentNetReceivables": "138810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4321659000", "currentAccountsPayable": "161237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3871514000", "totalShareholderEquity": "364813000", "capitalLeaseObligations": "3061000000", "otherCurrentLiabilities": "267705000", "totalCurrentLiabilities": "1770258000", "otherNonCurrentLiabilities": "333000000", "totalNonCurrentLiabilities": "3568639000", "cashAndShortTermInvestments": "899447000", "commonStockSharesOutstanding": "115101040", "intangibleAssetsExcludingGoodwill": "25957000", "cashAndCashEquivalentsAtCarryingValue": "899447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-516000", "operatingCashflow": "1090000000", "capitalExpenditures": "583075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472000000", "cashflowFromInvestment": "-472000000", "stockBasedCompensation": "5178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5065000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "593000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 3258973000, "cost_of_revenue": 2753768000, "gross_profit": 505205000, "ebit": 224706000, "ebitda": 721017000, "pretax_income": 7442000, "tax_provision": -377000, "net_income": 7819000, "net_income_to_common": 7819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 761218000, "total_current_assets": 1247647000, "total_assets": 5145972000, "short_term_debt": 592986000, "long_term_debt": 433000000, "total_debt": 1025986000, "total_liabilities": 4903378000, "total_equity": 242594000, "shares_outstanding": 116574920, "goodwill_and_intangibles": 16438000 }, "cash_flow": { "operating_cash_flow": 729825000, "capital_expenditure": 491140000, "free_cash_flow": 1220965000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350476, "ticker_id": 4246, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224706000", "ebitda": "721017000", "netIncome": "7819000", "grossProfit": "505205000", "depreciation": "None", "totalRevenue": "3258973000", "costOfRevenue": "2753768000", "interestIncome": "38000000", "incomeBeforeTax": "7442000", "interestExpense": "218764000", "operatingIncome": "210895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-377000", "reportedCurrency": "MXN", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "294310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2753768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "496311000", "sellingGeneralAndAdministrative": "145938000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "219000", "inventory": "16117000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5145972000", "longTermDebt": "433000000", "shortTermDebt": "592986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16219000", "reportedCurrency": "MXN", "retainedEarnings": "-148084000", "totalLiabilities": "4903378000", "otherCurrentAssets": "204448000", "totalCurrentAssets": "1247647000", "currentLongTermDebt": "220000000", "longTermInvestments": "None", "shortTermInvestments": "15265000", "currentNetReceivables": "250599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3898325000", "currentAccountsPayable": "233861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3544507000", "totalShareholderEquity": "242594000", "capitalLeaseObligations": "2906000000", "otherCurrentLiabilities": "177629000", "totalCurrentLiabilities": "1621583000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "3281795000", "cashAndShortTermInvestments": "761218000", "commonStockSharesOutstanding": "116574920", "intangibleAssetsExcludingGoodwill": "16219000", "cashAndCashEquivalentsAtCarryingValue": "761218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7819000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "MXN", "changeInInventory": "-359000", "operatingCashflow": "729825000", "capitalExpenditures": "491140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214386000", "cashflowFromInvestment": "-462044000", "stockBasedCompensation": "5929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "496311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3258973000, "cost_of_revenue": 2753768000, "gross_profit": 505205000, "research_and_development": null, "selling_general_admin": 145938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224706000, "depreciation_amortisation": 496311000, "ebitda": 721017000, "interest_expense": 218764000, "interest_income": null, "other_non_operating": null, "pretax_income": 7442000, "tax_provision": -377000, "effective_tax_rate": null, "net_income": 7819000, "net_income_continuing_ops": 8000000, "net_income_to_common": 7819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 761218000, "short_term_investments": 15265000, "net_receivables": 250599000, "inventory": 16117000, "other_current_assets": null, "total_current_assets": 1247647000, "net_ppe": null, "goodwill": 219000, "intangible_assets": 16219000, "goodwill_and_intangibles": 16438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3898325000, "total_assets": 5145972000, "short_term_debt": 592986000, "accounts_payable": 233861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1621583000, "long_term_debt": 433000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3281795000, "total_liabilities": 4903378000, "total_debt": 1025986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148084000, "total_equity": 242594000, "shares_outstanding": 116574920, "operating_cash_flow": 729825000, "stock_based_compensation": 5929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 491140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462044000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214386000, "free_cash_flow": 1220965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224706000", "ebitda": "721017000", "netIncome": "7819000", "grossProfit": "505205000", "depreciation": "None", "totalRevenue": "3258973000", "costOfRevenue": "2753768000", "interestIncome": "38000000", "incomeBeforeTax": "7442000", "interestExpense": "218764000", "operatingIncome": "210895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-377000", "reportedCurrency": "MXN", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "294310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2753768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "496311000", "sellingGeneralAndAdministrative": "145938000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "219000", "inventory": "16117000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5145972000", "longTermDebt": "433000000", "shortTermDebt": "592986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16219000", "reportedCurrency": "MXN", "retainedEarnings": "-148084000", "totalLiabilities": "4903378000", "otherCurrentAssets": "204448000", "totalCurrentAssets": "1247647000", "currentLongTermDebt": "220000000", "longTermInvestments": "None", "shortTermInvestments": "15265000", "currentNetReceivables": "250599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3898325000", "currentAccountsPayable": "233861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3544507000", "totalShareholderEquity": "242594000", "capitalLeaseObligations": "2906000000", "otherCurrentLiabilities": "177629000", "totalCurrentLiabilities": "1621583000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "3281795000", "cashAndShortTermInvestments": "761218000", "commonStockSharesOutstanding": "116574920", "intangibleAssetsExcludingGoodwill": "16219000", "cashAndCashEquivalentsAtCarryingValue": "761218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7819000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "MXN", "changeInInventory": "-359000", "operatingCashflow": "729825000", "capitalExpenditures": "491140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214386000", "cashflowFromInvestment": "-462044000", "stockBasedCompensation": "5929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "496311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 2847190000, "cost_of_revenue": 2601695000, "gross_profit": 245495000, "ebit": 59119000, "ebitda": 477048000, "pretax_income": -132363000, "tax_provision": -52139000, "net_income": -80224000, "net_income_to_common": -80224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711853000, "total_current_assets": 1066078000, "total_assets": 4467653000, "short_term_debt": 447768000, "long_term_debt": 161000000, "total_debt": 608768000, "total_liabilities": 4232916000, "total_equity": 234737000, "shares_outstanding": 116597700, "goodwill_and_intangibles": 12725000 }, "cash_flow": { "operating_cash_flow": 613602000, "capital_expenditure": 353937000, "free_cash_flow": 967539000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350481, "ticker_id": 4246, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59119000", "ebitda": "477048000", "netIncome": "-80224000", "grossProfit": "245495000", "depreciation": "None", "totalRevenue": "2847190000", "costOfRevenue": "2601695000", "interestIncome": "13000000", "incomeBeforeTax": "-132363000", "interestExpense": "193000000", "operatingIncome": "24141000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-52139000", "reportedCurrency": "MXN", "netInterestIncome": "-180000000", "nonInterestIncome": "None", "operatingExpenses": "221354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2601695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417929000", "sellingGeneralAndAdministrative": "81713000", "netIncomeFromContinuingOperations": "-30000000" }, "balance": { "goodwill": "None", "inventory": "22204000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "4467653000", "longTermDebt": "161000000", "shortTermDebt": "447768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12725000", "reportedCurrency": "MXN", "retainedEarnings": "-155903000", "totalLiabilities": "4232916000", "otherCurrentAssets": "88376000", "totalCurrentAssets": "1066078000", "currentLongTermDebt": "112000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "243645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3401575000", "currentAccountsPayable": "209466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2660000000", "shortLongTermDebtTotal": "2981758000", "totalShareholderEquity": "234737000", "capitalLeaseObligations": "2709000000", "otherCurrentLiabilities": "405279000", "totalCurrentLiabilities": "1419740000", "otherNonCurrentLiabilities": "244000000", "totalNonCurrentLiabilities": "2813176000", "cashAndShortTermInvestments": "711853000", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "12725000", "cashAndCashEquivalentsAtCarryingValue": "711853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80224000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "MXN", "changeInInventory": "-1361000", "operatingCashflow": "613602000", "capitalExpenditures": "353937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513088000", "cashflowFromInvestment": "-130694000", "stockBasedCompensation": "709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2847190000, "cost_of_revenue": 2601695000, "gross_profit": 245495000, "research_and_development": null, "selling_general_admin": 81713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59119000, "depreciation_amortisation": 417929000, "ebitda": 477048000, "interest_expense": 193000000, "interest_income": null, "other_non_operating": null, "pretax_income": -132363000, "tax_provision": -52139000, "effective_tax_rate": null, "net_income": -80224000, "net_income_continuing_ops": -30000000, "net_income_to_common": -80224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711853000, "short_term_investments": 0, "net_receivables": 243645000, "inventory": 22204000, "other_current_assets": null, "total_current_assets": 1066078000, "net_ppe": null, "goodwill": null, "intangible_assets": 12725000, "goodwill_and_intangibles": 12725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3401575000, "total_assets": 4467653000, "short_term_debt": 447768000, "accounts_payable": 209466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1419740000, "long_term_debt": 161000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2813176000, "total_liabilities": 4232916000, "total_debt": 608768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155903000, "total_equity": 234737000, "shares_outstanding": 116597700, "operating_cash_flow": 613602000, "stock_based_compensation": 709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 353937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130694000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513088000, "free_cash_flow": 967539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59119000", "ebitda": "477048000", "netIncome": "-80224000", "grossProfit": "245495000", "depreciation": "None", "totalRevenue": "2847190000", "costOfRevenue": "2601695000", "interestIncome": "13000000", "incomeBeforeTax": "-132363000", "interestExpense": "193000000", "operatingIncome": "24141000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-52139000", "reportedCurrency": "MXN", "netInterestIncome": "-180000000", "nonInterestIncome": "None", "operatingExpenses": "221354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2601695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417929000", "sellingGeneralAndAdministrative": "81713000", "netIncomeFromContinuingOperations": "-30000000" }, "balance": { "goodwill": "None", "inventory": "22204000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "4467653000", "longTermDebt": "161000000", "shortTermDebt": "447768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12725000", "reportedCurrency": "MXN", "retainedEarnings": "-155903000", "totalLiabilities": "4232916000", "otherCurrentAssets": "88376000", "totalCurrentAssets": "1066078000", "currentLongTermDebt": "112000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "243645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3401575000", "currentAccountsPayable": "209466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2660000000", "shortLongTermDebtTotal": "2981758000", "totalShareholderEquity": "234737000", "capitalLeaseObligations": "2709000000", "otherCurrentLiabilities": "405279000", "totalCurrentLiabilities": "1419740000", "otherNonCurrentLiabilities": "244000000", "totalNonCurrentLiabilities": "2813176000", "cashAndShortTermInvestments": "711853000", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "12725000", "cashAndCashEquivalentsAtCarryingValue": "711853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80224000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "MXN", "changeInInventory": "-1361000", "operatingCashflow": "613602000", "capitalExpenditures": "353937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513088000", "cashflowFromInvestment": "-130694000", "stockBasedCompensation": "709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 2200300000, "cost_of_revenue": 1651465000, "gross_profit": 548835000, "ebit": 274585000, "ebitda": 600985000, "pretax_income": 137026000, "tax_provision": 30573000, "net_income": 106453000, "net_income_to_common": 106453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 745412948, "total_current_assets": 984647300, "total_assets": 4007640410, "short_term_debt": 483525580, "long_term_debt": 2224000000, "total_debt": 2707525580, "total_liabilities": 3692691082, "total_equity": 314949328, "shares_outstanding": 116597700, "goodwill_and_intangibles": 12705350 }, "cash_flow": { "operating_cash_flow": 785356000, "capital_expenditure": 196184000, "free_cash_flow": 981540000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350486, "ticker_id": 4246, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274585000", "ebitda": "600985000", "netIncome": "106453000", "grossProfit": "548835000", "depreciation": "None", "totalRevenue": "2200300000", "costOfRevenue": "1651465000", "interestIncome": "72000000", "incomeBeforeTax": "137026000", "interestExpense": "139576586", "operatingIncome": "397030000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "30573000", "reportedCurrency": "MXN", "netInterestIncome": "-2760000000", "nonInterestIncome": "None", "operatingExpenses": "151805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1651465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326400000", "sellingGeneralAndAdministrative": "62091000", "netIncomeFromContinuingOperations": "2120000000" }, "balance": { "goodwill": "None", "inventory": "23072318", "commonStock": "167427608", "currentDebt": "None", "investments": "None", "totalAssets": "4007640410", "longTermDebt": "2224000000", "shortTermDebt": "483525580", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12705350", "reportedCurrency": "MXN", "retainedEarnings": "-84770486", "totalLiabilities": "3692691082", "otherCurrentAssets": "103407280", "totalCurrentAssets": "984647300", "currentLongTermDebt": "4053000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112754752", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3022993110", "currentAccountsPayable": "119399120", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48820000000", "shortLongTermDebtTotal": "2732808160", "totalShareholderEquity": "314949328", "capitalLeaseObligations": "49650000000", "otherCurrentLiabilities": "342214902", "totalCurrentLiabilities": "1258782115", "otherNonCurrentLiabilities": "3436000000", "totalNonCurrentLiabilities": "2433908966", "cashAndShortTermInvestments": "745412948", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "12705350", "cashAndCashEquivalentsAtCarryingValue": "745412948", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106453000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "MXN", "changeInInventory": "-857000", "operatingCashflow": "785356000", "capitalExpenditures": "196184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-435184000", "cashflowFromInvestment": "-134645000", "stockBasedCompensation": "-1273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2200300000, "cost_of_revenue": 1651465000, "gross_profit": 548835000, "research_and_development": null, "selling_general_admin": 62091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274585000, "depreciation_amortisation": 326400000, "ebitda": 600985000, "interest_expense": 139576586, "interest_income": null, "other_non_operating": null, "pretax_income": 137026000, "tax_provision": 30573000, "effective_tax_rate": null, "net_income": 106453000, "net_income_continuing_ops": 2120000000, "net_income_to_common": 106453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 745412948, "short_term_investments": null, "net_receivables": 112754752, "inventory": 23072318, "other_current_assets": null, "total_current_assets": 984647300, "net_ppe": null, "goodwill": null, "intangible_assets": 12705350, "goodwill_and_intangibles": 12705350, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3022993110, "total_assets": 4007640410, "short_term_debt": 483525580, "accounts_payable": 119399120, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1258782115, "long_term_debt": 2224000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2433908966, "total_liabilities": 3692691082, "total_debt": 2707525580, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84770486, "total_equity": 314949328, "shares_outstanding": 116597700, "operating_cash_flow": 785356000, "stock_based_compensation": -1273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134645000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -435184000, "free_cash_flow": 981540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274585000", "ebitda": "600985000", "netIncome": "106453000", "grossProfit": "548835000", "depreciation": "None", "totalRevenue": "2200300000", "costOfRevenue": "1651465000", "interestIncome": "72000000", "incomeBeforeTax": "137026000", "interestExpense": "139576586", "operatingIncome": "397030000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "30573000", "reportedCurrency": "MXN", "netInterestIncome": "-2760000000", "nonInterestIncome": "None", "operatingExpenses": "151805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1651465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326400000", "sellingGeneralAndAdministrative": "62091000", "netIncomeFromContinuingOperations": "2120000000" }, "balance": { "goodwill": "None", "inventory": "23072318", "commonStock": "167427608", "currentDebt": "None", "investments": "None", "totalAssets": "4007640410", "longTermDebt": "2224000000", "shortTermDebt": "483525580", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "12705350", "reportedCurrency": "MXN", "retainedEarnings": "-84770486", "totalLiabilities": "3692691082", "otherCurrentAssets": "103407280", "totalCurrentAssets": "984647300", "currentLongTermDebt": "4053000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112754752", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3022993110", "currentAccountsPayable": "119399120", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "48820000000", "shortLongTermDebtTotal": "2732808160", "totalShareholderEquity": "314949328", "capitalLeaseObligations": "49650000000", "otherCurrentLiabilities": "342214902", "totalCurrentLiabilities": "1258782115", "otherNonCurrentLiabilities": "3436000000", "totalNonCurrentLiabilities": "2433908966", "cashAndShortTermInvestments": "745412948", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "12705350", "cashAndCashEquivalentsAtCarryingValue": "745412948", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106453000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "MXN", "changeInInventory": "-857000", "operatingCashflow": "785356000", "capitalExpenditures": "196184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-435184000", "cashflowFromInvestment": "-134645000", "stockBasedCompensation": "-1273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 54058358, "cost_of_revenue": 55366788, "gross_profit": -1308430, "ebit": -6784790, "ebitda": 7221033, "pretax_income": -12745517, "tax_provision": -3104297, "net_income": -9641220, "net_income_to_common": -9641220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507812413, "total_current_assets": 725464492, "total_assets": 3428875899, "short_term_debt": 403183000, "long_term_debt": 3788527000, "total_debt": 4191710000, "total_liabilities": 3288335134, "total_equity": 140540764, "shares_outstanding": 102128600, "goodwill_and_intangibles": 9628214 }, "cash_flow": { "operating_cash_flow": 213749000, "capital_expenditure": 162937000, "free_cash_flow": 376686000, "dividends_paid": 4511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350491, "ticker_id": 4246, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6784790", "ebitda": "7221033", "netIncome": "-9641220", "grossProfit": "-1308430", "depreciation": "None", "totalRevenue": "54058358", "costOfRevenue": "55366788", "interestIncome": "730817000", "incomeBeforeTax": "-12745517", "interestExpense": "119523233", "operatingIncome": "-6714286", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3104297", "reportedCurrency": "MXN", "netInterestIncome": "-2446379000", "nonInterestIncome": "None", "operatingExpenses": "5405855", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55366788", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14005823", "sellingGeneralAndAdministrative": "2529511", "netIncomeFromContinuingOperations": "-4293791000" }, "balance": { "goodwill": "0", "inventory": "14020928", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "3428875899", "longTermDebt": "3788527000", "shortTermDebt": "403183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "9628214", "reportedCurrency": "MXN", "retainedEarnings": "-164769000", "totalLiabilities": "3288335134", "otherCurrentAssets": "99886000", "totalCurrentAssets": "725464492", "currentLongTermDebt": "1566106000", "longTermInvestments": "326000", "shortTermInvestments": "10353", "currentNetReceivables": "101630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2703411406", "currentAccountsPayable": "112275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41597000000", "shortLongTermDebtTotal": "2488358405", "totalShareholderEquity": "140540764", "capitalLeaseObligations": "44153497000", "otherCurrentLiabilities": "150509025", "totalCurrentLiabilities": "1071859378", "otherNonCurrentLiabilities": "66698000", "totalNonCurrentLiabilities": "2216475756", "cashAndShortTermInvestments": "507812413", "commonStockSharesOutstanding": "102128600", "intangibleAssetsExcludingGoodwill": "9628214", "cashAndCashEquivalentsAtCarryingValue": "507812413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253453000", "profitLoss": "None", "dividendPayout": "4511000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "MXN", "changeInInventory": "1068000", "operatingCashflow": "213749000", "capitalExpenditures": "162937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129568000", "cashflowFromInvestment": "-3152000", "stockBasedCompensation": "2288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54058358, "cost_of_revenue": 55366788, "gross_profit": -1308430, "research_and_development": null, "selling_general_admin": 2529511, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6784790, "depreciation_amortisation": 14005823, "ebitda": 7221033, "interest_expense": 119523233, "interest_income": null, "other_non_operating": null, "pretax_income": -12745517, "tax_provision": -3104297, "effective_tax_rate": null, "net_income": -9641220, "net_income_continuing_ops": -4293791000, "net_income_to_common": -9641220, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507812413, "short_term_investments": 10353, "net_receivables": 101630000, "inventory": 14020928, "other_current_assets": null, "total_current_assets": 725464492, "net_ppe": null, "goodwill": 0, "intangible_assets": 9628214, "goodwill_and_intangibles": 9628214, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2703411406, "total_assets": 3428875899, "short_term_debt": 403183000, "accounts_payable": 112275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1071859378, "long_term_debt": 3788527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216475756, "total_liabilities": 3288335134, "total_debt": 4191710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164769000, "total_equity": 140540764, "shares_outstanding": 102128600, "operating_cash_flow": 213749000, "stock_based_compensation": 2288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3152000, "dividends_paid": 4511000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129568000, "free_cash_flow": 376686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6784790", "ebitda": "7221033", "netIncome": "-9641220", "grossProfit": "-1308430", "depreciation": "None", "totalRevenue": "54058358", "costOfRevenue": "55366788", "interestIncome": "730817000", "incomeBeforeTax": "-12745517", "interestExpense": "119523233", "operatingIncome": "-6714286", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3104297", "reportedCurrency": "MXN", "netInterestIncome": "-2446379000", "nonInterestIncome": "None", "operatingExpenses": "5405855", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55366788", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14005823", "sellingGeneralAndAdministrative": "2529511", "netIncomeFromContinuingOperations": "-4293791000" }, "balance": { "goodwill": "0", "inventory": "14020928", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "3428875899", "longTermDebt": "3788527000", "shortTermDebt": "403183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "9628214", "reportedCurrency": "MXN", "retainedEarnings": "-164769000", "totalLiabilities": "3288335134", "otherCurrentAssets": "99886000", "totalCurrentAssets": "725464492", "currentLongTermDebt": "1566106000", "longTermInvestments": "326000", "shortTermInvestments": "10353", "currentNetReceivables": "101630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2703411406", "currentAccountsPayable": "112275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41597000000", "shortLongTermDebtTotal": "2488358405", "totalShareholderEquity": "140540764", "capitalLeaseObligations": "44153497000", "otherCurrentLiabilities": "150509025", "totalCurrentLiabilities": "1071859378", "otherNonCurrentLiabilities": "66698000", "totalNonCurrentLiabilities": "2216475756", "cashAndShortTermInvestments": "507812413", "commonStockSharesOutstanding": "102128600", "intangibleAssetsExcludingGoodwill": "9628214", "cashAndCashEquivalentsAtCarryingValue": "507812413", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253453000", "profitLoss": "None", "dividendPayout": "4511000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "MXN", "changeInInventory": "1068000", "operatingCashflow": "213749000", "capitalExpenditures": "162937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129568000", "cashflowFromInvestment": "-3152000", "stockBasedCompensation": "2288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4511000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 94844372, "cost_of_revenue": 76862773, "gross_profit": 17981598, "ebit": 16358062, "ebitda": 31036617, "pretax_income": 10190261, "tax_provision": 2987930, "net_income": 7202331, "net_income_to_common": 7202331, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421350395, "total_current_assets": 639802175, "total_assets": 3341075577, "short_term_debt": 359391077, "long_term_debt": 2889952000, "total_debt": 3249343077, "total_liabilities": 3053331583, "total_equity": 287743994, "shares_outstanding": 101187700, "goodwill_and_intangibles": 8838726 }, "cash_flow": { "operating_cash_flow": 499995723, "capital_expenditure": 188008103.9, "free_cash_flow": 688003826.9, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350496, "ticker_id": 4246, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16358062", "ebitda": "31036617", "netIncome": "7202331", "grossProfit": "17981598", "depreciation": "None", "totalRevenue": "94844372", "costOfRevenue": "76862773", "interestIncome": "207799000", "incomeBeforeTax": "10190261", "interestExpense": "117895564", "operatingIncome": "11886492", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2987930", "reportedCurrency": "MXN", "netInterestIncome": "-2062030000", "nonInterestIncome": "None", "operatingExpenses": "6095106", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "76862773", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14678555", "sellingGeneralAndAdministrative": "2829821", "netIncomeFromContinuingOperations": "2639063000" }, "balance": { "goodwill": "0", "inventory": "15941040", "commonStock": "157006849", "currentDebt": "None", "investments": "None", "totalAssets": "3341075577", "longTermDebt": "2889952000", "shortTermDebt": "359391077", "treasuryStock": "-169714000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8838726", "reportedCurrency": "MXN", "retainedEarnings": "18919860", "totalLiabilities": "3053331583", "otherCurrentAssets": "72942345", "totalCurrentAssets": "639802175", "currentLongTermDebt": "2086017000", "longTermInvestments": "2695000", "shortTermInvestments": "7052469", "currentNetReceivables": "122515924", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2701273401", "currentAccountsPayable": "392735534", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37006330000", "shortLongTermDebtTotal": "39045883077", "totalShareholderEquity": "287743994", "capitalLeaseObligations": "40517045000", "otherCurrentLiabilities": "-32246458", "totalCurrentLiabilities": "916056463", "otherNonCurrentLiabilities": "1469595000", "totalNonCurrentLiabilities": "2137275120", "cashAndShortTermInvestments": "421350395", "commonStockSharesOutstanding": "101187700", "intangibleAssetsExcludingGoodwill": "8838726", "cashAndCashEquivalentsAtCarryingValue": "421350395", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "139345130", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "MXN", "changeInInventory": "-244838.18", "operatingCashflow": "499995723", "capitalExpenditures": "188008103.9", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-274493110.53", "cashflowFromInvestment": "-99231059.23", "stockBasedCompensation": "1703201", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3979874.38", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286671658", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94844372, "cost_of_revenue": 76862773, "gross_profit": 17981598, "research_and_development": 0, "selling_general_admin": 2829821, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16358062, "depreciation_amortisation": 14678555, "ebitda": 31036617, "interest_expense": 117895564, "interest_income": null, "other_non_operating": null, "pretax_income": 10190261, "tax_provision": 2987930, "effective_tax_rate": null, "net_income": 7202331, "net_income_continuing_ops": 2639063000, "net_income_to_common": 7202331, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421350395, "short_term_investments": 7052469, "net_receivables": 122515924, "inventory": 15941040, "other_current_assets": null, "total_current_assets": 639802175, "net_ppe": null, "goodwill": 0, "intangible_assets": 8838726, "goodwill_and_intangibles": 8838726, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2701273401, "total_assets": 3341075577, "short_term_debt": 359391077, "accounts_payable": 392735534, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 916056463, "long_term_debt": 2889952000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2137275120, "total_liabilities": 3053331583, "total_debt": 3249343077, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18919860, "total_equity": 287743994, "shares_outstanding": 101187700, "operating_cash_flow": 499995723, "stock_based_compensation": 1703201, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188008103.9, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99231059.23, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274493110.53, "free_cash_flow": 688003826.9, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "16358062", "ebitda": "31036617", "netIncome": "7202331", "grossProfit": "17981598", "depreciation": "None", "totalRevenue": "94844372", "costOfRevenue": "76862773", "interestIncome": "207799000", "incomeBeforeTax": "10190261", "interestExpense": "117895564", "operatingIncome": "11886492", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2987930", "reportedCurrency": "MXN", "netInterestIncome": "-2062030000", "nonInterestIncome": "None", "operatingExpenses": "6095106", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "76862773", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14678555", "sellingGeneralAndAdministrative": "2829821", "netIncomeFromContinuingOperations": "2639063000" }, "balance": { "goodwill": "0", "inventory": "15941040", "commonStock": "157006849", "currentDebt": "None", "investments": "None", "totalAssets": "3341075577", "longTermDebt": "2889952000", "shortTermDebt": "359391077", "treasuryStock": "-169714000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8838726", "reportedCurrency": "MXN", "retainedEarnings": "18919860", "totalLiabilities": "3053331583", "otherCurrentAssets": "72942345", "totalCurrentAssets": "639802175", "currentLongTermDebt": "2086017000", "longTermInvestments": "2695000", "shortTermInvestments": "7052469", "currentNetReceivables": "122515924", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2701273401", "currentAccountsPayable": "392735534", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37006330000", "shortLongTermDebtTotal": "39045883077", "totalShareholderEquity": "287743994", "capitalLeaseObligations": "40517045000", "otherCurrentLiabilities": "-32246458", "totalCurrentLiabilities": "916056463", "otherNonCurrentLiabilities": "1469595000", "totalNonCurrentLiabilities": "2137275120", "cashAndShortTermInvestments": "421350395", "commonStockSharesOutstanding": "101187700", "intangibleAssetsExcludingGoodwill": "8838726", "cashAndCashEquivalentsAtCarryingValue": "421350395", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "139345130", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "MXN", "changeInInventory": "-244838.18", "operatingCashflow": "499995723", "capitalExpenditures": "188008103.9", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-274493110.53", "cashflowFromInvestment": "-99231059.23", "stockBasedCompensation": "1703201", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3979874.38", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286671658", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 71815795, "cost_of_revenue": 65311182, "gross_profit": 6504613, "ebit": 1518812, "ebitda": 13470946, "pretax_income": -3399960, "tax_provision": -920068, "net_income": -2479891, "net_income_to_common": -2479891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298318146, "total_current_assets": 471873810, "total_assets": 1135727602, "short_term_debt": 67937987, "long_term_debt": 2310939000, "total_debt": 2378876987, "total_liabilities": 668507305, "total_equity": 467220297, "shares_outstanding": 101187700, "goodwill_and_intangibles": -160895629.71 }, "cash_flow": { "operating_cash_flow": 28789029, "capital_expenditure": 143190158.2, "free_cash_flow": 171979187.2, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350501, "ticker_id": 4246, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1518812", "ebitda": "13470946", "netIncome": "-2479891", "grossProfit": "6504613", "depreciation": "None", "totalRevenue": "71815795", "costOfRevenue": "65311182", "interestIncome": "152603000", "incomeBeforeTax": "-3399960", "interestExpense": "97536088", "operatingIncome": "1406579", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-920068", "reportedCurrency": "MXN", "netInterestIncome": "32269000", "nonInterestIncome": "None", "operatingExpenses": "5098033", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "65311182", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11952134", "sellingGeneralAndAdministrative": "2584912", "netIncomeFromContinuingOperations": "-682500000" }, "balance": { "goodwill": "-170009814.71", "inventory": "15125739", "commonStock": "151300594", "currentDebt": "None", "investments": "None", "totalAssets": "1135727602", "longTermDebt": "2310939000", "shortTermDebt": "67937987", "treasuryStock": "-122661000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9114185", "reportedCurrency": "MXN", "retainedEarnings": "216802860", "totalLiabilities": "668507305", "otherCurrentAssets": "77142844", "totalCurrentAssets": "471873810", "currentLongTermDebt": "1212259000", "longTermInvestments": "0", "shortTermInvestments": "3177071", "currentNetReceivables": "78110008", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "663853791", "currentAccountsPayable": "53289876", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33992245000", "shortLongTermDebtTotal": "36967568987", "totalShareholderEquity": "467220297", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "225015927", "totalCurrentLiabilities": "470320332", "otherNonCurrentLiabilities": "327934000", "totalNonCurrentLiabilities": "198186972", "cashAndShortTermInvestments": "298318146", "commonStockSharesOutstanding": "101187700", "intangibleAssetsExcludingGoodwill": "9114185", "cashAndCashEquivalentsAtCarryingValue": "298318146", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-34980349.38", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "MXN", "changeInInventory": "-123185.29", "operatingCashflow": "28789029", "capitalExpenditures": "143190158.2", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-11965001.33", "cashflowFromInvestment": "-70695180.25", "stockBasedCompensation": "657344", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2916555.57", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25473609", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71815795, "cost_of_revenue": 65311182, "gross_profit": 6504613, "research_and_development": 0, "selling_general_admin": 2584912, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1518812, "depreciation_amortisation": 11952134, "ebitda": 13470946, "interest_expense": 97536088, "interest_income": null, "other_non_operating": null, "pretax_income": -3399960, "tax_provision": -920068, "effective_tax_rate": null, "net_income": -2479891, "net_income_continuing_ops": -682500000, "net_income_to_common": -2479891, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298318146, "short_term_investments": 3177071, "net_receivables": 78110008, "inventory": 15125739, "other_current_assets": null, "total_current_assets": 471873810, "net_ppe": null, "goodwill": -170009814.71, "intangible_assets": 9114185, "goodwill_and_intangibles": -160895629.71, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 663853791, "total_assets": 1135727602, "short_term_debt": 67937987, "accounts_payable": 53289876, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470320332, "long_term_debt": 2310939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198186972, "total_liabilities": 668507305, "total_debt": 2378876987, "preferred_stock": null, "minority_interest": null, "retained_earnings": 216802860, "total_equity": 467220297, "shares_outstanding": 101187700, "operating_cash_flow": 28789029, "stock_based_compensation": 657344, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143190158.2, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70695180.25, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11965001.33, "free_cash_flow": 171979187.2, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "1518812", "ebitda": "13470946", "netIncome": "-2479891", "grossProfit": "6504613", "depreciation": "None", "totalRevenue": "71815795", "costOfRevenue": "65311182", "interestIncome": "152603000", "incomeBeforeTax": "-3399960", "interestExpense": "97536088", "operatingIncome": "1406579", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-920068", "reportedCurrency": "MXN", "netInterestIncome": "32269000", "nonInterestIncome": "None", "operatingExpenses": "5098033", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "65311182", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11952134", "sellingGeneralAndAdministrative": "2584912", "netIncomeFromContinuingOperations": "-682500000" }, "balance": { "goodwill": "-170009814.71", "inventory": "15125739", "commonStock": "151300594", "currentDebt": "None", "investments": "None", "totalAssets": "1135727602", "longTermDebt": "2310939000", "shortTermDebt": "67937987", "treasuryStock": "-122661000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "9114185", "reportedCurrency": "MXN", "retainedEarnings": "216802860", "totalLiabilities": "668507305", "otherCurrentAssets": "77142844", "totalCurrentAssets": "471873810", "currentLongTermDebt": "1212259000", "longTermInvestments": "0", "shortTermInvestments": "3177071", "currentNetReceivables": "78110008", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "663853791", "currentAccountsPayable": "53289876", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33992245000", "shortLongTermDebtTotal": "36967568987", "totalShareholderEquity": "467220297", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "225015927", "totalCurrentLiabilities": "470320332", "otherNonCurrentLiabilities": "327934000", "totalNonCurrentLiabilities": "198186972", "cashAndShortTermInvestments": "298318146", "commonStockSharesOutstanding": "101187700", "intangibleAssetsExcludingGoodwill": "9114185", "cashAndCashEquivalentsAtCarryingValue": "298318146", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "-34980349.38", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "MXN", "changeInInventory": "-123185.29", "operatingCashflow": "28789029", "capitalExpenditures": "143190158.2", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-11965001.33", "cashflowFromInvestment": "-70695180.25", "stockBasedCompensation": "657344", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2916555.57", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25473609", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 770000000, "cost_of_revenue": 772000000, "gross_profit": -2000000, "ebit": 37000000, "ebitda": -14000000, "pretax_income": -89000000, "tax_provision": -18000000, "net_income": -71000000, "net_income_to_common": -71000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 738529000, "total_current_assets": 1394000000, "total_assets": 5654000000, "short_term_debt": 754000000, "long_term_debt": 394000000, "total_debt": 1148000000, "total_liabilities": 5447000000, "total_equity": 207000000, "shares_outstanding": 114855290, "goodwill_and_intangibles": 39000000 }, "cash_flow": { "operating_cash_flow": 237028610, "capital_expenditure": 60751590, "free_cash_flow": 297780200, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350464, "ticker_id": 4246, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37000000", "ebitda": "-14000000", "netIncome": "-71000000", "grossProfit": "-2000000", "depreciation": "None", "totalRevenue": "770000000", "costOfRevenue": "772000000", "interestIncome": "9000000", "incomeBeforeTax": "-89000000", "interestExpense": "75000000", "operatingIncome": "-21000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "90437000", "netIncomeFromContinuingOperations": "-71000000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5654000000", "longTermDebt": "394000000", "shortTermDebt": "754000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39000000", "reportedCurrency": "USD", "retainedEarnings": "-197000000", "totalLiabilities": "5447000000", "otherCurrentAssets": "368471000", "totalCurrentAssets": "1394000000", "currentLongTermDebt": "265000000", "longTermInvestments": "None", "shortTermInvestments": "20000000", "currentNetReceivables": "250000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4260117000", "currentAccountsPayable": "166000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3821000000", "totalShareholderEquity": "207000000", "capitalLeaseObligations": "3162000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "2088000000", "otherNonCurrentLiabilities": "259000000", "totalNonCurrentLiabilities": "3359000000", "cashAndShortTermInvestments": "738529000", "commonStockSharesOutstanding": "114855290", "intangibleAssetsExcludingGoodwill": "39000000", "cashAndCashEquivalentsAtCarryingValue": "738529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71140045", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-702382", "operatingCashflow": "237028610", "capitalExpenditures": "60751590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208565579", "cashflowFromInvestment": "-33732405", "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": "174343209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 770000000, "cost_of_revenue": 772000000, "gross_profit": -2000000, "research_and_development": null, "selling_general_admin": 90437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37000000, "depreciation_amortisation": 170000000, "ebitda": -14000000, "interest_expense": 75000000, "interest_income": null, "other_non_operating": null, "pretax_income": -89000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -71000000, "net_income_continuing_ops": -71000000, "net_income_to_common": -71000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 738529000, "short_term_investments": 20000000, "net_receivables": 250000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 1394000000, "net_ppe": null, "goodwill": null, "intangible_assets": 39000000, "goodwill_and_intangibles": 39000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4260117000, "total_assets": 5654000000, "short_term_debt": 754000000, "accounts_payable": 166000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2088000000, "long_term_debt": 394000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3359000000, "total_liabilities": 5447000000, "total_debt": 1148000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197000000, "total_equity": 207000000, "shares_outstanding": 114855290, "operating_cash_flow": 237028610, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60751590, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33732405, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208565579, "free_cash_flow": 297780200, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37000000", "ebitda": "-14000000", "netIncome": "-71000000", "grossProfit": "-2000000", "depreciation": "None", "totalRevenue": "770000000", "costOfRevenue": "772000000", "interestIncome": "9000000", "incomeBeforeTax": "-89000000", "interestExpense": "75000000", "operatingIncome": "-21000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "19000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "90437000", "netIncomeFromContinuingOperations": "-71000000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5654000000", "longTermDebt": "394000000", "shortTermDebt": "754000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39000000", "reportedCurrency": "USD", "retainedEarnings": "-197000000", "totalLiabilities": "5447000000", "otherCurrentAssets": "368471000", "totalCurrentAssets": "1394000000", "currentLongTermDebt": "265000000", "longTermInvestments": "None", "shortTermInvestments": "20000000", "currentNetReceivables": "250000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4260117000", "currentAccountsPayable": "166000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3821000000", "totalShareholderEquity": "207000000", "capitalLeaseObligations": "3162000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "2088000000", "otherNonCurrentLiabilities": "259000000", "totalNonCurrentLiabilities": "3359000000", "cashAndShortTermInvestments": "738529000", "commonStockSharesOutstanding": "114855290", "intangibleAssetsExcludingGoodwill": "39000000", "cashAndCashEquivalentsAtCarryingValue": "738529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71140045", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-702382", "operatingCashflow": "237028610", "capitalExpenditures": "60751590", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208565579", "cashflowFromInvestment": "-33732405", "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": "174343209", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 882000000, "cost_of_revenue": 601000000, "gross_profit": 281000000, "ebit": 37000000, "ebitda": 207000000, "pretax_income": 37000000, "tax_provision": 33000000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754000000, "total_current_assets": 1394000000, "total_assets": 5637000000, "short_term_debt": 671000000, "long_term_debt": 441117000, "total_debt": 1112117000, "total_liabilities": 5374000000, "total_equity": 263000000, "shares_outstanding": 114899987, "goodwill_and_intangibles": 38000000 }, "cash_flow": { "operating_cash_flow": 233595765, "capital_expenditure": 68275275, "free_cash_flow": 301871040, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350465, "ticker_id": 4246, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37000000", "ebitda": "207000000", "netIncome": "4000000", "grossProfit": "281000000", "depreciation": "None", "totalRevenue": "882000000", "costOfRevenue": "601000000", "interestIncome": "12841000", "incomeBeforeTax": "37000000", "interestExpense": "78776000", "operatingIncome": "100000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-67574000", "nonInterestIncome": "None", "operatingExpenses": "181000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "131645000", "netIncomeFromContinuingOperations": "4128000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5637000000", "longTermDebt": "441117000", "shortTermDebt": "671000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38000000", "reportedCurrency": "USD", "retainedEarnings": "-109000000", "totalLiabilities": "5374000000", "otherCurrentAssets": "341000000", "totalCurrentAssets": "1394000000", "currentLongTermDebt": "261721000", "longTermInvestments": "None", "shortTermInvestments": "20000000", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243000000", "currentAccountsPayable": "192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3856000000", "totalShareholderEquity": "263000000", "capitalLeaseObligations": "3153381000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "1917000000", "otherNonCurrentLiabilities": "237631000", "totalNonCurrentLiabilities": "3457000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "114899987", "intangibleAssetsExcludingGoodwill": "38000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1269848", "operatingCashflow": "233595765", "capitalExpenditures": "68275275", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333803164", "cashflowFromInvestment": "2394035", "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": "170000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 882000000, "cost_of_revenue": 601000000, "gross_profit": 281000000, "research_and_development": null, "selling_general_admin": 131645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37000000, "depreciation_amortisation": 170000000, "ebitda": 207000000, "interest_expense": 78776000, "interest_income": null, "other_non_operating": null, "pretax_income": 37000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 4128000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754000000, "short_term_investments": 20000000, "net_receivables": 262000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 1394000000, "net_ppe": null, "goodwill": null, "intangible_assets": 38000000, "goodwill_and_intangibles": 38000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4243000000, "total_assets": 5637000000, "short_term_debt": 671000000, "accounts_payable": 192000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1917000000, "long_term_debt": 441117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3457000000, "total_liabilities": 5374000000, "total_debt": 1112117000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109000000, "total_equity": 263000000, "shares_outstanding": 114899987, "operating_cash_flow": 233595765, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68275275, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2394035, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -333803164, "free_cash_flow": 301871040, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37000000", "ebitda": "207000000", "netIncome": "4000000", "grossProfit": "281000000", "depreciation": "None", "totalRevenue": "882000000", "costOfRevenue": "601000000", "interestIncome": "12841000", "incomeBeforeTax": "37000000", "interestExpense": "78776000", "operatingIncome": "100000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-67574000", "nonInterestIncome": "None", "operatingExpenses": "181000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "131645000", "netIncomeFromContinuingOperations": "4128000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5637000000", "longTermDebt": "441117000", "shortTermDebt": "671000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38000000", "reportedCurrency": "USD", "retainedEarnings": "-109000000", "totalLiabilities": "5374000000", "otherCurrentAssets": "341000000", "totalCurrentAssets": "1394000000", "currentLongTermDebt": "261721000", "longTermInvestments": "None", "shortTermInvestments": "20000000", "currentNetReceivables": "262000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243000000", "currentAccountsPayable": "192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3856000000", "totalShareholderEquity": "263000000", "capitalLeaseObligations": "3153381000", "otherCurrentLiabilities": "1054000000", "totalCurrentLiabilities": "1917000000", "otherNonCurrentLiabilities": "237631000", "totalNonCurrentLiabilities": "3457000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "114899987", "intangibleAssetsExcludingGoodwill": "38000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1269848", "operatingCashflow": "233595765", "capitalExpenditures": "68275275", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333803164", "cashflowFromInvestment": "2394035", "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": "170000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 784000000, "cost_of_revenue": 707000000, "gross_profit": 77000000, "ebit": 85000000, "ebitda": 85000000, "pretax_income": 9000000, "tax_provision": 3000000, "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": 770575000, "total_current_assets": 1352000000, "total_assets": 5703000000, "short_term_debt": 749000000, "long_term_debt": 452000000, "total_debt": 1201000000, "total_liabilities": 5441000000, "total_equity": 262000000, "shares_outstanding": 116282700, "goodwill_and_intangibles": 31305185 }, "cash_flow": { "operating_cash_flow": 188555981, "capital_expenditure": 104364601, "free_cash_flow": 292920582, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350467, "ticker_id": 4246, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85000000", "ebitda": "85000000", "netIncome": "6000000", "grossProfit": "77000000", "depreciation": "None", "totalRevenue": "784000000", "costOfRevenue": "707000000", "interestIncome": "11000000", "incomeBeforeTax": "9000000", "interestExpense": "76000000", "operatingIncome": "68000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "9000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "None", "inventory": "15460000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5703000000", "longTermDebt": "452000000", "shortTermDebt": "749000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31305185", "reportedCurrency": "USD", "retainedEarnings": "-130000000", "totalLiabilities": "5441000000", "otherCurrentAssets": "343965000", "totalCurrentAssets": "1352000000", "currentLongTermDebt": "343000000", "longTermInvestments": "None", "shortTermInvestments": "15000000", "currentNetReceivables": "207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4351365000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3865000000", "totalShareholderEquity": "262000000", "capitalLeaseObligations": "3070000000", "otherCurrentLiabilities": "345000000", "totalCurrentLiabilities": "2012000000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "3429000000", "cashAndShortTermInvestments": "770575000", "commonStockSharesOutstanding": "116282700", "intangibleAssetsExcludingGoodwill": "31305185", "cashAndCashEquivalentsAtCarryingValue": "770575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6008778", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "197577", "operatingCashflow": "188555981", "capitalExpenditures": "104364601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77588377", "cashflowFromInvestment": "-69613594", "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": "167244332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784000000, "cost_of_revenue": 707000000, "gross_profit": 77000000, "research_and_development": null, "selling_general_admin": 33000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85000000, "depreciation_amortisation": 51000000, "ebitda": 85000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 9000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 6000000, "net_income_continuing_ops": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 770575000, "short_term_investments": 15000000, "net_receivables": 207000000, "inventory": 15460000, "other_current_assets": null, "total_current_assets": 1352000000, "net_ppe": null, "goodwill": null, "intangible_assets": 31305185, "goodwill_and_intangibles": 31305185, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4351365000, "total_assets": 5703000000, "short_term_debt": 749000000, "accounts_payable": 265000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2012000000, "long_term_debt": 452000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3429000000, "total_liabilities": 5441000000, "total_debt": 1201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130000000, "total_equity": 262000000, "shares_outstanding": 116282700, "operating_cash_flow": 188555981, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104364601, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69613594, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77588377, "free_cash_flow": 292920582, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85000000", "ebitda": "85000000", "netIncome": "6000000", "grossProfit": "77000000", "depreciation": "None", "totalRevenue": "784000000", "costOfRevenue": "707000000", "interestIncome": "11000000", "incomeBeforeTax": "9000000", "interestExpense": "76000000", "operatingIncome": "68000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "9000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "707000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "None", "inventory": "15460000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5703000000", "longTermDebt": "452000000", "shortTermDebt": "749000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31305185", "reportedCurrency": "USD", "retainedEarnings": "-130000000", "totalLiabilities": "5441000000", "otherCurrentAssets": "343965000", "totalCurrentAssets": "1352000000", "currentLongTermDebt": "343000000", "longTermInvestments": "None", "shortTermInvestments": "15000000", "currentNetReceivables": "207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4351365000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3865000000", "totalShareholderEquity": "262000000", "capitalLeaseObligations": "3070000000", "otherCurrentLiabilities": "345000000", "totalCurrentLiabilities": "2012000000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "3429000000", "cashAndShortTermInvestments": "770575000", "commonStockSharesOutstanding": "116282700", "intangibleAssetsExcludingGoodwill": "31305185", "cashAndCashEquivalentsAtCarryingValue": "770575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6008778", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "197577", "operatingCashflow": "188555981", "capitalExpenditures": "104364601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77588377", "cashflowFromInvestment": "-69613594", "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": "167244332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 693000000, "cost_of_revenue": 701000000, "gross_profit": -8000000, "ebit": -10000000, "ebitda": -10000000, "pretax_income": -87000000, "tax_provision": -24000000, "net_income": -63000000, "net_income_to_common": -63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1336000000, "total_assets": 5609000000, "short_term_debt": 721000000, "long_term_debt": 440000000, "total_debt": 1161000000, "total_liabilities": 5355000000, "total_equity": 254000000, "shares_outstanding": 116282700, "goodwill_and_intangibles": 26000000 }, "cash_flow": { "operating_cash_flow": 118657343, "capital_expenditure": 42019933, "free_cash_flow": 160677276, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350468, "ticker_id": 4246, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10000000", "ebitda": "-10000000", "netIncome": "-63000000", "grossProfit": "-8000000", "depreciation": "None", "totalRevenue": "693000000", "costOfRevenue": "701000000", "interestIncome": "12000000", "incomeBeforeTax": "-87000000", "interestExpense": "77000000", "operatingIncome": "-22000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-24000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "14000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160000000", "sellingGeneralAndAdministrative": "37000000", "netIncomeFromContinuingOperations": "-63000000" }, "balance": { "goodwill": "None", "inventory": "16000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5609000000", "longTermDebt": "440000000", "shortTermDebt": "721000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "26000000", "reportedCurrency": "USD", "retainedEarnings": "-136000000", "totalLiabilities": "5355000000", "otherCurrentAssets": "302000000", "totalCurrentAssets": "1336000000", "currentLongTermDebt": "302000000", "longTermInvestments": "None", "shortTermInvestments": "16916000", "currentNetReceivables": "230000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4273000000", "currentAccountsPayable": "179000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3790000000", "totalShareholderEquity": "254000000", "capitalLeaseObligations": "3057000000", "otherCurrentLiabilities": "635000000", "totalCurrentLiabilities": "1935000000", "otherNonCurrentLiabilities": "304000000", "totalNonCurrentLiabilities": "3420000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "116282700", "intangibleAssetsExcludingGoodwill": "26000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1185000", "operatingCashflow": "118657343", "capitalExpenditures": "42019933", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215851305", "cashflowFromInvestment": "-15783984", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693000000, "cost_of_revenue": 701000000, "gross_profit": -8000000, "research_and_development": null, "selling_general_admin": 37000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10000000, "depreciation_amortisation": 160000000, "ebitda": -10000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": -87000000, "tax_provision": -24000000, "effective_tax_rate": null, "net_income": -63000000, "net_income_continuing_ops": -63000000, "net_income_to_common": -63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772000000, "short_term_investments": 16916000, "net_receivables": 230000000, "inventory": 16000000, "other_current_assets": null, "total_current_assets": 1336000000, "net_ppe": null, "goodwill": null, "intangible_assets": 26000000, "goodwill_and_intangibles": 26000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4273000000, "total_assets": 5609000000, "short_term_debt": 721000000, "accounts_payable": 179000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1935000000, "long_term_debt": 440000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3420000000, "total_liabilities": 5355000000, "total_debt": 1161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136000000, "total_equity": 254000000, "shares_outstanding": 116282700, "operating_cash_flow": 118657343, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42019933, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15783984, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215851305, "free_cash_flow": 160677276, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10000000", "ebitda": "-10000000", "netIncome": "-63000000", "grossProfit": "-8000000", "depreciation": "None", "totalRevenue": "693000000", "costOfRevenue": "701000000", "interestIncome": "12000000", "incomeBeforeTax": "-87000000", "interestExpense": "77000000", "operatingIncome": "-22000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-24000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "14000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160000000", "sellingGeneralAndAdministrative": "37000000", "netIncomeFromContinuingOperations": "-63000000" }, "balance": { "goodwill": "None", "inventory": "16000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5609000000", "longTermDebt": "440000000", "shortTermDebt": "721000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "26000000", "reportedCurrency": "USD", "retainedEarnings": "-136000000", "totalLiabilities": "5355000000", "otherCurrentAssets": "302000000", "totalCurrentAssets": "1336000000", "currentLongTermDebt": "302000000", "longTermInvestments": "None", "shortTermInvestments": "16916000", "currentNetReceivables": "230000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4273000000", "currentAccountsPayable": "179000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3790000000", "totalShareholderEquity": "254000000", "capitalLeaseObligations": "3057000000", "otherCurrentLiabilities": "635000000", "totalCurrentLiabilities": "1935000000", "otherNonCurrentLiabilities": "304000000", "totalNonCurrentLiabilities": "3420000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "116282700", "intangibleAssetsExcludingGoodwill": "26000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1185000", "operatingCashflow": "118657343", "capitalExpenditures": "42019933", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215851305", "cashflowFromInvestment": "-15783984", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 684000000, "gross_profit": -6000000, "ebit": 4000000, "ebitda": 4000000, "pretax_income": -76000000, "tax_provision": -25000000, "net_income": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 847002000, "total_current_assets": 1365103000, "total_assets": 5687066000, "short_term_debt": 636000000, "long_term_debt": 525000000, "total_debt": 1161000000, "total_liabilities": 5372093000, "total_equity": 314973000, "shares_outstanding": 115000845, "goodwill_and_intangibles": 25405000 }, "cash_flow": { "operating_cash_flow": 140061000, "capital_expenditure": 77871000, "free_cash_flow": 217932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350469, "ticker_id": 4246, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4000000", "ebitda": "4000000", "netIncome": "-51000000", "grossProfit": "-6000000", "depreciation": "None", "totalRevenue": "678000000", "costOfRevenue": "684000000", "interestIncome": "12000000", "incomeBeforeTax": "-76000000", "interestExpense": "80000000", "operatingIncome": "-10000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "34000000", "netIncomeFromContinuingOperations": "-51000000" }, "balance": { "goodwill": "None", "inventory": "16842000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5687066000", "longTermDebt": "525000000", "shortTermDebt": "636000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "25405000", "reportedCurrency": "USD", "retainedEarnings": "-72907000", "totalLiabilities": "5372093000", "otherCurrentAssets": "273893000", "totalCurrentAssets": "1365103000", "currentLongTermDebt": "241000000", "longTermInvestments": "None", "shortTermInvestments": "15366000", "currentNetReceivables": "212000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4321963000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3827610000", "totalShareholderEquity": "314973000", "capitalLeaseObligations": "3061000000", "otherCurrentLiabilities": "663942000", "totalCurrentLiabilities": "1816477000", "otherNonCurrentLiabilities": "326000000", "totalNonCurrentLiabilities": "3555616000", "cashAndShortTermInvestments": "847002000", "commonStockSharesOutstanding": "115000845", "intangibleAssetsExcludingGoodwill": "25405000", "cashAndCashEquivalentsAtCarryingValue": "847002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-208999", "operatingCashflow": "140061000", "capitalExpenditures": "77871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194394000", "cashflowFromInvestment": "-6283000", "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": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 678000000, "cost_of_revenue": 684000000, "gross_profit": -6000000, "research_and_development": null, "selling_general_admin": 34000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4000000, "depreciation_amortisation": 159000000, "ebitda": 4000000, "interest_expense": 80000000, "interest_income": null, "other_non_operating": null, "pretax_income": -76000000, "tax_provision": -25000000, "effective_tax_rate": null, "net_income": -51000000, "net_income_continuing_ops": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 847002000, "short_term_investments": 15366000, "net_receivables": 212000000, "inventory": 16842000, "other_current_assets": null, "total_current_assets": 1365103000, "net_ppe": null, "goodwill": null, "intangible_assets": 25405000, "goodwill_and_intangibles": 25405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4321963000, "total_assets": 5687066000, "short_term_debt": 636000000, "accounts_payable": 142000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1816477000, "long_term_debt": 525000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3555616000, "total_liabilities": 5372093000, "total_debt": 1161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72907000, "total_equity": 314973000, "shares_outstanding": 115000845, "operating_cash_flow": 140061000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194394000, "free_cash_flow": 217932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4000000", "ebitda": "4000000", "netIncome": "-51000000", "grossProfit": "-6000000", "depreciation": "None", "totalRevenue": "678000000", "costOfRevenue": "684000000", "interestIncome": "12000000", "incomeBeforeTax": "-76000000", "interestExpense": "80000000", "operatingIncome": "-10000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "4000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "684000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "34000000", "netIncomeFromContinuingOperations": "-51000000" }, "balance": { "goodwill": "None", "inventory": "16842000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5687066000", "longTermDebt": "525000000", "shortTermDebt": "636000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "25405000", "reportedCurrency": "USD", "retainedEarnings": "-72907000", "totalLiabilities": "5372093000", "otherCurrentAssets": "273893000", "totalCurrentAssets": "1365103000", "currentLongTermDebt": "241000000", "longTermInvestments": "None", "shortTermInvestments": "15366000", "currentNetReceivables": "212000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4321963000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3827610000", "totalShareholderEquity": "314973000", "capitalLeaseObligations": "3061000000", "otherCurrentLiabilities": "663942000", "totalCurrentLiabilities": "1816477000", "otherNonCurrentLiabilities": "326000000", "totalNonCurrentLiabilities": "3555616000", "cashAndShortTermInvestments": "847002000", "commonStockSharesOutstanding": "115000845", "intangibleAssetsExcludingGoodwill": "25405000", "cashAndCashEquivalentsAtCarryingValue": "847002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-208999", "operatingCashflow": "140061000", "capitalExpenditures": "77871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194394000", "cashflowFromInvestment": "-6283000", "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": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 834876000, "cost_of_revenue": 692378000, "gross_profit": 142498000, "ebit": 117000000, "ebitda": 123584000, "pretax_income": 39689000, "tax_provision": -5686000, "net_income": 45375000, "net_income_to_common": 45375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 899447000, "total_current_assets": 1382051000, "total_assets": 5703710000, "short_term_debt": 674774000, "long_term_debt": 526000000, "total_debt": 1200774000, "total_liabilities": 5338897000, "total_equity": 364813000, "shares_outstanding": 116550712, "goodwill_and_intangibles": 25957000 }, "cash_flow": { "operating_cash_flow": 308000000, "capital_expenditure": 0, "free_cash_flow": 308000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350470, "ticker_id": 4246, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117000000", "ebitda": "123584000", "netIncome": "45375000", "grossProfit": "142498000", "depreciation": "None", "totalRevenue": "834876000", "costOfRevenue": "692378000", "interestIncome": "13000000", "incomeBeforeTax": "39689000", "interestExpense": "86000000", "operatingIncome": "83589000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5686000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "58909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52000000", "sellingGeneralAndAdministrative": "113005000", "netIncomeFromContinuingOperations": "46000000" }, "balance": { "goodwill": "None", "inventory": "16633000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5703710000", "longTermDebt": "526000000", "shortTermDebt": "674774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25957000", "reportedCurrency": "USD", "retainedEarnings": "-21709000", "totalLiabilities": "5338897000", "otherCurrentAssets": "281424000", "totalCurrentAssets": "1382051000", "currentLongTermDebt": "284000000", "longTermInvestments": "None", "shortTermInvestments": "45737000", "currentNetReceivables": "138810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4321659000", "currentAccountsPayable": "161237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3871514000", "totalShareholderEquity": "364813000", "capitalLeaseObligations": "3061000000", "otherCurrentLiabilities": "267705000", "totalCurrentLiabilities": "1770258000", "otherNonCurrentLiabilities": "333000000", "totalNonCurrentLiabilities": "3568639000", "cashAndShortTermInvestments": "899447000", "commonStockSharesOutstanding": "116550712", "intangibleAssetsExcludingGoodwill": "25957000", "cashAndCashEquivalentsAtCarryingValue": "899447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "308000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-85000000", "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": "163945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 834876000, "cost_of_revenue": 692378000, "gross_profit": 142498000, "research_and_development": null, "selling_general_admin": 113005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117000000, "depreciation_amortisation": 52000000, "ebitda": 123584000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": 39689000, "tax_provision": -5686000, "effective_tax_rate": null, "net_income": 45375000, "net_income_continuing_ops": 46000000, "net_income_to_common": 45375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 899447000, "short_term_investments": 45737000, "net_receivables": 138810000, "inventory": 16633000, "other_current_assets": null, "total_current_assets": 1382051000, "net_ppe": null, "goodwill": null, "intangible_assets": 25957000, "goodwill_and_intangibles": 25957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4321659000, "total_assets": 5703710000, "short_term_debt": 674774000, "accounts_payable": 161237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1770258000, "long_term_debt": 526000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3568639000, "total_liabilities": 5338897000, "total_debt": 1200774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21709000, "total_equity": 364813000, "shares_outstanding": 116550712, "operating_cash_flow": 308000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98000000, "free_cash_flow": 308000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117000000", "ebitda": "123584000", "netIncome": "45375000", "grossProfit": "142498000", "depreciation": "None", "totalRevenue": "834876000", "costOfRevenue": "692378000", "interestIncome": "13000000", "incomeBeforeTax": "39689000", "interestExpense": "86000000", "operatingIncome": "83589000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5686000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "58909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "692378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52000000", "sellingGeneralAndAdministrative": "113005000", "netIncomeFromContinuingOperations": "46000000" }, "balance": { "goodwill": "None", "inventory": "16633000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5703710000", "longTermDebt": "526000000", "shortTermDebt": "674774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25957000", "reportedCurrency": "USD", "retainedEarnings": "-21709000", "totalLiabilities": "5338897000", "otherCurrentAssets": "281424000", "totalCurrentAssets": "1382051000", "currentLongTermDebt": "284000000", "longTermInvestments": "None", "shortTermInvestments": "45737000", "currentNetReceivables": "138810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4321659000", "currentAccountsPayable": "161237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3871514000", "totalShareholderEquity": "364813000", "capitalLeaseObligations": "3061000000", "otherCurrentLiabilities": "267705000", "totalCurrentLiabilities": "1770258000", "otherNonCurrentLiabilities": "333000000", "totalNonCurrentLiabilities": "3568639000", "cashAndShortTermInvestments": "899447000", "commonStockSharesOutstanding": "116550712", "intangibleAssetsExcludingGoodwill": "25957000", "cashAndCashEquivalentsAtCarryingValue": "899447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "308000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98000000", "cashflowFromInvestment": "-85000000", "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": "163945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 813000000, "cost_of_revenue": 651000000, "gross_profit": 162000000, "ebit": 153000000, "ebitda": 153000000, "pretax_income": 80000000, "tax_provision": 43000000, "net_income": 37000000, "net_income_to_common": 37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 775220000, "total_current_assets": 1302000000, "total_assets": 5492000000, "short_term_debt": 686000000, "long_term_debt": 441000000, "total_debt": 1127000000, "total_liabilities": 5172000000, "total_equity": 320000000, "shares_outstanding": 115849370, "goodwill_and_intangibles": 22000000 }, "cash_flow": { "operating_cash_flow": 233000000, "capital_expenditure": 261310000, "free_cash_flow": 494310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350472, "ticker_id": 4246, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153000000", "ebitda": "153000000", "netIncome": "37000000", "grossProfit": "162000000", "depreciation": "None", "totalRevenue": "813000000", "costOfRevenue": "651000000", "interestIncome": "13000000", "incomeBeforeTax": "80000000", "interestExpense": "73000000", "operatingIncome": "126000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43000000", "reportedCurrency": "MXN", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "36000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5492000000", "longTermDebt": "441000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "22000000", "reportedCurrency": "MXN", "retainedEarnings": "-67000000", "totalLiabilities": "5172000000", "otherCurrentAssets": "292780000", "totalCurrentAssets": "1302000000", "currentLongTermDebt": "299000000", "longTermInvestments": "None", "shortTermInvestments": "46000000", "currentNetReceivables": "171000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4190387000", "currentAccountsPayable": "178000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3726000000", "totalShareholderEquity": "320000000", "capitalLeaseObligations": "2986000000", "otherCurrentLiabilities": "239000000", "totalCurrentLiabilities": "1774000000", "otherNonCurrentLiabilities": "320000000", "totalNonCurrentLiabilities": "3398000000", "cashAndShortTermInvestments": "775220000", "commonStockSharesOutstanding": "115849370", "intangibleAssetsExcludingGoodwill": "22000000", "cashAndCashEquivalentsAtCarryingValue": "775220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "MXN", "changeInInventory": "None", "operatingCashflow": "233000000", "capitalExpenditures": "261310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53967000", "cashflowFromInvestment": "-149000000", "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": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 813000000, "cost_of_revenue": 651000000, "gross_profit": 162000000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153000000, "depreciation_amortisation": 148000000, "ebitda": 153000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": 80000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 37000000, "net_income_continuing_ops": 37000000, "net_income_to_common": 37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 775220000, "short_term_investments": 46000000, "net_receivables": 171000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 1302000000, "net_ppe": null, "goodwill": null, "intangible_assets": 22000000, "goodwill_and_intangibles": 22000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4190387000, "total_assets": 5492000000, "short_term_debt": 686000000, "accounts_payable": 178000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1774000000, "long_term_debt": 441000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3398000000, "total_liabilities": 5172000000, "total_debt": 1127000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67000000, "total_equity": 320000000, "shares_outstanding": 115849370, "operating_cash_flow": 233000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53967000, "free_cash_flow": 494310000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153000000", "ebitda": "153000000", "netIncome": "37000000", "grossProfit": "162000000", "depreciation": "None", "totalRevenue": "813000000", "costOfRevenue": "651000000", "interestIncome": "13000000", "incomeBeforeTax": "80000000", "interestExpense": "73000000", "operatingIncome": "126000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43000000", "reportedCurrency": "MXN", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "36000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "None", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5492000000", "longTermDebt": "441000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "22000000", "reportedCurrency": "MXN", "retainedEarnings": "-67000000", "totalLiabilities": "5172000000", "otherCurrentAssets": "292780000", "totalCurrentAssets": "1302000000", "currentLongTermDebt": "299000000", "longTermInvestments": "None", "shortTermInvestments": "46000000", "currentNetReceivables": "171000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4190387000", "currentAccountsPayable": "178000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3726000000", "totalShareholderEquity": "320000000", "capitalLeaseObligations": "2986000000", "otherCurrentLiabilities": "239000000", "totalCurrentLiabilities": "1774000000", "otherNonCurrentLiabilities": "320000000", "totalNonCurrentLiabilities": "3398000000", "cashAndShortTermInvestments": "775220000", "commonStockSharesOutstanding": "115849370", "intangibleAssetsExcludingGoodwill": "22000000", "cashAndCashEquivalentsAtCarryingValue": "775220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "MXN", "changeInInventory": "None", "operatingCashflow": "233000000", "capitalExpenditures": "261310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53967000", "cashflowFromInvestment": "-149000000", "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": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 726000000, "cost_of_revenue": 646000000, "gross_profit": 80000000, "ebit": 86000000, "ebitda": 86000000, "pretax_income": 14000000, "tax_provision": 4000000, "net_income": 10000000, "net_income_to_common": 10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 747998000, "total_current_assets": 1273000000, "total_assets": 5418000000, "short_term_debt": 682000000, "long_term_debt": 313000000, "total_debt": 995000000, "total_liabilities": 5132000000, "total_equity": 286000000, "shares_outstanding": 116597700, "goodwill_and_intangibles": 21000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 171857000, "free_cash_flow": 475857000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350473, "ticker_id": 4246, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86000000", "ebitda": "86000000", "netIncome": "10000000", "grossProfit": "80000000", "depreciation": "None", "totalRevenue": "726000000", "costOfRevenue": "646000000", "interestIncome": "12000000", "incomeBeforeTax": "14000000", "interestExpense": "72000000", "operatingIncome": "66000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4000000", "reportedCurrency": "MXN", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "14000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000000", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "None", "inventory": "16159000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5418000000", "longTermDebt": "313000000", "shortTermDebt": "682000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21000000", "reportedCurrency": "MXN", "retainedEarnings": "-104000000", "totalLiabilities": "5132000000", "otherCurrentAssets": "266843000", "totalCurrentAssets": "1273000000", "currentLongTermDebt": "325000000", "longTermInvestments": "None", "shortTermInvestments": "16000000", "currentNetReceivables": "226000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4144819000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3641000000", "totalShareholderEquity": "286000000", "capitalLeaseObligations": "3003000000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "1825000000", "otherNonCurrentLiabilities": "307000000", "totalNonCurrentLiabilities": "3307000000", "cashAndShortTermInvestments": "747998000", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "21000000", "cashAndCashEquivalentsAtCarryingValue": "747998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "MXN", "changeInInventory": "-550999", "operatingCashflow": "304000000", "capitalExpenditures": "171857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-141000000", "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": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 726000000, "cost_of_revenue": 646000000, "gross_profit": 80000000, "research_and_development": null, "selling_general_admin": 30000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86000000, "depreciation_amortisation": 12000000, "ebitda": 86000000, "interest_expense": 72000000, "interest_income": null, "other_non_operating": null, "pretax_income": 14000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 10000000, "net_income_continuing_ops": 10000000, "net_income_to_common": 10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 747998000, "short_term_investments": 16000000, "net_receivables": 226000000, "inventory": 16159000, "other_current_assets": null, "total_current_assets": 1273000000, "net_ppe": null, "goodwill": null, "intangible_assets": 21000000, "goodwill_and_intangibles": 21000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4144819000, "total_assets": 5418000000, "short_term_debt": 682000000, "accounts_payable": 209000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1825000000, "long_term_debt": 313000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3307000000, "total_liabilities": 5132000000, "total_debt": 995000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104000000, "total_equity": 286000000, "shares_outstanding": 116597700, "operating_cash_flow": 304000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149000000, "free_cash_flow": 475857000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86000000", "ebitda": "86000000", "netIncome": "10000000", "grossProfit": "80000000", "depreciation": "None", "totalRevenue": "726000000", "costOfRevenue": "646000000", "interestIncome": "12000000", "incomeBeforeTax": "14000000", "interestExpense": "72000000", "operatingIncome": "66000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4000000", "reportedCurrency": "MXN", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "14000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12000000", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "None", "inventory": "16159000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5418000000", "longTermDebt": "313000000", "shortTermDebt": "682000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21000000", "reportedCurrency": "MXN", "retainedEarnings": "-104000000", "totalLiabilities": "5132000000", "otherCurrentAssets": "266843000", "totalCurrentAssets": "1273000000", "currentLongTermDebt": "325000000", "longTermInvestments": "None", "shortTermInvestments": "16000000", "currentNetReceivables": "226000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4144819000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3641000000", "totalShareholderEquity": "286000000", "capitalLeaseObligations": "3003000000", "otherCurrentLiabilities": "190000000", "totalCurrentLiabilities": "1825000000", "otherNonCurrentLiabilities": "307000000", "totalNonCurrentLiabilities": "3307000000", "cashAndShortTermInvestments": "747998000", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "21000000", "cashAndCashEquivalentsAtCarryingValue": "747998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "MXN", "changeInInventory": "-550999", "operatingCashflow": "304000000", "capitalExpenditures": "171857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-141000000", "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": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 768000000, "cost_of_revenue": 637000000, "gross_profit": 131000000, "ebit": 109000000, "ebitda": 109000000, "pretax_income": 47000000, "tax_provision": 14000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 740312000, "total_current_assets": 1277000000, "total_assets": 5381000000, "short_term_debt": 635000000, "long_term_debt": 382000000, "total_debt": 1017000000, "total_liabilities": 5104000000, "total_equity": 277000000, "shares_outstanding": 116597700, "goodwill_and_intangibles": 18000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 141792000, "free_cash_flow": 386792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350474, "ticker_id": 4246, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109000000", "ebitda": "109000000", "netIncome": "33000000", "grossProfit": "131000000", "depreciation": "None", "totalRevenue": "768000000", "costOfRevenue": "637000000", "interestIncome": "12000000", "incomeBeforeTax": "47000000", "interestExpense": "62000000", "operatingIncome": "104000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "MXN", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "27000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43276", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "33000000" }, "balance": { "goodwill": "None", "inventory": "16000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5381000000", "longTermDebt": "382000000", "shortTermDebt": "635000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18000000", "reportedCurrency": "MXN", "retainedEarnings": "-115000000", "totalLiabilities": "5104000000", "otherCurrentAssets": "209688000", "totalCurrentAssets": "1277000000", "currentLongTermDebt": "260000000", "longTermInvestments": "None", "shortTermInvestments": "16000000", "currentNetReceivables": "295000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4104204000", "currentAccountsPayable": "179000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3663000000", "totalShareholderEquity": "277000000", "capitalLeaseObligations": "3021000000", "otherCurrentLiabilities": "218000000", "totalCurrentLiabilities": "1744000000", "otherNonCurrentLiabilities": "289000000", "totalNonCurrentLiabilities": "3360000000", "cashAndShortTermInvestments": "740312000", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "18000000", "cashAndCashEquivalentsAtCarryingValue": "740312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "MXN", "changeInInventory": "509000", "operatingCashflow": "245000000", "capitalExpenditures": "141792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "828000", "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": "134324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768000000, "cost_of_revenue": 637000000, "gross_profit": 131000000, "research_and_development": null, "selling_general_admin": 27000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109000000, "depreciation_amortisation": 43276, "ebitda": 109000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 47000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 33000000, "net_income_continuing_ops": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 740312000, "short_term_investments": 16000000, "net_receivables": 295000000, "inventory": 16000000, "other_current_assets": null, "total_current_assets": 1277000000, "net_ppe": null, "goodwill": null, "intangible_assets": 18000000, "goodwill_and_intangibles": 18000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4104204000, "total_assets": 5381000000, "short_term_debt": 635000000, "accounts_payable": 179000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1744000000, "long_term_debt": 382000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3360000000, "total_liabilities": 5104000000, "total_debt": 1017000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115000000, "total_equity": 277000000, "shares_outstanding": 116597700, "operating_cash_flow": 245000000, "stock_based_compensation": 828000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171000000, "free_cash_flow": 386792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109000000", "ebitda": "109000000", "netIncome": "33000000", "grossProfit": "131000000", "depreciation": "None", "totalRevenue": "768000000", "costOfRevenue": "637000000", "interestIncome": "12000000", "incomeBeforeTax": "47000000", "interestExpense": "62000000", "operatingIncome": "104000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "MXN", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "27000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43276", "sellingGeneralAndAdministrative": "27000000", "netIncomeFromContinuingOperations": "33000000" }, "balance": { "goodwill": "None", "inventory": "16000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5381000000", "longTermDebt": "382000000", "shortTermDebt": "635000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18000000", "reportedCurrency": "MXN", "retainedEarnings": "-115000000", "totalLiabilities": "5104000000", "otherCurrentAssets": "209688000", "totalCurrentAssets": "1277000000", "currentLongTermDebt": "260000000", "longTermInvestments": "None", "shortTermInvestments": "16000000", "currentNetReceivables": "295000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4104204000", "currentAccountsPayable": "179000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3663000000", "totalShareholderEquity": "277000000", "capitalLeaseObligations": "3021000000", "otherCurrentLiabilities": "218000000", "totalCurrentLiabilities": "1744000000", "otherNonCurrentLiabilities": "289000000", "totalNonCurrentLiabilities": "3360000000", "cashAndShortTermInvestments": "740312000", "commonStockSharesOutstanding": "116597700", "intangibleAssetsExcludingGoodwill": "18000000", "cashAndCashEquivalentsAtCarryingValue": "740312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33238000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "MXN", "changeInInventory": "509000", "operatingCashflow": "245000000", "capitalExpenditures": "141792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "828000", "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": "134324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 898973000, "cost_of_revenue": 655768000, "gross_profit": 243205000, "ebit": 171706000, "ebitda": 171706000, "pretax_income": 129442000, "tax_provision": 17623000, "net_income": 111819000, "net_income_to_common": 111819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 774154000, "total_current_assets": 1247647000, "total_assets": 5145972000, "short_term_debt": 592986000, "long_term_debt": 433000000, "total_debt": 1025986000, "total_liabilities": 4903378000, "total_equity": 242594000, "shares_outstanding": 116584700, "goodwill_and_intangibles": 16219000 }, "cash_flow": { "operating_cash_flow": 218000000, "capital_expenditure": 2385140773, "free_cash_flow": 2603140773, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350475, "ticker_id": 4246, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171706000", "ebitda": "171706000", "netIncome": "111819000", "grossProfit": "243205000", "depreciation": "None", "totalRevenue": "898973000", "costOfRevenue": "655768000", "interestIncome": "14000000", "incomeBeforeTax": "129442000", "interestExpense": "45000000", "operatingIncome": "164710000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17623000", "reportedCurrency": "MXN", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "78495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "655768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "145938000", "netIncomeFromContinuingOperations": "112000000" }, "balance": { "goodwill": "None", "inventory": "25464000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5145972000", "longTermDebt": "433000000", "shortTermDebt": "592986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16219000", "reportedCurrency": "MXN", "retainedEarnings": "-148084000", "totalLiabilities": "4903378000", "otherCurrentAssets": "177797000", "totalCurrentAssets": "1247647000", "currentLongTermDebt": "220000000", "longTermInvestments": "None", "shortTermInvestments": "15265000", "currentNetReceivables": "254967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3898325000", "currentAccountsPayable": "249706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3544507000", "totalShareholderEquity": "242594000", "capitalLeaseObligations": "2906000000", "otherCurrentLiabilities": "423474000", "totalCurrentLiabilities": "1621583000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "3281794999", "cashAndShortTermInvestments": "774154000", "commonStockSharesOutstanding": "116584700", "intangibleAssetsExcludingGoodwill": "16219000", "cashAndCashEquivalentsAtCarryingValue": "774154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "MXN", "changeInInventory": "1154000", "operatingCashflow": "218000000", "capitalExpenditures": "2385140773", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-113000000", "stockBasedCompensation": "35199954", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68277384", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 898973000, "cost_of_revenue": 655768000, "gross_profit": 243205000, "research_and_development": null, "selling_general_admin": 145938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171706000, "depreciation_amortisation": 43812, "ebitda": 171706000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 129442000, "tax_provision": 17623000, "effective_tax_rate": null, "net_income": 111819000, "net_income_continuing_ops": 112000000, "net_income_to_common": 111819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 774154000, "short_term_investments": 15265000, "net_receivables": 254967000, "inventory": 25464000, "other_current_assets": null, "total_current_assets": 1247647000, "net_ppe": null, "goodwill": null, "intangible_assets": 16219000, "goodwill_and_intangibles": 16219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3898325000, "total_assets": 5145972000, "short_term_debt": 592986000, "accounts_payable": 249706000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1621583000, "long_term_debt": 433000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3281794999, "total_liabilities": 4903378000, "total_debt": 1025986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148084000, "total_equity": 242594000, "shares_outstanding": 116584700, "operating_cash_flow": 218000000, "stock_based_compensation": 35199954, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2385140773, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 2603140773, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171706000", "ebitda": "171706000", "netIncome": "111819000", "grossProfit": "243205000", "depreciation": "None", "totalRevenue": "898973000", "costOfRevenue": "655768000", "interestIncome": "14000000", "incomeBeforeTax": "129442000", "interestExpense": "45000000", "operatingIncome": "164710000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17623000", "reportedCurrency": "MXN", "netInterestIncome": "-31000000", "nonInterestIncome": "None", "operatingExpenses": "78495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "655768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43812", "sellingGeneralAndAdministrative": "145938000", "netIncomeFromContinuingOperations": "112000000" }, "balance": { "goodwill": "None", "inventory": "25464000", "commonStock": "248278000", "currentDebt": "None", "investments": "None", "totalAssets": "5145972000", "longTermDebt": "433000000", "shortTermDebt": "592986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16219000", "reportedCurrency": "MXN", "retainedEarnings": "-148084000", "totalLiabilities": "4903378000", "otherCurrentAssets": "177797000", "totalCurrentAssets": "1247647000", "currentLongTermDebt": "220000000", "longTermInvestments": "None", "shortTermInvestments": "15265000", "currentNetReceivables": "254967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3898325000", "currentAccountsPayable": "249706000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3544507000", "totalShareholderEquity": "242594000", "capitalLeaseObligations": "2906000000", "otherCurrentLiabilities": "423474000", "totalCurrentLiabilities": "1621583000", "otherNonCurrentLiabilities": "286000000", "totalNonCurrentLiabilities": "3281794999", "cashAndShortTermInvestments": "774154000", "commonStockSharesOutstanding": "116584700", "intangibleAssetsExcludingGoodwill": "16219000", "cashAndCashEquivalentsAtCarryingValue": "774154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "MXN", "changeInInventory": "1154000", "operatingCashflow": "218000000", "capitalExpenditures": "2385140773", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-113000000", "stockBasedCompensation": "35199954", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68277384", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 848000000, "cost_of_revenue": 732000000, "gross_profit": 116000000, "ebit": 26000000, "ebitda": 26000000, "pretax_income": -34000000, "tax_provision": 5000000, "net_income": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 736860000, "total_current_assets": 1192000000, "total_assets": 5009000000, "short_term_debt": 531000000, "long_term_debt": 402000000, "total_debt": 933000000, "total_liabilities": 4878000000, "total_equity": 131000000, "shares_outstanding": 116565140, "goodwill_and_intangibles": -216034000 }, "cash_flow": { "operating_cash_flow": 145000000, "capital_expenditure": 3668000, "free_cash_flow": 148668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350477, "ticker_id": 4246, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26000000", "ebitda": "26000000", "netIncome": "-39000000", "grossProfit": "116000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "732000000", "interestIncome": "8000000", "incomeBeforeTax": "-34000000", "interestExpense": "60000000", "operatingIncome": "39000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5000000", "reportedCurrency": "MXN", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "-230034000", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5009000000", "longTermDebt": "402000000", "shortTermDebt": "531000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14000000", "reportedCurrency": "MXN", "retainedEarnings": "-260000000", "totalLiabilities": "4878000000", "otherCurrentAssets": "145140000", "totalCurrentAssets": "1192000000", "currentLongTermDebt": "165000000", "longTermInvestments": "None", "shortTermInvestments": "15000000", "currentNetReceivables": "278000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3816814000", "currentAccountsPayable": "247000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3001000000", "shortLongTermDebtTotal": "3391000000", "totalShareholderEquity": "131000000", "capitalLeaseObligations": "2824000000", "otherCurrentLiabilities": "178000000", "totalCurrentLiabilities": "1671000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3207000000", "cashAndShortTermInvestments": "736860000", "commonStockSharesOutstanding": "116565140", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "736860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38858000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "MXN", "changeInInventory": "-660000", "operatingCashflow": "145000000", "capitalExpenditures": "3668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "-27244653", "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": "125548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848000000, "cost_of_revenue": 732000000, "gross_profit": 116000000, "research_and_development": null, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26000000, "depreciation_amortisation": 8000000, "ebitda": 26000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": -34000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": -39000000, "net_income_continuing_ops": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 736860000, "short_term_investments": 15000000, "net_receivables": 278000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 1192000000, "net_ppe": null, "goodwill": -230034000, "intangible_assets": 14000000, "goodwill_and_intangibles": -216034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3816814000, "total_assets": 5009000000, "short_term_debt": 531000000, "accounts_payable": 247000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1671000000, "long_term_debt": 402000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3207000000, "total_liabilities": 4878000000, "total_debt": 933000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -260000000, "total_equity": 131000000, "shares_outstanding": 116565140, "operating_cash_flow": 145000000, "stock_based_compensation": -27244653, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87000000, "free_cash_flow": 148668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26000000", "ebitda": "26000000", "netIncome": "-39000000", "grossProfit": "116000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "732000000", "interestIncome": "8000000", "incomeBeforeTax": "-34000000", "interestExpense": "60000000", "operatingIncome": "39000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5000000", "reportedCurrency": "MXN", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "-230034000", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "5009000000", "longTermDebt": "402000000", "shortTermDebt": "531000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14000000", "reportedCurrency": "MXN", "retainedEarnings": "-260000000", "totalLiabilities": "4878000000", "otherCurrentAssets": "145140000", "totalCurrentAssets": "1192000000", "currentLongTermDebt": "165000000", "longTermInvestments": "None", "shortTermInvestments": "15000000", "currentNetReceivables": "278000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3816814000", "currentAccountsPayable": "247000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3001000000", "shortLongTermDebtTotal": "3391000000", "totalShareholderEquity": "131000000", "capitalLeaseObligations": "2824000000", "otherCurrentLiabilities": "178000000", "totalCurrentLiabilities": "1671000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3207000000", "cashAndShortTermInvestments": "736860000", "commonStockSharesOutstanding": "116565140", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "736860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38858000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "MXN", "changeInInventory": "-660000", "operatingCashflow": "145000000", "capitalExpenditures": "3668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "-27244653", "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": "125548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "income_statement": { "revenue": 782000000, "cost_of_revenue": 664000000, "gross_profit": 118000000, "ebit": 65000000, "ebitda": 65000000, "pretax_income": 8000000, "tax_provision": 2000000, "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": 655000000, "total_current_assets": 1073000000, "total_assets": 4789000000, "short_term_debt": 501000000, "long_term_debt": 191000000, "total_debt": 692000000, "total_liabilities": 4617000000, "total_equity": 172000000, "shares_outstanding": 116524400, "goodwill_and_intangibles": -195098342 }, "cash_flow": { "operating_cash_flow": 159000000, "capital_expenditure": 3668000, "free_cash_flow": 162668000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350478, "ticker_id": 4246, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:49:38.508656+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65000000", "ebitda": "65000000", "netIncome": "6000000", "grossProfit": "118000000", "depreciation": "None", "totalRevenue": "782000000", "costOfRevenue": "664000000", "interestIncome": "9000000", "incomeBeforeTax": "8000000", "interestExpense": "57000000", "operatingIncome": "51000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "MXN", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "67000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "38000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "-208098342", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "4789000000", "longTermDebt": "191000000", "shortTermDebt": "501000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13000000", "reportedCurrency": "MXN", "retainedEarnings": "-221000000", "totalLiabilities": "4617000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1073000000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3716000000", "currentAccountsPayable": "187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2890000000", "shortLongTermDebtTotal": "3142000000", "totalShareholderEquity": "172000000", "capitalLeaseObligations": "2801000000", "otherCurrentLiabilities": "160000000", "totalCurrentLiabilities": "1632000000", "otherNonCurrentLiabilities": "300000000", "totalNonCurrentLiabilities": "2985000000", "cashAndShortTermInvestments": "655000000", "commonStockSharesOutstanding": "116524400", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "655000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "MXN", "changeInInventory": "-1333000", "operatingCashflow": "159000000", "capitalExpenditures": "3668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "42764511", "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": "120507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782000000, "cost_of_revenue": 664000000, "gross_profit": 118000000, "research_and_development": null, "selling_general_admin": 38000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65000000, "depreciation_amortisation": 9000000, "ebitda": 65000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 8000000, "tax_provision": 2000000, "effective_tax_rate": null, "net_income": 6000000, "net_income_continuing_ops": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655000000, "short_term_investments": null, "net_receivables": 289000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 1073000000, "net_ppe": null, "goodwill": -208098342, "intangible_assets": 13000000, "goodwill_and_intangibles": -195098342, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3716000000, "total_assets": 4789000000, "short_term_debt": 501000000, "accounts_payable": 187000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1632000000, "long_term_debt": 191000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2985000000, "total_liabilities": 4617000000, "total_debt": 692000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -221000000, "total_equity": 172000000, "shares_outstanding": 116524400, "operating_cash_flow": 159000000, "stock_based_compensation": 42764511, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109000000, "free_cash_flow": 162668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65000000", "ebitda": "65000000", "netIncome": "6000000", "grossProfit": "118000000", "depreciation": "None", "totalRevenue": "782000000", "costOfRevenue": "664000000", "interestIncome": "9000000", "incomeBeforeTax": "8000000", "interestExpense": "57000000", "operatingIncome": "51000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000000", "reportedCurrency": "MXN", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "67000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "38000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "-208098342", "inventory": "17000000", "commonStock": "248000000", "currentDebt": "None", "investments": "None", "totalAssets": "4789000000", "longTermDebt": "191000000", "shortTermDebt": "501000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "13000000", "reportedCurrency": "MXN", "retainedEarnings": "-221000000", "totalLiabilities": "4617000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1073000000", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3716000000", "currentAccountsPayable": "187000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2890000000", "shortLongTermDebtTotal": "3142000000", "totalShareholderEquity": "172000000", "capitalLeaseObligations": "2801000000", "otherCurrentLiabilities": "160000000", "totalCurrentLiabilities": "1632000000", "otherNonCurrentLiabilities": "300000000", "totalNonCurrentLiabilities": "2985000000", "cashAndShortTermInvestments": "655000000", "commonStockSharesOutstanding": "116524400", "intangibleAssetsExcludingGoodwill": "13000000", "cashAndCashEquivalentsAtCarryingValue": "655000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "MXN", "changeInInventory": "-1333000", "operatingCashflow": "159000000", "capitalExpenditures": "3668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "42764511", "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": "120507000", "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" ] } } }