{ "ticker": { "uuid": "db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21", "symbol": "KNOP", "name": "KNOT Offshore Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21/", "api_url": "https://sharemaestro.com/factors/api/tickers/db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21/" }, "ticker_metadata": { "id": 2398, "uuid": "db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21", "symbol": "KNOP", "name": "KNOT Offshore Partners LP", "asset_type": "equity", "market_cap": 382156000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "KNOT Offshore Partners LP owns and operates tanker vessels under long-term charters in the North Sea and Brazil. The company is headquartered in Aberdeen, the United Kingdom.", "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": "db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21", "symbol": "KNOP", "name": "KNOT Offshore Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21/", "api_url": "https://sharemaestro.com/factors/api/tickers/db0a93a0-5f39-4ce1-ae33-cdbb44d8ce21/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.92, "quality": 0.77, "momentum": 0.89, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 10.73, "market_cap": 363875760, "pe_ratio": 19.8785, "earnings_yield": 0.0503, "ebitda_to_ev": 0.1898, "shareholder_yield": 0.0287, "roe": 0.0299, "piotroski_f_score": 7, "momentum_12_1": 0.7495, "volatility_252d": 0.3355 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:32.831509+00:00", "batch_id": "" }, "size": { "price_close": 10.73, "market_cap": 363875760, "market_cap_usd": 363875760, "enterprise_value": 1200474761, "shares_outstanding": 33912000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.8785, "pb_ratio": 0.5951, "ptbv_ratio": 0.5951, "ps_ratio": 0.9771, "pcf_ratio": 2.3679, "pfcf_ratio": 2.3605, "ev_ebitda": 5.2694, "ev_ebit": 12.0603, "ev_sales": 3.2234, "ev_fcf": 7.7876, "earnings_yield": 0.0503, "fcf_yield": 0.1284, "price_to_sales": 0.9771, "price_to_book": 0.5951, "price_to_cashflow": 2.3679, "ebitda_to_ev": 0.1898, "sales_yield": 0.3102 }, "yield": { "dividend_yield": 0.0287, "buyback_yield": 0, "shareholder_yield": 0.0287, "debt_paydown_yield": null, "total_yield": 0.0287 }, "quality": { "gross_margin": 0.28, "operating_margin": 0.2673, "net_margin": 0.0492, "ebitda_margin": 0.6117, "fcf_margin": 0.4139, "roe": 0.0299, "roa": 0.011, "roic": 0.0657, "roc_greenblatt": null, "asset_turnover": 0.2239, "cash_conversion": 8.4213, "accruals_ratio": -0.0814, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.8906, "revenue_stability_5y": 0.1101, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0627, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7042, "net_debt_to_ebitda": 3.6722, "debt_to_assets": 0.5588, "interest_coverage": 1.6145, "current_ratio": 0.2531, "quick_ratio": 0.2444, "net_debt": 836599001, "local_beta": 0.0007, "volatility_252d": 0.3355, "volatility_60d": 0.7115, "max_drawdown_12m": -0.1459, "risk_adjusted_momentum": 2.2338 }, "growth": { "revenue_growth_1y": 0.1424, "revenue_growth_3y_cagr": 0.1071, "revenue_growth_5y_cagr": 0.0547, "eps_growth_1y": 0.2884, "eps_growth_3y_cagr": -0.2654, "eps_growth_5y_cagr": -0.1864, "fcf_growth_1y": 0.0464, "book_value_growth_1y": 0.0275, "revenue_growth": 0.1424, "earnings_growth": 0.2884 }, "momentum": { "price_return_1m": -0.0316, "price_return_3m": 0.0112, "price_return_6m": 0.0081, "price_return_9m": 0.3379, "price_return_12m": 0.6943, "price_return_12m_ex1m": 0.7495, "momentum_6m": 0.0081, "momentum_12m": 0.6943, "momentum_12_1": 0.7495, "distance_from_52w_high": -0.0637, "distance_from_52w_low": 0.7022, "relative_strength": 0.5943 }, "raw_ttm": { "revenue_ttm": 372421000, "gross_profit_ttm": 104270000, "ebit_ttm": 99539000, "ebitda_ttm": 227819000, "net_income_ttm": 18305000, "eps_diluted_ttm": 0.5398, "operating_cash_flow_ttm": 153668230, "capital_expenditure_ttm": 483621, "fcf_ttm": 154151851, "dividends_paid_ttm": 10437845, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61654000, "cash_and_equivalents": 92655999, "total_current_assets": 121753000, "total_current_liabilities": 481134999, "net_ppe": null, "total_assets": 1663004000, "total_debt": 929255000, "total_equity": 611418999, "net_working_capital": -23658998, "book_value_per_share": 18.0296, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.0296 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 9, "rank_ptbv": 7, "rank_ps": 27, "rank_pcf": 7, "rank_ev_ebitda": 13, "rank_ev_ebit": 48, "rank_earnings_yield": 53, "rank_fcf_yield": 30, "rank_dividend_yield": 27, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 65, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 73, "rank_fcf_margin": 19, "rank_piotroski": 18, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16 }, "composites": { "value_composite": 8, "quality_composite": 23, "momentum_composite": 11, "growth_composite": 70, "yield_composite": 18, "svqf_composite": 77, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 47, "overall_composite": 3, "quality_value_composite": 0.8417, "os_score": 0.97, "value_percentile": 0.92, "quality_percentile": 0.77, "momentum_percentile": 0.89, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 47, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4382, "ticker_id": 2398, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:32.831509+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.73, "market_cap": 363875760, "market_cap_usd": 363875760, "enterprise_value": 1200474761, "shares_outstanding": 33912000, "fx_rate_to_usd": null, "pe_ratio": 19.87849003, "pb_ratio": 0.59513322, "ptbv_ratio": 0.59513322, "ps_ratio": 0.97705489, "pcf_ratio": 2.36793096, "pfcf_ratio": 2.36050205, "ev_ebitda": 5.26942336, "ev_ebit": 12.0603458, "ev_sales": 3.22343466, "ev_fcf": 7.78761172, "earnings_yield": 0.05030563, "fcf_yield": 0.12840907, "dividend_yield": 0.02868519, "buyback_yield": 0, "shareholder_yield": 0.02868519, "debt_paydown_yield": null, "total_yield": 0.02868519, "gross_margin": 0.27997884, "operating_margin": 0.26727548, "net_margin": 0.04915136, "ebitda_margin": 0.61172437, "fcf_margin": 0.41391826, "roe": 0.02993855, "roa": 0.01100719, "roic": 0.06565345, "roc_greenblatt": null, "asset_turnover": 0.22394474, "cash_conversion": 8.42129751, "accruals_ratio": -0.08139682, "sbc_to_revenue": null, "debt_to_equity": 1.70422575, "net_debt_to_ebitda": 3.67220908, "debt_to_assets": 0.55878098, "interest_coverage": 1.61447757, "current_ratio": 0.25305372, "quick_ratio": 0.24437216, "net_debt": 836599001, "revenue_growth_1y": 0.14240972, "revenue_growth_3y_cagr": 0.10708921, "revenue_growth_5y_cagr": 0.05471712, "eps_growth_1y": 0.28835867, "eps_growth_3y_cagr": -0.26537497, "eps_growth_5y_cagr": -0.18635419, "fcf_growth_1y": 0.04643105, "book_value_growth_1y": 0.0274518, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.890572, "revenue_stability_5y": 0.110089, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03158845, "price_return_3m": 0.01122431, "price_return_6m": 0.00807967, "price_return_9m": 0.33788856, "price_return_12m": 0.69427295, "price_return_12m_ex1m": 0.74953814, "distance_from_52w_high": -0.06369983, "distance_from_52w_low": 0.70222892, "relative_strength": 0.59430937, "local_beta": 0.0007, "volatility_252d": 0.335546, "volatility_60d": 0.711544, "max_drawdown_12m": -0.14591285, "revenue_ttm": 372421000, "gross_profit_ttm": 104270000, "ebit_ttm": 99539000, "ebitda_ttm": 227819000, "net_income_ttm": 18305000, "eps_diluted_ttm": 0.53977943, "operating_cash_flow_ttm": 153668230, "capital_expenditure_ttm": 483621, "fcf_ttm": 154151851, "dividends_paid_ttm": 10437845, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61654000, "cash_and_equivalents": 92655999, "total_current_assets": 121753000, "total_current_liabilities": 481134999, "net_ppe": null, "total_assets": 1663004000, "total_debt": 929255000, "total_equity": 611418999, "net_working_capital": -23658998, "book_value_per_share": 18.02957652, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.02957652, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 53, "rank_pb": 9, "rank_ptbv": 7, "rank_ps": 27, "rank_pcf": 7, "rank_ev_ebitda": 13, "rank_ev_ebit": 48, "rank_earnings_yield": 53, "rank_fcf_yield": 30, "rank_dividend_yield": 27, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 65, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 73, "rank_fcf_margin": 19, "rank_piotroski": 18, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16, "value_composite": 8, "quality_composite": 23, "momentum_composite": 11, "growth_composite": 70, "yield_composite": 18, "svqf_composite": 77, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 47, "overall_composite": 3, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.73, "os": 0.97, "value": 0.92, "quality": 0.77, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.8785, "earnings_yield": 0.0503, "shareholder_yield": 0.0287, "roe": 0.0299, "momentum_12_1": 0.7495, "complete_fields": { "id": 4382, "ticker_id": 2398, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:32.831509+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.73, "market_cap": 363875760, "market_cap_usd": 363875760, "enterprise_value": 1200474761, "shares_outstanding": 33912000, "fx_rate_to_usd": null, "pe_ratio": 19.87849003, "pb_ratio": 0.59513322, "ptbv_ratio": 0.59513322, "ps_ratio": 0.97705489, "pcf_ratio": 2.36793096, "pfcf_ratio": 2.36050205, "ev_ebitda": 5.26942336, "ev_ebit": 12.0603458, "ev_sales": 3.22343466, "ev_fcf": 7.78761172, "earnings_yield": 0.05030563, "fcf_yield": 0.12840907, "dividend_yield": 0.02868519, "buyback_yield": 0, "shareholder_yield": 0.02868519, "debt_paydown_yield": null, "total_yield": 0.02868519, "gross_margin": 0.27997884, "operating_margin": 0.26727548, "net_margin": 0.04915136, "ebitda_margin": 0.61172437, "fcf_margin": 0.41391826, "roe": 0.02993855, "roa": 0.01100719, "roic": 0.06565345, "roc_greenblatt": null, "asset_turnover": 0.22394474, "cash_conversion": 8.42129751, "accruals_ratio": -0.08139682, "sbc_to_revenue": null, "debt_to_equity": 1.70422575, "net_debt_to_ebitda": 3.67220908, "debt_to_assets": 0.55878098, "interest_coverage": 1.61447757, "current_ratio": 0.25305372, "quick_ratio": 0.24437216, "net_debt": 836599001, "revenue_growth_1y": 0.14240972, "revenue_growth_3y_cagr": 0.10708921, "revenue_growth_5y_cagr": 0.05471712, "eps_growth_1y": 0.28835867, "eps_growth_3y_cagr": -0.26537497, "eps_growth_5y_cagr": -0.18635419, "fcf_growth_1y": 0.04643105, "book_value_growth_1y": 0.0274518, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.890572, "revenue_stability_5y": 0.110089, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03158845, "price_return_3m": 0.01122431, "price_return_6m": 0.00807967, "price_return_9m": 0.33788856, "price_return_12m": 0.69427295, "price_return_12m_ex1m": 0.74953814, "distance_from_52w_high": -0.06369983, "distance_from_52w_low": 0.70222892, "relative_strength": 0.59430937, "local_beta": 0.0007, "volatility_252d": 0.335546, "volatility_60d": 0.711544, "max_drawdown_12m": -0.14591285, "revenue_ttm": 372421000, "gross_profit_ttm": 104270000, "ebit_ttm": 99539000, "ebitda_ttm": 227819000, "net_income_ttm": 18305000, "eps_diluted_ttm": 0.53977943, "operating_cash_flow_ttm": 153668230, "capital_expenditure_ttm": 483621, "fcf_ttm": 154151851, "dividends_paid_ttm": 10437845, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61654000, "cash_and_equivalents": 92655999, "total_current_assets": 121753000, "total_current_liabilities": 481134999, "net_ppe": null, "total_assets": 1663004000, "total_debt": 929255000, "total_equity": 611418999, "net_working_capital": -23658998, "book_value_per_share": 18.02957652, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.02957652, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 53, "rank_pb": 9, "rank_ptbv": 7, "rank_ps": 27, "rank_pcf": 7, "rank_ev_ebitda": 13, "rank_ev_ebit": 48, "rank_earnings_yield": 53, "rank_fcf_yield": 30, "rank_dividend_yield": 27, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 65, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 73, "rank_fcf_margin": 19, "rank_piotroski": 18, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16, "value_composite": 8, "quality_composite": 23, "momentum_composite": 11, "growth_composite": 70, "yield_composite": 18, "svqf_composite": 77, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 47, "overall_composite": 3, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 364443000, "cost_of_revenue": 253479000, "gross_profit": 110964000, "ebit": 103566000, "ebitda": 223269000, "pretax_income": 24422000, "tax_provision": 1163000, "net_income": 23259000, "net_income_to_common": 23259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88983000, "total_current_assets": 111444000, "total_assets": 1684837000, "short_term_debt": 381532000, "long_term_debt": 573974000, "total_debt": 955506000, "total_liabilities": 1063864000, "total_equity": 620973000, "shares_outstanding": 33918000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155736000, "capital_expenditure": 281000, "free_cash_flow": 156017000, "dividends_paid": 10401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285876, "ticker_id": 2398, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103566000", "ebitda": "223269000", "netIncome": "23259000", "grossProfit": "110964000", "depreciation": "None", "totalRevenue": "364443000", "costOfRevenue": "253479000", "interestIncome": "3571000", "incomeBeforeTax": "24422000", "interestExpense": "62785000", "operatingIncome": "103566000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1163000", "reportedCurrency": "USD", "netInterestIncome": "-59214000", "nonInterestIncome": "None", "operatingExpenses": "7398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119703000", "sellingGeneralAndAdministrative": "7398000", "netIncomeFromContinuingOperations": "23259000" }, "balance": { "goodwill": "None", "inventory": "4288000", "commonStock": "536665000", "currentDebt": "None", "investments": "None", "totalAssets": "1684837000", "longTermDebt": "573974000", "shortTermDebt": "381532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1063864000", "otherCurrentAssets": "17468000", "totalCurrentAssets": "111444000", "currentLongTermDebt": "381126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1573393000", "currentAccountsPayable": "9607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "955975000", "totalShareholderEquity": "620973000", "capitalLeaseObligations": "875000", "otherCurrentLiabilities": "26763000", "totalCurrentLiabilities": "426926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636937999", "cashAndShortTermInvestments": "88983000", "commonStockSharesOutstanding": "33918000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23259000", "profitLoss": "None", "dividendPayout": "10401000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1066000", "operatingCashflow": "155736000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108630000", "cashflowFromInvestment": "-25290000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364443000, "cost_of_revenue": 253479000, "gross_profit": 110964000, "research_and_development": null, "selling_general_admin": 7398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103566000, "depreciation_amortisation": 119703000, "ebitda": 223269000, "interest_expense": 62785000, "interest_income": null, "other_non_operating": null, "pretax_income": 24422000, "tax_provision": 1163000, "effective_tax_rate": null, "net_income": 23259000, "net_income_continuing_ops": 23259000, "net_income_to_common": 23259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88983000, "short_term_investments": null, "net_receivables": 705000, "inventory": 4288000, "other_current_assets": null, "total_current_assets": 111444000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1573393000, "total_assets": 1684837000, "short_term_debt": 381532000, "accounts_payable": 9607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426926000, "long_term_debt": 573974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636937999, "total_liabilities": 1063864000, "total_debt": 955506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 620973000, "shares_outstanding": 33918000, "operating_cash_flow": 155736000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25290000, "dividends_paid": 10401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108630000, "free_cash_flow": 156017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103566000", "ebitda": "223269000", "netIncome": "23259000", "grossProfit": "110964000", "depreciation": "None", "totalRevenue": "364443000", "costOfRevenue": "253479000", "interestIncome": "3571000", "incomeBeforeTax": "24422000", "interestExpense": "62785000", "operatingIncome": "103566000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1163000", "reportedCurrency": "USD", "netInterestIncome": "-59214000", "nonInterestIncome": "None", "operatingExpenses": "7398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119703000", "sellingGeneralAndAdministrative": "7398000", "netIncomeFromContinuingOperations": "23259000" }, "balance": { "goodwill": "None", "inventory": "4288000", "commonStock": "536665000", "currentDebt": "None", "investments": "None", "totalAssets": "1684837000", "longTermDebt": "573974000", "shortTermDebt": "381532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1063864000", "otherCurrentAssets": "17468000", "totalCurrentAssets": "111444000", "currentLongTermDebt": "381126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1573393000", "currentAccountsPayable": "9607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "955975000", "totalShareholderEquity": "620973000", "capitalLeaseObligations": "875000", "otherCurrentLiabilities": "26763000", "totalCurrentLiabilities": "426926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636937999", "cashAndShortTermInvestments": "88983000", "commonStockSharesOutstanding": "33918000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23259000", "profitLoss": "None", "dividendPayout": "10401000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1066000", "operatingCashflow": "155736000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108630000", "cashflowFromInvestment": "-25290000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 312629000, "cost_of_revenue": 112119000, "gross_profit": 200510000, "ebit": 79827000, "ebitda": 190681000, "pretax_income": 14696000, "tax_provision": 631000, "net_income": 14065000, "net_income_to_common": 14065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66933000, "total_current_assets": 95372000, "total_assets": 1572165000, "short_term_debt": 257831000, "long_term_debt": 648075000, "total_debt": 905906000, "total_liabilities": 961030000, "total_equity": 611135000, "shares_outstanding": 34297000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 137145000, "capital_expenditure": 945000, "free_cash_flow": 138090000, "dividends_paid": 10407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285881, "ticker_id": 2398, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79827000", "ebitda": "190681000", "netIncome": "14065000", "grossProfit": "200510000", "depreciation": "None", "totalRevenue": "312629000", "costOfRevenue": "112119000", "interestIncome": "3636000", "incomeBeforeTax": "14696000", "interestExpense": "65131000", "operatingIncome": "72915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "631000", "reportedCurrency": "USD", "netInterestIncome": "-64074000", "nonInterestIncome": "None", "operatingExpenses": "127595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110854000", "sellingGeneralAndAdministrative": "6067000", "netIncomeFromContinuingOperations": "14065000" }, "balance": { "goodwill": "None", "inventory": "3304000", "commonStock": "526827000", "currentDebt": "None", "investments": "None", "totalAssets": "1572165000", "longTermDebt": "648075000", "shortTermDebt": "257831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "961030000", "otherCurrentAssets": "9617000", "totalCurrentAssets": "95372000", "currentLongTermDebt": "256659000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476793000", "currentAccountsPayable": "5766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906003000", "totalShareholderEquity": "611135000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "13300000", "totalCurrentLiabilities": "287122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "673908000", "cashAndShortTermInvestments": "66933000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14065000", "profitLoss": "None", "dividendPayout": "10407000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "583000", "operatingCashflow": "137145000", "capitalExpenditures": "945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133320000", "cashflowFromInvestment": "-338000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312629000, "cost_of_revenue": 112119000, "gross_profit": 200510000, "research_and_development": null, "selling_general_admin": 6067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79827000, "depreciation_amortisation": 110854000, "ebitda": 190681000, "interest_expense": 65131000, "interest_income": null, "other_non_operating": null, "pretax_income": 14696000, "tax_provision": 631000, "effective_tax_rate": null, "net_income": 14065000, "net_income_continuing_ops": 14065000, "net_income_to_common": 14065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66933000, "short_term_investments": null, "net_receivables": 15518000, "inventory": 3304000, "other_current_assets": null, "total_current_assets": 95372000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1476793000, "total_assets": 1572165000, "short_term_debt": 257831000, "accounts_payable": 5766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287122000, "long_term_debt": 648075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 673908000, "total_liabilities": 961030000, "total_debt": 905906000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 611135000, "shares_outstanding": 34297000, "operating_cash_flow": 137145000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338000, "dividends_paid": 10407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133320000, "free_cash_flow": 138090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79827000", "ebitda": "190681000", "netIncome": "14065000", "grossProfit": "200510000", "depreciation": "None", "totalRevenue": "312629000", "costOfRevenue": "112119000", "interestIncome": "3636000", "incomeBeforeTax": "14696000", "interestExpense": "65131000", "operatingIncome": "72915000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "631000", "reportedCurrency": "USD", "netInterestIncome": "-64074000", "nonInterestIncome": "None", "operatingExpenses": "127595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110854000", "sellingGeneralAndAdministrative": "6067000", "netIncomeFromContinuingOperations": "14065000" }, "balance": { "goodwill": "None", "inventory": "3304000", "commonStock": "526827000", "currentDebt": "None", "investments": "None", "totalAssets": "1572165000", "longTermDebt": "648075000", "shortTermDebt": "257831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "961030000", "otherCurrentAssets": "9617000", "totalCurrentAssets": "95372000", "currentLongTermDebt": "256659000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476793000", "currentAccountsPayable": "5766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906003000", "totalShareholderEquity": "611135000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "13300000", "totalCurrentLiabilities": "287122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "673908000", "cashAndShortTermInvestments": "66933000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14065000", "profitLoss": "None", "dividendPayout": "10407000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "583000", "operatingCashflow": "137145000", "capitalExpenditures": "945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133320000", "cashflowFromInvestment": "-338000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 290716000, "cost_of_revenue": 209789000, "gross_profit": 80927000, "ebit": 34387000, "ebitda": 144638000, "pretax_income": -38923000, "tax_provision": -4595000, "net_income": -34328000, "net_income_to_common": -34328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63921000, "total_current_assets": 89779000, "total_assets": 1596490000, "short_term_debt": 99942000, "long_term_debt": 857829000, "total_debt": 957771000, "total_liabilities": 989013000, "total_equity": 607477000, "shares_outstanding": 39322000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 131641000, "capital_expenditure": 2779000, "free_cash_flow": 134420000, "dividends_paid": 10407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285886, "ticker_id": 2398, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34387000", "ebitda": "144638000", "netIncome": "-34328000", "grossProfit": "80927000", "depreciation": "None", "totalRevenue": "290716000", "costOfRevenue": "209789000", "interestIncome": "2948000", "incomeBeforeTax": "-38923000", "interestExpense": "72659000", "operatingIncome": "25136000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4595000", "reportedCurrency": "USD", "netInterestIncome": "-66895000", "nonInterestIncome": "None", "operatingExpenses": "55791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110251000", "sellingGeneralAndAdministrative": "6142000", "netIncomeFromContinuingOperations": "-23019000" }, "balance": { "goodwill": "None", "inventory": "3696000", "commonStock": "523169000", "currentDebt": "None", "investments": "None", "totalAssets": "1596490000", "longTermDebt": "857829000", "shortTermDebt": "99942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "989013000", "otherCurrentAssets": "14587000", "totalCurrentAssets": "89779000", "currentLongTermDebt": "98960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1506711000", "currentAccountsPayable": "10243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "958915000", "totalShareholderEquity": "607477000", "capitalLeaseObligations": "2126000", "otherCurrentLiabilities": "16881000", "totalCurrentLiabilities": "127577000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "861436000", "cashAndShortTermInvestments": "63921000", "commonStockSharesOutstanding": "39322000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34328000", "profitLoss": "None", "dividendPayout": "10407000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2139000", "operatingCashflow": "131641000", "capitalExpenditures": "2779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112510000", "cashflowFromInvestment": "-2779000", "stockBasedCompensation": "-209203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290716000, "cost_of_revenue": 209789000, "gross_profit": 80927000, "research_and_development": null, "selling_general_admin": 6142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34387000, "depreciation_amortisation": 110251000, "ebitda": 144638000, "interest_expense": 72659000, "interest_income": null, "other_non_operating": null, "pretax_income": -38923000, "tax_provision": -4595000, "effective_tax_rate": null, "net_income": -34328000, "net_income_continuing_ops": -23019000, "net_income_to_common": -34328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63921000, "short_term_investments": null, "net_receivables": 7575000, "inventory": 3696000, "other_current_assets": null, "total_current_assets": 89779000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1506711000, "total_assets": 1596490000, "short_term_debt": 99942000, "accounts_payable": 10243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127577000, "long_term_debt": 857829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 861436000, "total_liabilities": 989013000, "total_debt": 957771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 607477000, "shares_outstanding": 39322000, "operating_cash_flow": 131641000, "stock_based_compensation": -209203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2779000, "dividends_paid": 10407000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112510000, "free_cash_flow": 134420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34387000", "ebitda": "144638000", "netIncome": "-34328000", "grossProfit": "80927000", "depreciation": "None", "totalRevenue": "290716000", "costOfRevenue": "209789000", "interestIncome": "2948000", "incomeBeforeTax": "-38923000", "interestExpense": "72659000", "operatingIncome": "25136000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4595000", "reportedCurrency": "USD", "netInterestIncome": "-66895000", "nonInterestIncome": "None", "operatingExpenses": "55791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "209789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110251000", "sellingGeneralAndAdministrative": "6142000", "netIncomeFromContinuingOperations": "-23019000" }, "balance": { "goodwill": "None", "inventory": "3696000", "commonStock": "523169000", "currentDebt": "None", "investments": "None", "totalAssets": "1596490000", "longTermDebt": "857829000", "shortTermDebt": "99942000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "989013000", "otherCurrentAssets": "14587000", "totalCurrentAssets": "89779000", "currentLongTermDebt": "98960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1506711000", "currentAccountsPayable": "10243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "958915000", "totalShareholderEquity": "607477000", "capitalLeaseObligations": "2126000", "otherCurrentLiabilities": "16881000", "totalCurrentLiabilities": "127577000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "861436000", "cashAndShortTermInvestments": "63921000", "commonStockSharesOutstanding": "39322000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34328000", "profitLoss": "None", "dividendPayout": "10407000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2139000", "operatingCashflow": "131641000", "capitalExpenditures": "2779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112510000", "cashflowFromInvestment": "-2779000", "stockBasedCompensation": "-209203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10407000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 268585000, "cost_of_revenue": 196265000, "gross_profit": 72320000, "ebit": 102774000, "ebitda": 210193000, "pretax_income": 59542000, "tax_provision": 875000, "net_income": 58667000, "net_income_to_common": 58667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47579000, "total_current_assets": 85934000, "total_assets": 1733953000, "short_term_debt": 371217000, "long_term_debt": 686601000, "total_debt": 1057818000, "total_liabilities": 1081741000, "total_equity": 652212000, "shares_outstanding": 38335000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100942000, "capital_expenditure": 3309000, "free_cash_flow": 104251000, "dividends_paid": 79470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285891, "ticker_id": 2398, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102774000", "ebitda": "210193000", "netIncome": "58667000", "grossProfit": "72320000", "depreciation": "None", "totalRevenue": "268585000", "costOfRevenue": "196265000", "interestIncome": "822000", "incomeBeforeTax": "59542000", "interestExpense": "43232000", "operatingIncome": "66222000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "875000", "reportedCurrency": "USD", "netInterestIncome": "-42410000", "nonInterestIncome": "None", "operatingExpenses": "6098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107419000", "sellingGeneralAndAdministrative": "6098000", "netIncomeFromContinuingOperations": "58667000" }, "balance": { "goodwill": "None", "inventory": "5759000", "commonStock": "567904000", "currentDebt": "None", "investments": "None", "totalAssets": "1733953000", "longTermDebt": "686601000", "shortTermDebt": "371217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1081741000", "otherCurrentAssets": "21664000", "totalCurrentAssets": "85934000", "currentLongTermDebt": "369787000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1648019000", "currentAccountsPayable": "4268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1633641000", "shortLongTermDebtTotal": "1058649000", "totalShareholderEquity": "652212000", "capitalLeaseObligations": "2261000", "otherCurrentLiabilities": "11653000", "totalCurrentLiabilities": "389992000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "691749000", "cashAndShortTermInvestments": "47579000", "commonStockSharesOutstanding": "38335000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58667000", "profitLoss": "None", "dividendPayout": "79470000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2163000", "operatingCashflow": "100942000", "capitalExpenditures": "3309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79968000", "cashflowFromInvestment": "-35514000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268585000, "cost_of_revenue": 196265000, "gross_profit": 72320000, "research_and_development": null, "selling_general_admin": 6098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102774000, "depreciation_amortisation": 107419000, "ebitda": 210193000, "interest_expense": 43232000, "interest_income": null, "other_non_operating": null, "pretax_income": 59542000, "tax_provision": 875000, "effective_tax_rate": null, "net_income": 58667000, "net_income_continuing_ops": 58667000, "net_income_to_common": 58667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47579000, "short_term_investments": null, "net_receivables": 10932000, "inventory": 5759000, "other_current_assets": null, "total_current_assets": 85934000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1648019000, "total_assets": 1733953000, "short_term_debt": 371217000, "accounts_payable": 4268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389992000, "long_term_debt": 686601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 691749000, "total_liabilities": 1081741000, "total_debt": 1057818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 652212000, "shares_outstanding": 38335000, "operating_cash_flow": 100942000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35514000, "dividends_paid": 79470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79968000, "free_cash_flow": 104251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102774000", "ebitda": "210193000", "netIncome": "58667000", "grossProfit": "72320000", "depreciation": "None", "totalRevenue": "268585000", "costOfRevenue": "196265000", "interestIncome": "822000", "incomeBeforeTax": "59542000", "interestExpense": "43232000", "operatingIncome": "66222000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "875000", "reportedCurrency": "USD", "netInterestIncome": "-42410000", "nonInterestIncome": "None", "operatingExpenses": "6098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107419000", "sellingGeneralAndAdministrative": "6098000", "netIncomeFromContinuingOperations": "58667000" }, "balance": { "goodwill": "None", "inventory": "5759000", "commonStock": "567904000", "currentDebt": "None", "investments": "None", "totalAssets": "1733953000", "longTermDebt": "686601000", "shortTermDebt": "371217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1081741000", "otherCurrentAssets": "21664000", "totalCurrentAssets": "85934000", "currentLongTermDebt": "369787000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1648019000", "currentAccountsPayable": "4268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1633641000", "shortLongTermDebtTotal": "1058649000", "totalShareholderEquity": "652212000", "capitalLeaseObligations": "2261000", "otherCurrentLiabilities": "11653000", "totalCurrentLiabilities": "389992000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "691749000", "cashAndShortTermInvestments": "47579000", "commonStockSharesOutstanding": "38335000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58667000", "profitLoss": "None", "dividendPayout": "79470000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2163000", "operatingCashflow": "100942000", "capitalExpenditures": "3309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79968000", "cashflowFromInvestment": "-35514000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 281129000, "cost_of_revenue": 171673000, "gross_profit": 109456000, "ebit": 83440000, "ebitda": 182999000, "pretax_income": 54364000, "tax_provision": 488000, "net_income": 53876000, "net_income_to_common": 53876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62293000, "total_current_assets": 73893000, "total_assets": 1677281000, "short_term_debt": 89226000, "long_term_debt": 878548000, "total_debt": 967774000, "total_liabilities": 1004266000, "total_equity": 673015000, "shares_outstanding": 37259000, "goodwill_and_intangibles": 75000 }, "cash_flow": { "operating_cash_flow": 166411000, "capital_expenditure": 11536000, "free_cash_flow": 177947000, "dividends_paid": 79386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285896, "ticker_id": 2398, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83440000", "ebitda": "182999000", "netIncome": "53876000", "grossProfit": "109456000", "depreciation": "None", "totalRevenue": "281129000", "costOfRevenue": "171673000", "interestIncome": "2000", "incomeBeforeTax": "54364000", "interestExpense": "29076000", "operatingIncome": "73574000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "488000", "reportedCurrency": "USD", "netInterestIncome": "-29074000", "nonInterestIncome": "None", "operatingExpenses": "6461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99559000", "sellingGeneralAndAdministrative": "6461000", "netIncomeFromContinuingOperations": "53876000" }, "balance": { "goodwill": "None", "inventory": "3305000", "commonStock": "588707000", "currentDebt": "None", "investments": "None", "totalAssets": "1677281000", "longTermDebt": "878548000", "shortTermDebt": "89226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "75000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1004266000", "otherCurrentAssets": "5627000", "totalCurrentAssets": "73893000", "currentLongTermDebt": "88578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1603388000", "currentAccountsPayable": "3872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1600848000", "shortLongTermDebtTotal": "969867000", "totalShareholderEquity": "673015000", "capitalLeaseObligations": "2741000", "otherCurrentLiabilities": "14607000", "totalCurrentLiabilities": "115957000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "888309000", "cashAndShortTermInvestments": "62293000", "commonStockSharesOutstanding": "37259000", "intangibleAssetsExcludingGoodwill": "75000", "cashAndCashEquivalentsAtCarryingValue": "62293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53876000", "profitLoss": "None", "dividendPayout": "79386000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-653000", "operatingCashflow": "166411000", "capitalExpenditures": "11536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145147000", "cashflowFromInvestment": "-11536000", "stockBasedCompensation": "-15806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "444751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281129000, "cost_of_revenue": 171673000, "gross_profit": 109456000, "research_and_development": null, "selling_general_admin": 6461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83440000, "depreciation_amortisation": 99559000, "ebitda": 182999000, "interest_expense": 29076000, "interest_income": null, "other_non_operating": null, "pretax_income": 54364000, "tax_provision": 488000, "effective_tax_rate": null, "net_income": 53876000, "net_income_continuing_ops": 53876000, "net_income_to_common": 53876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62293000, "short_term_investments": null, "net_receivables": 2668000, "inventory": 3305000, "other_current_assets": null, "total_current_assets": 73893000, "net_ppe": null, "goodwill": null, "intangible_assets": 75000, "goodwill_and_intangibles": 75000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1603388000, "total_assets": 1677281000, "short_term_debt": 89226000, "accounts_payable": 3872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115957000, "long_term_debt": 878548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 888309000, "total_liabilities": 1004266000, "total_debt": 967774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 673015000, "shares_outstanding": 37259000, "operating_cash_flow": 166411000, "stock_based_compensation": -15806000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11536000, "dividends_paid": 79386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145147000, "free_cash_flow": 177947000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83440000", "ebitda": "182999000", "netIncome": "53876000", "grossProfit": "109456000", "depreciation": "None", "totalRevenue": "281129000", "costOfRevenue": "171673000", "interestIncome": "2000", "incomeBeforeTax": "54364000", "interestExpense": "29076000", "operatingIncome": "73574000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "488000", "reportedCurrency": "USD", "netInterestIncome": "-29074000", "nonInterestIncome": "None", "operatingExpenses": "6461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99559000", "sellingGeneralAndAdministrative": "6461000", "netIncomeFromContinuingOperations": "53876000" }, "balance": { "goodwill": "None", "inventory": "3305000", "commonStock": "588707000", "currentDebt": "None", "investments": "None", "totalAssets": "1677281000", "longTermDebt": "878548000", "shortTermDebt": "89226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "75000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1004266000", "otherCurrentAssets": "5627000", "totalCurrentAssets": "73893000", "currentLongTermDebt": "88578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1603388000", "currentAccountsPayable": "3872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1600848000", "shortLongTermDebtTotal": "969867000", "totalShareholderEquity": "673015000", "capitalLeaseObligations": "2741000", "otherCurrentLiabilities": "14607000", "totalCurrentLiabilities": "115957000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "888309000", "cashAndShortTermInvestments": "62293000", "commonStockSharesOutstanding": "37259000", "intangibleAssetsExcludingGoodwill": "75000", "cashAndCashEquivalentsAtCarryingValue": "62293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53876000", "profitLoss": "None", "dividendPayout": "79386000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-653000", "operatingCashflow": "166411000", "capitalExpenditures": "11536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145147000", "cashflowFromInvestment": "-11536000", "stockBasedCompensation": "-15806000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "444751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 279222000, "cost_of_revenue": 150748000, "gross_profit": 128474000, "ebit": 97585000, "ebitda": 187630000, "pretax_income": 65235000, "tax_provision": 10000, "net_income": 65225000, "net_income_to_common": 65225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52583000, "total_current_assets": 66472000, "total_assets": 1780296000, "short_term_debt": 185492000, "long_term_debt": 846157000, "total_debt": 1031649000, "total_liabilities": 1082747000, "total_equity": 697549000, "shares_outstanding": 32694000, "goodwill_and_intangibles": 681000 }, "cash_flow": { "operating_cash_flow": 169241000, "capital_expenditure": 339000, "free_cash_flow": 169580000, "dividends_paid": 79336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285901, "ticker_id": 2398, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97585000", "ebitda": "187630000", "netIncome": "65225000", "grossProfit": "128474000", "depreciation": "None", "totalRevenue": "279222000", "costOfRevenue": "150748000", "interestIncome": "125000", "incomeBeforeTax": "65235000", "interestExpense": "32350000", "operatingIncome": "123082000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-32225000", "nonInterestIncome": "None", "operatingExpenses": "5392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90045000", "sellingGeneralAndAdministrative": "5392000", "netIncomeFromContinuingOperations": "65225000" }, "balance": { "goodwill": "None", "inventory": "2652000", "commonStock": "608285000", "currentDebt": "None", "investments": "None", "totalAssets": "1780296000", "longTermDebt": "846157000", "shortTermDebt": "185492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "681000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1082747000", "otherCurrentAssets": "5511000", "totalCurrentAssets": "66472000", "currentLongTermDebt": "184188000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1713824000", "currentAccountsPayable": "3848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1710276000", "shortLongTermDebtTotal": "1031835000", "totalShareholderEquity": "697549000", "capitalLeaseObligations": "1490000", "otherCurrentLiabilities": "17563000", "totalCurrentLiabilities": "213931000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "868816000", "cashAndShortTermInvestments": "52583000", "commonStockSharesOutstanding": "32694000", "intangibleAssetsExcludingGoodwill": "681000", "cashAndCashEquivalentsAtCarryingValue": "52583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65225000", "profitLoss": "None", "dividendPayout": "79336000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-225000", "operatingCashflow": "169241000", "capitalExpenditures": "339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139260000", "cashflowFromInvestment": "-21433000", "stockBasedCompensation": "21448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279222000, "cost_of_revenue": 150748000, "gross_profit": 128474000, "research_and_development": null, "selling_general_admin": 5392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97585000, "depreciation_amortisation": 90045000, "ebitda": 187630000, "interest_expense": 32350000, "interest_income": null, "other_non_operating": null, "pretax_income": 65235000, "tax_provision": 10000, "effective_tax_rate": null, "net_income": 65225000, "net_income_continuing_ops": 65225000, "net_income_to_common": 65225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52583000, "short_term_investments": null, "net_receivables": 5726000, "inventory": 2652000, "other_current_assets": null, "total_current_assets": 66472000, "net_ppe": null, "goodwill": null, "intangible_assets": 681000, "goodwill_and_intangibles": 681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1713824000, "total_assets": 1780296000, "short_term_debt": 185492000, "accounts_payable": 3848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213931000, "long_term_debt": 846157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 868816000, "total_liabilities": 1082747000, "total_debt": 1031649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 697549000, "shares_outstanding": 32694000, "operating_cash_flow": 169241000, "stock_based_compensation": 21448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 339000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21433000, "dividends_paid": 79336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139260000, "free_cash_flow": 169580000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97585000", "ebitda": "187630000", "netIncome": "65225000", "grossProfit": "128474000", "depreciation": "None", "totalRevenue": "279222000", "costOfRevenue": "150748000", "interestIncome": "125000", "incomeBeforeTax": "65235000", "interestExpense": "32350000", "operatingIncome": "123082000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-32225000", "nonInterestIncome": "None", "operatingExpenses": "5392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90045000", "sellingGeneralAndAdministrative": "5392000", "netIncomeFromContinuingOperations": "65225000" }, "balance": { "goodwill": "None", "inventory": "2652000", "commonStock": "608285000", "currentDebt": "None", "investments": "None", "totalAssets": "1780296000", "longTermDebt": "846157000", "shortTermDebt": "185492000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "681000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1082747000", "otherCurrentAssets": "5511000", "totalCurrentAssets": "66472000", "currentLongTermDebt": "184188000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1713824000", "currentAccountsPayable": "3848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1710276000", "shortLongTermDebtTotal": "1031835000", "totalShareholderEquity": "697549000", "capitalLeaseObligations": "1490000", "otherCurrentLiabilities": "17563000", "totalCurrentLiabilities": "213931000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "868816000", "cashAndShortTermInvestments": "52583000", "commonStockSharesOutstanding": "32694000", "intangibleAssetsExcludingGoodwill": "681000", "cashAndCashEquivalentsAtCarryingValue": "52583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65225000", "profitLoss": "None", "dividendPayout": "79336000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-225000", "operatingCashflow": "169241000", "capitalExpenditures": "339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139260000", "cashflowFromInvestment": "-21433000", "stockBasedCompensation": "21448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 282561000, "cost_of_revenue": 149973000, "gross_profit": 132588000, "ebit": 110546000, "ebitda": 200995000, "pretax_income": 58966000, "tax_provision": 9000, "net_income": 58957000, "net_income_to_common": 58957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43525000, "total_current_assets": 52810000, "total_assets": 1738007000, "short_term_debt": 84025000, "long_term_debt": 911943000, "total_debt": 995968000, "total_liabilities": 1026347000, "total_equity": 711660000, "shares_outstanding": 32694000, "goodwill_and_intangibles": 1286000 }, "cash_flow": { "operating_cash_flow": 165692000, "capital_expenditure": 339000, "free_cash_flow": 166031000, "dividends_paid": 79336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285906, "ticker_id": 2398, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110546000", "ebitda": "200995000", "netIncome": "58957000", "grossProfit": "132588000", "depreciation": "None", "totalRevenue": "282561000", "costOfRevenue": "149973000", "interestIncome": "865000", "incomeBeforeTax": "58966000", "interestExpense": "51580000", "operatingIncome": "127730000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "-50715000", "nonInterestIncome": "None", "operatingExpenses": "4858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90449000", "sellingGeneralAndAdministrative": "4858000", "netIncomeFromContinuingOperations": "58957000" }, "balance": { "goodwill": "None", "inventory": "2292000", "commonStock": "622396000", "currentDebt": "None", "investments": "None", "totalAssets": "1738007000", "longTermDebt": "911943000", "shortTermDebt": "84025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1286000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1026347000", "otherCurrentAssets": "1934000", "totalCurrentAssets": "52810000", "currentLongTermDebt": "83453000", "longTermInvestments": "648000", "shortTermInvestments": "674000", "currentNetReceivables": "5059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685197000", "currentAccountsPayable": "2730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1679287000", "shortLongTermDebtTotal": "997195000", "totalShareholderEquity": "711660000", "capitalLeaseObligations": "1799000", "otherCurrentLiabilities": "15631000", "totalCurrentLiabilities": "104002000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "922345000", "cashAndShortTermInvestments": "43525000", "commonStockSharesOutstanding": "32694000", "intangibleAssetsExcludingGoodwill": "1286000", "cashAndCashEquivalentsAtCarryingValue": "43525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58957000", "profitLoss": "None", "dividendPayout": "79336000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "152000", "operatingCashflow": "165692000", "capitalExpenditures": "339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163849000", "cashflowFromInvestment": "-21433000", "stockBasedCompensation": "18588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282561000, "cost_of_revenue": 149973000, "gross_profit": 132588000, "research_and_development": null, "selling_general_admin": 4858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110546000, "depreciation_amortisation": 90449000, "ebitda": 200995000, "interest_expense": 51580000, "interest_income": null, "other_non_operating": null, "pretax_income": 58966000, "tax_provision": 9000, "effective_tax_rate": null, "net_income": 58957000, "net_income_continuing_ops": 58957000, "net_income_to_common": 58957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43525000, "short_term_investments": 674000, "net_receivables": 5059000, "inventory": 2292000, "other_current_assets": null, "total_current_assets": 52810000, "net_ppe": null, "goodwill": null, "intangible_assets": 1286000, "goodwill_and_intangibles": 1286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1685197000, "total_assets": 1738007000, "short_term_debt": 84025000, "accounts_payable": 2730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104002000, "long_term_debt": 911943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 922345000, "total_liabilities": 1026347000, "total_debt": 995968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 711660000, "shares_outstanding": 32694000, "operating_cash_flow": 165692000, "stock_based_compensation": 18588000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 339000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21433000, "dividends_paid": 79336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163849000, "free_cash_flow": 166031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110546000", "ebitda": "200995000", "netIncome": "58957000", "grossProfit": "132588000", "depreciation": "None", "totalRevenue": "282561000", "costOfRevenue": "149973000", "interestIncome": "865000", "incomeBeforeTax": "58966000", "interestExpense": "51580000", "operatingIncome": "127730000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "-50715000", "nonInterestIncome": "None", "operatingExpenses": "4858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90449000", "sellingGeneralAndAdministrative": "4858000", "netIncomeFromContinuingOperations": "58957000" }, "balance": { "goodwill": "None", "inventory": "2292000", "commonStock": "622396000", "currentDebt": "None", "investments": "None", "totalAssets": "1738007000", "longTermDebt": "911943000", "shortTermDebt": "84025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1286000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1026347000", "otherCurrentAssets": "1934000", "totalCurrentAssets": "52810000", "currentLongTermDebt": "83453000", "longTermInvestments": "648000", "shortTermInvestments": "674000", "currentNetReceivables": "5059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685197000", "currentAccountsPayable": "2730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1679287000", "shortLongTermDebtTotal": "997195000", "totalShareholderEquity": "711660000", "capitalLeaseObligations": "1799000", "otherCurrentLiabilities": "15631000", "totalCurrentLiabilities": "104002000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "922345000", "cashAndShortTermInvestments": "43525000", "commonStockSharesOutstanding": "32694000", "intangibleAssetsExcludingGoodwill": "1286000", "cashAndCashEquivalentsAtCarryingValue": "43525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58957000", "profitLoss": "None", "dividendPayout": "79336000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "152000", "operatingCashflow": "165692000", "capitalExpenditures": "339000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163849000", "cashflowFromInvestment": "-21433000", "stockBasedCompensation": "18588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 279456000, "cost_of_revenue": 145486000, "gross_profit": 133970000, "ebit": 133379000, "ebitda": 222741000, "pretax_income": 82163000, "tax_provision": -2000, "net_income": 82165000, "net_income_to_common": 82165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41712000, "total_current_assets": 52379000, "total_assets": 1836824000, "short_term_debt": 106926000, "long_term_debt": 970365000, "total_debt": 1077291000, "total_liabilities": 1104785000, "total_equity": -363343000, "shares_outstanding": 32694000, "goodwill_and_intangibles": 1891000 }, "cash_flow": { "operating_cash_flow": 148646000, "capital_expenditure": 117000, "free_cash_flow": 148763000, "dividends_paid": 79336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285911, "ticker_id": 2398, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133379000", "ebitda": "222741000", "netIncome": "82165000", "grossProfit": "133970000", "depreciation": "None", "totalRevenue": "279456000", "costOfRevenue": "145486000", "interestIncome": "739000", "incomeBeforeTax": "82163000", "interestExpense": "51216000", "operatingIncome": "128680000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "-50477000", "nonInterestIncome": "None", "operatingExpenses": "5290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89362000", "sellingGeneralAndAdministrative": "5290000", "netIncomeFromContinuingOperations": "82165000" }, "balance": { "goodwill": "None", "inventory": "2443000", "commonStock": "642775000", "currentDebt": "None", "investments": "None", "totalAssets": "1836824000", "longTermDebt": "970365000", "shortTermDebt": "106926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1891000", "reportedCurrency": "USD", "retainedEarnings": "-1095382000", "totalLiabilities": "1104785000", "otherCurrentAssets": "5431000", "totalCurrentAssets": "52379000", "currentLongTermDebt": "106926000", "longTermInvestments": "11667000", "shortTermInvestments": "4621000", "currentNetReceivables": "2793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1784445000", "currentAccountsPayable": "4800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767080000", "shortLongTermDebtTotal": "1077291000", "totalShareholderEquity": "-363343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8074000", "totalCurrentLiabilities": "128419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "976366000", "cashAndShortTermInvestments": "41712000", "commonStockSharesOutstanding": "32694000", "intangibleAssetsExcludingGoodwill": "1891000", "cashAndCashEquivalentsAtCarryingValue": "41712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82165000", "profitLoss": "None", "dividendPayout": "79336000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "148646000", "capitalExpenditures": "117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137376000", "cashflowFromInvestment": "-15493000", "stockBasedCompensation": "-2221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279456000, "cost_of_revenue": 145486000, "gross_profit": 133970000, "research_and_development": null, "selling_general_admin": 5290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133379000, "depreciation_amortisation": 89362000, "ebitda": 222741000, "interest_expense": 51216000, "interest_income": null, "other_non_operating": null, "pretax_income": 82163000, "tax_provision": -2000, "effective_tax_rate": null, "net_income": 82165000, "net_income_continuing_ops": 82165000, "net_income_to_common": 82165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41712000, "short_term_investments": 4621000, "net_receivables": 2793000, "inventory": 2443000, "other_current_assets": null, "total_current_assets": 52379000, "net_ppe": null, "goodwill": null, "intangible_assets": 1891000, "goodwill_and_intangibles": 1891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1784445000, "total_assets": 1836824000, "short_term_debt": 106926000, "accounts_payable": 4800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128419000, "long_term_debt": 970365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 976366000, "total_liabilities": 1104785000, "total_debt": 1077291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1095382000, "total_equity": -363343000, "shares_outstanding": 32694000, "operating_cash_flow": 148646000, "stock_based_compensation": -2221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15493000, "dividends_paid": 79336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137376000, "free_cash_flow": 148763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133379000", "ebitda": "222741000", "netIncome": "82165000", "grossProfit": "133970000", "depreciation": "None", "totalRevenue": "279456000", "costOfRevenue": "145486000", "interestIncome": "739000", "incomeBeforeTax": "82163000", "interestExpense": "51216000", "operatingIncome": "128680000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "-50477000", "nonInterestIncome": "None", "operatingExpenses": "5290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89362000", "sellingGeneralAndAdministrative": "5290000", "netIncomeFromContinuingOperations": "82165000" }, "balance": { "goodwill": "None", "inventory": "2443000", "commonStock": "642775000", "currentDebt": "None", "investments": "None", "totalAssets": "1836824000", "longTermDebt": "970365000", "shortTermDebt": "106926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1891000", "reportedCurrency": "USD", "retainedEarnings": "-1095382000", "totalLiabilities": "1104785000", "otherCurrentAssets": "5431000", "totalCurrentAssets": "52379000", "currentLongTermDebt": "106926000", "longTermInvestments": "11667000", "shortTermInvestments": "4621000", "currentNetReceivables": "2793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1784445000", "currentAccountsPayable": "4800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1767080000", "shortLongTermDebtTotal": "1077291000", "totalShareholderEquity": "-363343000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8074000", "totalCurrentLiabilities": "128419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "976366000", "cashAndShortTermInvestments": "41712000", "commonStockSharesOutstanding": "32694000", "intangibleAssetsExcludingGoodwill": "1891000", "cashAndCashEquivalentsAtCarryingValue": "41712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82165000", "profitLoss": "None", "dividendPayout": "79336000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "148646000", "capitalExpenditures": "117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137376000", "cashflowFromInvestment": "-15493000", "stockBasedCompensation": "-2221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 92007000, "cost_of_revenue": 74811000, "gross_profit": 17196000, "ebit": 16827000, "ebitda": 56423000, "pretax_income": 2904000, "tax_provision": 277000, "net_income": 2627000, "net_income_to_common": 2627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92655999, "total_current_assets": 121753000, "total_assets": 1663004000, "short_term_debt": 428379000, "long_term_debt": 500876000, "total_debt": 929255000, "total_liabilities": 1041996000, "total_equity": 611418999, "shares_outstanding": 33912000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33428999, "capital_expenditure": 394000, "free_cash_flow": 33822999, "dividends_paid": 2592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285874, "ticker_id": 2398, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16827000", "ebitda": "56423000", "netIncome": "2627000", "grossProfit": "17196000", "depreciation": "None", "totalRevenue": "92007000", "costOfRevenue": "74811000", "interestIncome": "778000", "incomeBeforeTax": "2904000", "interestExpense": "13923000", "operatingIncome": "14696000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "277000", "reportedCurrency": "USD", "netInterestIncome": "-13341000", "nonInterestIncome": "None", "operatingExpenses": "2500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39596000", "sellingGeneralAndAdministrative": "2500000", "netIncomeFromContinuingOperations": "2627000" }, "balance": { "goodwill": "None", "inventory": "4176999", "commonStock": "527110999", "currentDebt": "None", "investments": "None", "totalAssets": "1663004000", "longTermDebt": "500876000", "shortTermDebt": "428379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1041996000", "otherCurrentAssets": "24588003", "totalCurrentAssets": "121753000", "currentLongTermDebt": "427967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541251000", "currentAccountsPayable": "10600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "929618999", "totalShareholderEquity": "611418999", "capitalLeaseObligations": "776000", "otherCurrentLiabilities": "33132999", "totalCurrentLiabilities": "481134999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "560861000", "cashAndShortTermInvestments": "92655999", "commonStockSharesOutstanding": "33912000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92655999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2626999", "profitLoss": "None", "dividendPayout": "2592000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "111000", "operatingCashflow": "33428999", "capitalExpenditures": "394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29421000", "cashflowFromInvestment": "-393999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364537", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41851999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92007000, "cost_of_revenue": 74811000, "gross_profit": 17196000, "research_and_development": null, "selling_general_admin": 2500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16827000, "depreciation_amortisation": 39596000, "ebitda": 56423000, "interest_expense": 13923000, "interest_income": null, "other_non_operating": null, "pretax_income": 2904000, "tax_provision": 277000, "effective_tax_rate": null, "net_income": 2627000, "net_income_continuing_ops": 2627000, "net_income_to_common": 2627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92655999, "short_term_investments": null, "net_receivables": 331999, "inventory": 4176999, "other_current_assets": null, "total_current_assets": 121753000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1541251000, "total_assets": 1663004000, "short_term_debt": 428379000, "accounts_payable": 10600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481134999, "long_term_debt": 500876000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 560861000, "total_liabilities": 1041996000, "total_debt": 929255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 611418999, "shares_outstanding": 33912000, "operating_cash_flow": 33428999, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -393999, "dividends_paid": 2592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29421000, "free_cash_flow": 33822999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16827000", "ebitda": "56423000", "netIncome": "2627000", "grossProfit": "17196000", "depreciation": "None", "totalRevenue": "92007000", "costOfRevenue": "74811000", "interestIncome": "778000", "incomeBeforeTax": "2904000", "interestExpense": "13923000", "operatingIncome": "14696000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "277000", "reportedCurrency": "USD", "netInterestIncome": "-13341000", "nonInterestIncome": "None", "operatingExpenses": "2500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39596000", "sellingGeneralAndAdministrative": "2500000", "netIncomeFromContinuingOperations": "2627000" }, "balance": { "goodwill": "None", "inventory": "4176999", "commonStock": "527110999", "currentDebt": "None", "investments": "None", "totalAssets": "1663004000", "longTermDebt": "500876000", "shortTermDebt": "428379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1041996000", "otherCurrentAssets": "24588003", "totalCurrentAssets": "121753000", "currentLongTermDebt": "427967000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541251000", "currentAccountsPayable": "10600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "929618999", "totalShareholderEquity": "611418999", "capitalLeaseObligations": "776000", "otherCurrentLiabilities": "33132999", "totalCurrentLiabilities": "481134999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "560861000", "cashAndShortTermInvestments": "92655999", "commonStockSharesOutstanding": "33912000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92655999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2626999", "profitLoss": "None", "dividendPayout": "2592000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "111000", "operatingCashflow": "33428999", "capitalExpenditures": "394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29421000", "cashflowFromInvestment": "-393999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364537", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41851999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 96487000, "cost_of_revenue": 65355000, "gross_profit": 31132000, "ebit": 28625000, "ebitda": 59252000, "pretax_income": -5826000, "tax_provision": 420000, "net_income": -6246000, "net_income_to_common": -6246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88983000, "total_current_assets": 111444000, "total_assets": 1684837000, "short_term_debt": 381532000, "long_term_debt": 573974000, "total_debt": 955506000, "total_liabilities": 1063864000, "total_equity": 620973000, "shares_outstanding": 33688000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41988180, "capital_expenditure": 74210, "free_cash_flow": 42062390, "dividends_paid": 2486246, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285875, "ticker_id": 2398, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28625000", "ebitda": "59252000", "netIncome": "-6246000", "grossProfit": "31132000", "depreciation": "None", "totalRevenue": "96487000", "costOfRevenue": "65355000", "interestIncome": "1088000", "incomeBeforeTax": "-5826000", "interestExpense": "15585000", "operatingIncome": "28625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "420000", "reportedCurrency": "USD", "netInterestIncome": "-14497000", "nonInterestIncome": "None", "operatingExpenses": "2507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30627000", "sellingGeneralAndAdministrative": "2507000", "netIncomeFromContinuingOperations": "-6246000" }, "balance": { "goodwill": "None", "inventory": "4288000", "commonStock": "536665000", "currentDebt": "None", "investments": "None", "totalAssets": "1684837000", "longTermDebt": "573974000", "shortTermDebt": "381532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1063864000", "otherCurrentAssets": "17468000", "totalCurrentAssets": "111444000", "currentLongTermDebt": "381126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1573393000", "currentAccountsPayable": "9607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "955975000", "totalShareholderEquity": "620973000", "capitalLeaseObligations": "875000", "otherCurrentLiabilities": "26763000", "totalCurrentLiabilities": "426926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636937999", "cashAndShortTermInvestments": "88983000", "commonStockSharesOutstanding": "33688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6246000", "profitLoss": "None", "dividendPayout": "2486246", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-230120", "operatingCashflow": "41988180", "capitalExpenditures": "74210", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30625641", "cashflowFromInvestment": "353209", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2486246", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364537", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96487000, "cost_of_revenue": 65355000, "gross_profit": 31132000, "research_and_development": null, "selling_general_admin": 2507000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28625000, "depreciation_amortisation": 30627000, "ebitda": 59252000, "interest_expense": 15585000, "interest_income": null, "other_non_operating": null, "pretax_income": -5826000, "tax_provision": 420000, "effective_tax_rate": null, "net_income": -6246000, "net_income_continuing_ops": -6246000, "net_income_to_common": -6246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88983000, "short_term_investments": null, "net_receivables": 705000, "inventory": 4288000, "other_current_assets": null, "total_current_assets": 111444000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1573393000, "total_assets": 1684837000, "short_term_debt": 381532000, "accounts_payable": 9607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426926000, "long_term_debt": 573974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636937999, "total_liabilities": 1063864000, "total_debt": 955506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 620973000, "shares_outstanding": 33688000, "operating_cash_flow": 41988180, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74210, "acquisitions": null, "other_investing": null, "investing_cash_flow": 353209, "dividends_paid": 2486246, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30625641, "free_cash_flow": 42062390, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28625000", "ebitda": "59252000", "netIncome": "-6246000", "grossProfit": "31132000", "depreciation": "None", "totalRevenue": "96487000", "costOfRevenue": "65355000", "interestIncome": "1088000", "incomeBeforeTax": "-5826000", "interestExpense": "15585000", "operatingIncome": "28625000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "420000", "reportedCurrency": "USD", "netInterestIncome": "-14497000", "nonInterestIncome": "None", "operatingExpenses": "2507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30627000", "sellingGeneralAndAdministrative": "2507000", "netIncomeFromContinuingOperations": "-6246000" }, "balance": { "goodwill": "None", "inventory": "4288000", "commonStock": "536665000", "currentDebt": "None", "investments": "None", "totalAssets": "1684837000", "longTermDebt": "573974000", "shortTermDebt": "381532000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1063864000", "otherCurrentAssets": "17468000", "totalCurrentAssets": "111444000", "currentLongTermDebt": "381126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1573393000", "currentAccountsPayable": "9607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "955975000", "totalShareholderEquity": "620973000", "capitalLeaseObligations": "875000", "otherCurrentLiabilities": "26763000", "totalCurrentLiabilities": "426926000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "636937999", "cashAndShortTermInvestments": "88983000", "commonStockSharesOutstanding": "33688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "88983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6246000", "profitLoss": "None", "dividendPayout": "2486246", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-230120", "operatingCashflow": "41988180", "capitalExpenditures": "74210", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30625641", "cashflowFromInvestment": "353209", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2486246", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364537", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30627000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 96867000, "cost_of_revenue": 64664000, "gross_profit": 32203000, "ebit": 31637000, "ebitda": 60322000, "pretax_income": 15153000, "tax_provision": 39000, "net_income": 15114000, "net_income_to_common": 15114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77207000, "total_current_assets": 102102000, "total_assets": 1722489000, "short_term_debt": 325218000, "long_term_debt": 657543000, "total_debt": 982761000, "total_liabilities": 1091294000, "total_equity": 621441000, "shares_outstanding": 34151000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44246000, "capital_expenditure": 9000, "free_cash_flow": 44255000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285877, "ticker_id": 2398, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31637000", "ebitda": "60322000", "netIncome": "15114000", "grossProfit": "32203000", "depreciation": "None", "totalRevenue": "96867000", "costOfRevenue": "64664000", "interestIncome": "832000", "incomeBeforeTax": "15153000", "interestExpense": "16631000", "operatingIncome": "30663000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39000", "reportedCurrency": "USD", "netInterestIncome": "-15799000", "nonInterestIncome": "None", "operatingExpenses": "1540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28685000", "sellingGeneralAndAdministrative": "1540000", "netIncomeFromContinuingOperations": "15114000" }, "balance": { "goodwill": "None", "inventory": "4046000", "commonStock": "537133000", "currentDebt": "None", "investments": "None", "totalAssets": "1722489000", "longTermDebt": "657543000", "shortTermDebt": "325218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1091294000", "otherCurrentAssets": "17195000", "totalCurrentAssets": "102102000", "currentLongTermDebt": "324636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1620387000", "currentAccountsPayable": "7005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "983599000", "totalShareholderEquity": "621441000", "capitalLeaseObligations": "1420000", "otherCurrentLiabilities": "24541000", "totalCurrentLiabilities": "367742000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "723552000", "cashAndShortTermInvestments": "77207000", "commonStockSharesOutstanding": "34151000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15114000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-108000", "operatingCashflow": "44246000", "capitalExpenditures": "9000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7316000", "cashflowFromInvestment": "-26040000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1682963", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96867000, "cost_of_revenue": 64664000, "gross_profit": 32203000, "research_and_development": null, "selling_general_admin": 1540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31637000, "depreciation_amortisation": 28685000, "ebitda": 60322000, "interest_expense": 16631000, "interest_income": null, "other_non_operating": null, "pretax_income": 15153000, "tax_provision": 39000, "effective_tax_rate": null, "net_income": 15114000, "net_income_continuing_ops": 15114000, "net_income_to_common": 15114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77207000, "short_term_investments": null, "net_receivables": 3654000, "inventory": 4046000, "other_current_assets": null, "total_current_assets": 102102000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1620387000, "total_assets": 1722489000, "short_term_debt": 325218000, "accounts_payable": 7005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367742000, "long_term_debt": 657543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723552000, "total_liabilities": 1091294000, "total_debt": 982761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 621441000, "shares_outstanding": 34151000, "operating_cash_flow": 44246000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26040000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7316000, "free_cash_flow": 44255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31637000", "ebitda": "60322000", "netIncome": "15114000", "grossProfit": "32203000", "depreciation": "None", "totalRevenue": "96867000", "costOfRevenue": "64664000", "interestIncome": "832000", "incomeBeforeTax": "15153000", "interestExpense": "16631000", "operatingIncome": "30663000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "39000", "reportedCurrency": "USD", "netInterestIncome": "-15799000", "nonInterestIncome": "None", "operatingExpenses": "1540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28685000", "sellingGeneralAndAdministrative": "1540000", "netIncomeFromContinuingOperations": "15114000" }, "balance": { "goodwill": "None", "inventory": "4046000", "commonStock": "537133000", "currentDebt": "None", "investments": "None", "totalAssets": "1722489000", "longTermDebt": "657543000", "shortTermDebt": "325218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1091294000", "otherCurrentAssets": "17195000", "totalCurrentAssets": "102102000", "currentLongTermDebt": "324636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1620387000", "currentAccountsPayable": "7005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "983599000", "totalShareholderEquity": "621441000", "capitalLeaseObligations": "1420000", "otherCurrentLiabilities": "24541000", "totalCurrentLiabilities": "367742000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "723552000", "cashAndShortTermInvestments": "77207000", "commonStockSharesOutstanding": "34151000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15114000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-108000", "operatingCashflow": "44246000", "capitalExpenditures": "9000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7316000", "cashflowFromInvestment": "-26040000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1682963", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 87060000, "cost_of_revenue": 63321000, "gross_profit": 23739000, "ebit": 22450000, "ebitda": 51822000, "pretax_income": 6935000, "tax_provision": 125000, "net_income": 6810000, "net_income_to_common": 6810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66322000, "total_current_assets": 94631000, "total_assets": 1624152000, "short_term_debt": 181038000, "long_term_debt": 735449000, "total_debt": 916487000, "total_liabilities": 1003829000, "total_equity": 610800000, "shares_outstanding": 34297000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34005051, "capital_expenditure": 6411, "free_cash_flow": 34011462, "dividends_paid": 2757599, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285878, "ticker_id": 2398, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22450000", "ebitda": "51822000", "netIncome": "6810000", "grossProfit": "23739000", "depreciation": "None", "totalRevenue": "87060000", "costOfRevenue": "63321000", "interestIncome": "903000", "incomeBeforeTax": "6935000", "interestExpense": "15515000", "operatingIncome": "22184000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-14612000", "nonInterestIncome": "None", "operatingExpenses": "1555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29372000", "sellingGeneralAndAdministrative": "1555000", "netIncomeFromContinuingOperations": "6810000" }, "balance": { "goodwill": "None", "inventory": "3598000", "commonStock": "526492000", "currentDebt": "None", "investments": "None", "totalAssets": "1624152000", "longTermDebt": "735449000", "shortTermDebt": "181038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1003829000", "otherCurrentAssets": "14160000", "totalCurrentAssets": "94631000", "currentLongTermDebt": "179030000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1529521000", "currentAccountsPayable": "5789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "918339000", "totalShareholderEquity": "610800000", "capitalLeaseObligations": "3860000", "otherCurrentLiabilities": "26758000", "totalCurrentLiabilities": "219114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784715000", "cashAndShortTermInvestments": "66322000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6810000", "profitLoss": "None", "dividendPayout": "2757599", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "627449", "operatingCashflow": "34005051", "capitalExpenditures": "6411", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35077645", "cashflowFromInvestment": "24890", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2757599", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87060000, "cost_of_revenue": 63321000, "gross_profit": 23739000, "research_and_development": null, "selling_general_admin": 1555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22450000, "depreciation_amortisation": 29372000, "ebitda": 51822000, "interest_expense": 15515000, "interest_income": null, "other_non_operating": null, "pretax_income": 6935000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": 6810000, "net_income_continuing_ops": 6810000, "net_income_to_common": 6810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66322000, "short_term_investments": null, "net_receivables": 10551000, "inventory": 3598000, "other_current_assets": null, "total_current_assets": 94631000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1529521000, "total_assets": 1624152000, "short_term_debt": 181038000, "accounts_payable": 5789000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219114000, "long_term_debt": 735449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 784715000, "total_liabilities": 1003829000, "total_debt": 916487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 610800000, "shares_outstanding": 34297000, "operating_cash_flow": 34005051, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6411, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24890, "dividends_paid": 2757599, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35077645, "free_cash_flow": 34011462, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22450000", "ebitda": "51822000", "netIncome": "6810000", "grossProfit": "23739000", "depreciation": "None", "totalRevenue": "87060000", "costOfRevenue": "63321000", "interestIncome": "903000", "incomeBeforeTax": "6935000", "interestExpense": "15515000", "operatingIncome": "22184000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-14612000", "nonInterestIncome": "None", "operatingExpenses": "1555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29372000", "sellingGeneralAndAdministrative": "1555000", "netIncomeFromContinuingOperations": "6810000" }, "balance": { "goodwill": "None", "inventory": "3598000", "commonStock": "526492000", "currentDebt": "None", "investments": "None", "totalAssets": "1624152000", "longTermDebt": "735449000", "shortTermDebt": "181038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1003829000", "otherCurrentAssets": "14160000", "totalCurrentAssets": "94631000", "currentLongTermDebt": "179030000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1529521000", "currentAccountsPayable": "5789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "918339000", "totalShareholderEquity": "610800000", "capitalLeaseObligations": "3860000", "otherCurrentLiabilities": "26758000", "totalCurrentLiabilities": "219114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "784715000", "cashAndShortTermInvestments": "66322000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66322000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6810000", "profitLoss": "None", "dividendPayout": "2757599", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "627449", "operatingCashflow": "34005051", "capitalExpenditures": "6411", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35077645", "cashflowFromInvestment": "24890", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2757599", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 84029000, "cost_of_revenue": 31376000, "gross_profit": 52653000, "ebit": 22094000, "ebitda": 49995000, "pretax_income": 8160000, "tax_provision": 579000, "net_income": 7581000, "net_income_to_common": 7581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67260000, "total_current_assets": 99455000, "total_assets": 1651417000, "short_term_debt": 250423000, "long_term_debt": 694827000, "total_debt": 945250000, "total_liabilities": 1035303000, "total_equity": 616114000, "shares_outstanding": 34937000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36021000, "capital_expenditure": 213000, "free_cash_flow": 36234000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285879, "ticker_id": 2398, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22094000", "ebitda": "49995000", "netIncome": "7581000", "grossProfit": "52653000", "depreciation": "None", "totalRevenue": "84029000", "costOfRevenue": "31376000", "interestIncome": "748000", "incomeBeforeTax": "8160000", "interestExpense": "15054000", "operatingIncome": "23436000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "-14306000", "nonInterestIncome": "None", "operatingExpenses": "29217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27901000", "sellingGeneralAndAdministrative": "1796000", "netIncomeFromContinuingOperations": "7581000" }, "balance": { "goodwill": "None", "inventory": "4247000", "commonStock": "531806000", "currentDebt": "None", "investments": "None", "totalAssets": "1651417000", "longTermDebt": "694827000", "shortTermDebt": "250423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1035303000", "otherCurrentAssets": "25856000", "totalCurrentAssets": "99455000", "currentLongTermDebt": "249437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1551962000", "currentAccountsPayable": "7970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "948364000", "totalShareholderEquity": "616114000", "capitalLeaseObligations": "4100000", "otherCurrentLiabilities": "20948000", "totalCurrentLiabilities": "290114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "745189000", "cashAndShortTermInvestments": "67260000", "commonStockSharesOutstanding": "34937000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7581000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1365000", "operatingCashflow": "36021000", "capitalExpenditures": "213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36680000", "cashflowFromInvestment": "827000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84029000, "cost_of_revenue": 31376000, "gross_profit": 52653000, "research_and_development": null, "selling_general_admin": 1796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22094000, "depreciation_amortisation": 27901000, "ebitda": 49995000, "interest_expense": 15054000, "interest_income": null, "other_non_operating": null, "pretax_income": 8160000, "tax_provision": 579000, "effective_tax_rate": null, "net_income": 7581000, "net_income_continuing_ops": 7581000, "net_income_to_common": 7581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67260000, "short_term_investments": null, "net_receivables": 2092000, "inventory": 4247000, "other_current_assets": null, "total_current_assets": 99455000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1551962000, "total_assets": 1651417000, "short_term_debt": 250423000, "accounts_payable": 7970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290114000, "long_term_debt": 694827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 745189000, "total_liabilities": 1035303000, "total_debt": 945250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 616114000, "shares_outstanding": 34937000, "operating_cash_flow": 36021000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 827000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36680000, "free_cash_flow": 36234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22094000", "ebitda": "49995000", "netIncome": "7581000", "grossProfit": "52653000", "depreciation": "None", "totalRevenue": "84029000", "costOfRevenue": "31376000", "interestIncome": "748000", "incomeBeforeTax": "8160000", "interestExpense": "15054000", "operatingIncome": "23436000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "-14306000", "nonInterestIncome": "None", "operatingExpenses": "29217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27901000", "sellingGeneralAndAdministrative": "1796000", "netIncomeFromContinuingOperations": "7581000" }, "balance": { "goodwill": "None", "inventory": "4247000", "commonStock": "531806000", "currentDebt": "None", "investments": "None", "totalAssets": "1651417000", "longTermDebt": "694827000", "shortTermDebt": "250423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1035303000", "otherCurrentAssets": "25856000", "totalCurrentAssets": "99455000", "currentLongTermDebt": "249437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1551962000", "currentAccountsPayable": "7970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "948364000", "totalShareholderEquity": "616114000", "capitalLeaseObligations": "4100000", "otherCurrentLiabilities": "20948000", "totalCurrentLiabilities": "290114000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "745189000", "cashAndShortTermInvestments": "67260000", "commonStockSharesOutstanding": "34937000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7581000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1365000", "operatingCashflow": "36021000", "capitalExpenditures": "213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36680000", "cashflowFromInvestment": "827000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 91255000, "cost_of_revenue": 55060000, "gross_profit": 36195000, "ebit": 37199000, "ebitda": 64902000, "pretax_income": 23254000, "tax_provision": 3000, "net_income": 23251000, "net_income_to_common": 23251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66933000, "total_current_assets": 95372000, "total_assets": 1572165000, "short_term_debt": 257831000, "long_term_debt": 648075000, "total_debt": 905906000, "total_liabilities": 961030000, "total_equity": 611135000, "shares_outstanding": 34297000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41224000, "capital_expenditure": 29000, "free_cash_flow": 41253000, "dividends_paid": 2601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285880, "ticker_id": 2398, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37199000", "ebitda": "64902000", "netIncome": "23251000", "grossProfit": "36195000", "depreciation": "None", "totalRevenue": "91255000", "costOfRevenue": "55060000", "interestIncome": "1054000", "incomeBeforeTax": "23254000", "interestExpense": "16254000", "operatingIncome": "34665000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "1529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27703000", "sellingGeneralAndAdministrative": "1530000", "netIncomeFromContinuingOperations": "23250000" }, "balance": { "goodwill": "None", "inventory": "3304000", "commonStock": "526827000", "currentDebt": "None", "investments": "None", "totalAssets": "1572165000", "longTermDebt": "648075000", "shortTermDebt": "257831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "961030000", "otherCurrentAssets": "9617000", "totalCurrentAssets": "95372000", "currentLongTermDebt": "256659000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476793000", "currentAccountsPayable": "5766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906003000", "totalShareholderEquity": "611135000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "13300000", "totalCurrentLiabilities": "287122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "673908000", "cashAndShortTermInvestments": "66933000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23251000", "profitLoss": "None", "dividendPayout": "2601000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "530000", "operatingCashflow": "41224000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40225000", "cashflowFromInvestment": "-783000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91255000, "cost_of_revenue": 55060000, "gross_profit": 36195000, "research_and_development": null, "selling_general_admin": 1530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37199000, "depreciation_amortisation": 27703000, "ebitda": 64902000, "interest_expense": 16254000, "interest_income": null, "other_non_operating": null, "pretax_income": 23254000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": 23251000, "net_income_continuing_ops": 23250000, "net_income_to_common": 23251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66933000, "short_term_investments": null, "net_receivables": 15518000, "inventory": 3304000, "other_current_assets": null, "total_current_assets": 95372000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1476793000, "total_assets": 1572165000, "short_term_debt": 257831000, "accounts_payable": 5766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287122000, "long_term_debt": 648075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 673908000, "total_liabilities": 961030000, "total_debt": 905906000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 611135000, "shares_outstanding": 34297000, "operating_cash_flow": 41224000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -783000, "dividends_paid": 2601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40225000, "free_cash_flow": 41253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37199000", "ebitda": "64902000", "netIncome": "23251000", "grossProfit": "36195000", "depreciation": "None", "totalRevenue": "91255000", "costOfRevenue": "55060000", "interestIncome": "1054000", "incomeBeforeTax": "23254000", "interestExpense": "16254000", "operatingIncome": "34665000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-15200000", "nonInterestIncome": "None", "operatingExpenses": "1529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27703000", "sellingGeneralAndAdministrative": "1530000", "netIncomeFromContinuingOperations": "23250000" }, "balance": { "goodwill": "None", "inventory": "3304000", "commonStock": "526827000", "currentDebt": "None", "investments": "None", "totalAssets": "1572165000", "longTermDebt": "648075000", "shortTermDebt": "257831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "961030000", "otherCurrentAssets": "9617000", "totalCurrentAssets": "95372000", "currentLongTermDebt": "256659000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476793000", "currentAccountsPayable": "5766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "906003000", "totalShareholderEquity": "611135000", "capitalLeaseObligations": "1269000", "otherCurrentLiabilities": "13300000", "totalCurrentLiabilities": "287122000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "673908000", "cashAndShortTermInvestments": "66933000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "66933000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23251000", "profitLoss": "None", "dividendPayout": "2601000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "530000", "operatingCashflow": "41224000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40225000", "cashflowFromInvestment": "-783000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 76292000, "cost_of_revenue": 58306000, "gross_profit": 17986000, "ebit": 13359000, "ebitda": 41020000, "pretax_income": -3498000, "tax_provision": 275000, "net_income": -3773000, "net_income_to_common": -3773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67225000, "total_current_assets": 91836000, "total_assets": 1594595000, "short_term_debt": 176059000, "long_term_debt": 766895000, "total_debt": 942954000, "total_liabilities": 1004109000, "total_equity": 590486000, "shares_outstanding": 34045000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35349000, "capital_expenditure": 841000, "free_cash_flow": 36190000, "dividends_paid": 2603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285882, "ticker_id": 2398, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13359000", "ebitda": "41020000", "netIncome": "-3773000", "grossProfit": "17986000", "depreciation": "None", "totalRevenue": "76292000", "costOfRevenue": "58306000", "interestIncome": "857000", "incomeBeforeTax": "-3498000", "interestExpense": "16857000", "operatingIncome": "17214000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "275000", "reportedCurrency": "USD", "netInterestIncome": "-16179000", "nonInterestIncome": "None", "operatingExpenses": "772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27661000", "sellingGeneralAndAdministrative": "1475000", "netIncomeFromContinuingOperations": "-3773000" }, "balance": { "goodwill": "None", "inventory": "3833000", "commonStock": "506178000", "currentDebt": "None", "investments": "None", "totalAssets": "1594595000", "longTermDebt": "766895000", "shortTermDebt": "176059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1004109000", "otherCurrentAssets": "18869000", "totalCurrentAssets": "91836000", "currentLongTermDebt": "174888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502759000", "currentAccountsPayable": "6317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "943347000", "totalShareholderEquity": "590486000", "capitalLeaseObligations": "1564000", "otherCurrentLiabilities": "20220000", "totalCurrentLiabilities": "209889000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "794220000", "cashAndShortTermInvestments": "67225000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3772000", "profitLoss": "None", "dividendPayout": "2603000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "73000", "operatingCashflow": "35349000", "capitalExpenditures": "841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25385000", "cashflowFromInvestment": "520000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76292000, "cost_of_revenue": 58306000, "gross_profit": 17986000, "research_and_development": null, "selling_general_admin": 1475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13359000, "depreciation_amortisation": 27661000, "ebitda": 41020000, "interest_expense": 16857000, "interest_income": null, "other_non_operating": null, "pretax_income": -3498000, "tax_provision": 275000, "effective_tax_rate": null, "net_income": -3773000, "net_income_continuing_ops": -3773000, "net_income_to_common": -3773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67225000, "short_term_investments": null, "net_receivables": 1909000, "inventory": 3833000, "other_current_assets": null, "total_current_assets": 91836000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502759000, "total_assets": 1594595000, "short_term_debt": 176059000, "accounts_payable": 6317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209889000, "long_term_debt": 766895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 794220000, "total_liabilities": 1004109000, "total_debt": 942954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 590486000, "shares_outstanding": 34045000, "operating_cash_flow": 35349000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 520000, "dividends_paid": 2603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25385000, "free_cash_flow": 36190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13359000", "ebitda": "41020000", "netIncome": "-3773000", "grossProfit": "17986000", "depreciation": "None", "totalRevenue": "76292000", "costOfRevenue": "58306000", "interestIncome": "857000", "incomeBeforeTax": "-3498000", "interestExpense": "16857000", "operatingIncome": "17214000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "275000", "reportedCurrency": "USD", "netInterestIncome": "-16179000", "nonInterestIncome": "None", "operatingExpenses": "772000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27661000", "sellingGeneralAndAdministrative": "1475000", "netIncomeFromContinuingOperations": "-3773000" }, "balance": { "goodwill": "None", "inventory": "3833000", "commonStock": "506178000", "currentDebt": "None", "investments": "None", "totalAssets": "1594595000", "longTermDebt": "766895000", "shortTermDebt": "176059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1004109000", "otherCurrentAssets": "18869000", "totalCurrentAssets": "91836000", "currentLongTermDebt": "174888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502759000", "currentAccountsPayable": "6317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "943347000", "totalShareholderEquity": "590486000", "capitalLeaseObligations": "1564000", "otherCurrentLiabilities": "20220000", "totalCurrentLiabilities": "209889000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "794220000", "cashAndShortTermInvestments": "67225000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3772000", "profitLoss": "None", "dividendPayout": "2603000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "73000", "operatingCashflow": "35349000", "capitalExpenditures": "841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25385000", "cashflowFromInvestment": "520000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 74420000, "cost_of_revenue": 55284000, "gross_profit": 19136000, "ebit": 4048000, "ebitda": 31796000, "pretax_income": -12638000, "tax_provision": 213000, "net_income": -12851000, "net_income_to_common": -12851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56619000, "total_current_assets": 84411000, "total_assets": 1517615000, "short_term_debt": 90253000, "long_term_debt": 806214000, "total_debt": 896467000, "total_liabilities": 920754000, "total_equity": 596861000, "shares_outstanding": 34045000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33630000, "capital_expenditure": 5000, "free_cash_flow": 33635000, "dividends_paid": 2601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285883, "ticker_id": 2398, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4048000", "ebitda": "31796000", "netIncome": "-12851000", "grossProfit": "19136000", "depreciation": "None", "totalRevenue": "74420000", "costOfRevenue": "55284000", "interestIncome": "897000", "incomeBeforeTax": "-12638000", "interestExpense": "16686000", "operatingIncome": "1326000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "213000", "reportedCurrency": "USD", "netInterestIncome": "-15789000", "nonInterestIncome": "None", "operatingExpenses": "17810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27748000", "sellingGeneralAndAdministrative": "1426000", "netIncomeFromContinuingOperations": "-12851000" }, "balance": { "goodwill": "None", "inventory": "3717000", "commonStock": "512553000", "currentDebt": "None", "investments": "None", "totalAssets": "1517615000", "longTermDebt": "806214000", "shortTermDebt": "90253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "920754000", "otherCurrentAssets": "23291000", "totalCurrentAssets": "84411000", "currentLongTermDebt": "89157000", "longTermInvestments": "None", "shortTermInvestments": "12593000", "currentNetReceivables": "784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433204000", "currentAccountsPayable": "5475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "897101000", "totalShareholderEquity": "596861000", "capitalLeaseObligations": "1730000", "otherCurrentLiabilities": "13576000", "totalCurrentLiabilities": "111683000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "809071000", "cashAndShortTermInvestments": "56619000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12851000", "profitLoss": "None", "dividendPayout": "2601000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "570000", "operatingCashflow": "33630000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27408000", "cashflowFromInvestment": "-5000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74420000, "cost_of_revenue": 55284000, "gross_profit": 19136000, "research_and_development": null, "selling_general_admin": 1426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4048000, "depreciation_amortisation": 27748000, "ebitda": 31796000, "interest_expense": 16686000, "interest_income": null, "other_non_operating": null, "pretax_income": -12638000, "tax_provision": 213000, "effective_tax_rate": null, "net_income": -12851000, "net_income_continuing_ops": -12851000, "net_income_to_common": -12851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56619000, "short_term_investments": 12593000, "net_receivables": 784000, "inventory": 3717000, "other_current_assets": null, "total_current_assets": 84411000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1433204000, "total_assets": 1517615000, "short_term_debt": 90253000, "accounts_payable": 5475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111683000, "long_term_debt": 806214000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 809071000, "total_liabilities": 920754000, "total_debt": 896467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 596861000, "shares_outstanding": 34045000, "operating_cash_flow": 33630000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5000, "dividends_paid": 2601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27408000, "free_cash_flow": 33635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4048000", "ebitda": "31796000", "netIncome": "-12851000", "grossProfit": "19136000", "depreciation": "None", "totalRevenue": "74420000", "costOfRevenue": "55284000", "interestIncome": "897000", "incomeBeforeTax": "-12638000", "interestExpense": "16686000", "operatingIncome": "1326000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "213000", "reportedCurrency": "USD", "netInterestIncome": "-15789000", "nonInterestIncome": "None", "operatingExpenses": "17810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27748000", "sellingGeneralAndAdministrative": "1426000", "netIncomeFromContinuingOperations": "-12851000" }, "balance": { "goodwill": "None", "inventory": "3717000", "commonStock": "512553000", "currentDebt": "None", "investments": "None", "totalAssets": "1517615000", "longTermDebt": "806214000", "shortTermDebt": "90253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "920754000", "otherCurrentAssets": "23291000", "totalCurrentAssets": "84411000", "currentLongTermDebt": "89157000", "longTermInvestments": "None", "shortTermInvestments": "12593000", "currentNetReceivables": "784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1433204000", "currentAccountsPayable": "5475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "897101000", "totalShareholderEquity": "596861000", "capitalLeaseObligations": "1730000", "otherCurrentLiabilities": "13576000", "totalCurrentLiabilities": "111683000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "809071000", "cashAndShortTermInvestments": "56619000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "56619000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12851000", "profitLoss": "None", "dividendPayout": "2601000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "570000", "operatingCashflow": "33630000", "capitalExpenditures": "5000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27408000", "cashflowFromInvestment": "-5000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 76632000, "cost_of_revenue": 55286000, "gross_profit": 21346000, "ebit": 25044000, "ebitda": 52786000, "pretax_income": 7579000, "tax_provision": 141000, "net_income": 7438000, "net_income_to_common": 7438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50243000, "total_current_assets": 80820000, "total_assets": 1559692000, "short_term_debt": 90203000, "long_term_debt": 830508000, "total_debt": 920711000, "total_liabilities": 947379000, "total_equity": 612313000, "shares_outstanding": 34297000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26796000, "capital_expenditure": 70000, "free_cash_flow": 26866000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285884, "ticker_id": 2398, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25044000", "ebitda": "52786000", "netIncome": "7438000", "grossProfit": "21346000", "depreciation": "None", "totalRevenue": "76632000", "costOfRevenue": "55286000", "interestIncome": "828000", "incomeBeforeTax": "7579000", "interestExpense": "17734000", "operatingIncome": "19709000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "141000", "reportedCurrency": "USD", "netInterestIncome": "-16906000", "nonInterestIncome": "None", "operatingExpenses": "1637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27742000", "sellingGeneralAndAdministrative": "1637000", "netIncomeFromContinuingOperations": "7438000" }, "balance": { "goodwill": "None", "inventory": "4286000", "commonStock": "528005000", "currentDebt": "None", "investments": "None", "totalAssets": "1559692000", "longTermDebt": "830508000", "shortTermDebt": "90203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "947379000", "otherCurrentAssets": "25093000", "totalCurrentAssets": "80820000", "currentLongTermDebt": "89126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478872000", "currentAccountsPayable": "6687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "921626000", "totalShareholderEquity": "612313000", "capitalLeaseObligations": "1992000", "otherCurrentLiabilities": "16238000", "totalCurrentLiabilities": "113617000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "833762000", "cashAndShortTermInvestments": "50243000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7438000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-590000", "operatingCashflow": "26796000", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40302000", "cashflowFromInvestment": "-70000", "stockBasedCompensation": "-52808837", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76632000, "cost_of_revenue": 55286000, "gross_profit": 21346000, "research_and_development": null, "selling_general_admin": 1637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25044000, "depreciation_amortisation": 27742000, "ebitda": 52786000, "interest_expense": 17734000, "interest_income": null, "other_non_operating": null, "pretax_income": 7579000, "tax_provision": 141000, "effective_tax_rate": null, "net_income": 7438000, "net_income_continuing_ops": 7438000, "net_income_to_common": 7438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50243000, "short_term_investments": null, "net_receivables": 1198000, "inventory": 4286000, "other_current_assets": null, "total_current_assets": 80820000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1478872000, "total_assets": 1559692000, "short_term_debt": 90203000, "accounts_payable": 6687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113617000, "long_term_debt": 830508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 833762000, "total_liabilities": 947379000, "total_debt": 920711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 612313000, "shares_outstanding": 34297000, "operating_cash_flow": 26796000, "stock_based_compensation": -52808837, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40302000, "free_cash_flow": 26866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25044000", "ebitda": "52786000", "netIncome": "7438000", "grossProfit": "21346000", "depreciation": "None", "totalRevenue": "76632000", "costOfRevenue": "55286000", "interestIncome": "828000", "incomeBeforeTax": "7579000", "interestExpense": "17734000", "operatingIncome": "19709000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "141000", "reportedCurrency": "USD", "netInterestIncome": "-16906000", "nonInterestIncome": "None", "operatingExpenses": "1637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27742000", "sellingGeneralAndAdministrative": "1637000", "netIncomeFromContinuingOperations": "7438000" }, "balance": { "goodwill": "None", "inventory": "4286000", "commonStock": "528005000", "currentDebt": "None", "investments": "None", "totalAssets": "1559692000", "longTermDebt": "830508000", "shortTermDebt": "90203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "947379000", "otherCurrentAssets": "25093000", "totalCurrentAssets": "80820000", "currentLongTermDebt": "89126000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478872000", "currentAccountsPayable": "6687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "921626000", "totalShareholderEquity": "612313000", "capitalLeaseObligations": "1992000", "otherCurrentLiabilities": "16238000", "totalCurrentLiabilities": "113617000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "833762000", "cashAndShortTermInvestments": "50243000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7438000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-590000", "operatingCashflow": "26796000", "capitalExpenditures": "70000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40302000", "cashflowFromInvestment": "-70000", "stockBasedCompensation": "-52808837", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 73029000, "cost_of_revenue": 53357000, "gross_profit": 19672000, "ebit": 18101000, "ebitda": 45695000, "pretax_income": -4214000, "tax_provision": 1068000, "net_income": -5282000, "net_income_to_common": -5282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63921000, "total_current_assets": 89779000, "total_assets": 1596490000, "short_term_debt": 152778000, "long_term_debt": 857829000, "total_debt": 1010607000, "total_liabilities": 989013000, "total_equity": 607477000, "shares_outstanding": 34045000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32134900, "capital_expenditure": 92395, "free_cash_flow": 32227295, "dividends_paid": 2429016, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285885, "ticker_id": 2398, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18101000", "ebitda": "45695000", "netIncome": "-5282000", "grossProfit": "19672000", "depreciation": "None", "totalRevenue": "73029000", "costOfRevenue": "53357000", "interestIncome": "992000", "incomeBeforeTax": "-4214000", "interestExpense": "18277000", "operatingIncome": "18101000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1068000", "reportedCurrency": "USD", "netInterestIncome": "-17285000", "nonInterestIncome": "None", "operatingExpenses": "1571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27594000", "sellingGeneralAndAdministrative": "1571000", "netIncomeFromContinuingOperations": "-5282000" }, "balance": { "goodwill": "None", "inventory": "3696000", "commonStock": "523169000", "currentDebt": "None", "investments": "None", "totalAssets": "1596490000", "longTermDebt": "857829000", "shortTermDebt": "152778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "989013000", "otherCurrentAssets": "21814000", "totalCurrentAssets": "89779000", "currentLongTermDebt": "98960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1506711000", "currentAccountsPayable": "10243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "958915000", "totalShareholderEquity": "607477000", "capitalLeaseObligations": "2126000", "otherCurrentLiabilities": "17347999", "totalCurrentLiabilities": "180413000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "808600000", "cashAndShortTermInvestments": "63921000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5282000", "profitLoss": "None", "dividendPayout": "2429016", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-588401", "operatingCashflow": "32134900", "capitalExpenditures": "92395", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21696402", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2429016", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73029000, "cost_of_revenue": 53357000, "gross_profit": 19672000, "research_and_development": null, "selling_general_admin": 1571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18101000, "depreciation_amortisation": 27594000, "ebitda": 45695000, "interest_expense": 18277000, "interest_income": null, "other_non_operating": null, "pretax_income": -4214000, "tax_provision": 1068000, "effective_tax_rate": null, "net_income": -5282000, "net_income_continuing_ops": -5282000, "net_income_to_common": -5282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63921000, "short_term_investments": null, "net_receivables": 348000, "inventory": 3696000, "other_current_assets": null, "total_current_assets": 89779000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1506711000, "total_assets": 1596490000, "short_term_debt": 152778000, "accounts_payable": 10243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180413000, "long_term_debt": 857829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 808600000, "total_liabilities": 989013000, "total_debt": 1010607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 607477000, "shares_outstanding": 34045000, "operating_cash_flow": 32134900, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92395, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 2429016, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21696402, "free_cash_flow": 32227295, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18101000", "ebitda": "45695000", "netIncome": "-5282000", "grossProfit": "19672000", "depreciation": "None", "totalRevenue": "73029000", "costOfRevenue": "53357000", "interestIncome": "992000", "incomeBeforeTax": "-4214000", "interestExpense": "18277000", "operatingIncome": "18101000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1068000", "reportedCurrency": "USD", "netInterestIncome": "-17285000", "nonInterestIncome": "None", "operatingExpenses": "1571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27594000", "sellingGeneralAndAdministrative": "1571000", "netIncomeFromContinuingOperations": "-5282000" }, "balance": { "goodwill": "None", "inventory": "3696000", "commonStock": "523169000", "currentDebt": "None", "investments": "None", "totalAssets": "1596490000", "longTermDebt": "857829000", "shortTermDebt": "152778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "989013000", "otherCurrentAssets": "21814000", "totalCurrentAssets": "89779000", "currentLongTermDebt": "98960000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1506711000", "currentAccountsPayable": "10243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "958915000", "totalShareholderEquity": "607477000", "capitalLeaseObligations": "2126000", "otherCurrentLiabilities": "17347999", "totalCurrentLiabilities": "180413000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "808600000", "cashAndShortTermInvestments": "63921000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5282000", "profitLoss": "None", "dividendPayout": "2429016", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-588401", "operatingCashflow": "32134900", "capitalExpenditures": "92395", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21696402", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2429016", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 72683000, "cost_of_revenue": 51011000, "gross_profit": 21672000, "ebit": 20589000, "ebitda": 48061000, "pretax_income": 7175000, "tax_provision": -5466000, "net_income": 12641000, "net_income_to_common": 12641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53189000, "total_current_assets": 80371000, "total_assets": 1616305000, "short_term_debt": 157699000, "long_term_debt": 820475000, "total_debt": 978174000, "total_liabilities": 1000944000, "total_equity": 615361000, "shares_outstanding": 34045000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25284000, "capital_expenditure": 67000, "free_cash_flow": 25351000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285887, "ticker_id": 2398, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20589000", "ebitda": "48061000", "netIncome": "12641000", "grossProfit": "21672000", "depreciation": "None", "totalRevenue": "72683000", "costOfRevenue": "51011000", "interestIncome": "932000", "incomeBeforeTax": "7175000", "interestExpense": "18720999", "operatingIncome": "20589000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5466000", "reportedCurrency": "USD", "netInterestIncome": "-17789000", "nonInterestIncome": "None", "operatingExpenses": "1083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27472000", "sellingGeneralAndAdministrative": "1083000", "netIncomeFromContinuingOperations": "12641000" }, "balance": { "goodwill": "None", "inventory": "3088000", "commonStock": "531053000", "currentDebt": "None", "investments": "None", "totalAssets": "1616305000", "longTermDebt": "820475000", "shortTermDebt": "157699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1000944000", "otherCurrentAssets": "22864000", "totalCurrentAssets": "80371000", "currentLongTermDebt": "156797000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1535934000", "currentAccountsPayable": "6025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1516739000", "shortLongTermDebtTotal": "979479000", "totalShareholderEquity": "615361000", "capitalLeaseObligations": "2207000", "otherCurrentLiabilities": "13849000", "totalCurrentLiabilities": "176559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "824385000", "cashAndShortTermInvestments": "53189000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12641000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8000", "operatingCashflow": "25284000", "capitalExpenditures": "67000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35109000", "cashflowFromInvestment": "-67000", "stockBasedCompensation": "-711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72683000, "cost_of_revenue": 51011000, "gross_profit": 21672000, "research_and_development": null, "selling_general_admin": 1083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20589000, "depreciation_amortisation": 27472000, "ebitda": 48061000, "interest_expense": 18720999, "interest_income": null, "other_non_operating": null, "pretax_income": 7175000, "tax_provision": -5466000, "effective_tax_rate": null, "net_income": 12641000, "net_income_continuing_ops": 12641000, "net_income_to_common": 12641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53189000, "short_term_investments": null, "net_receivables": 1230000, "inventory": 3088000, "other_current_assets": null, "total_current_assets": 80371000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1535934000, "total_assets": 1616305000, "short_term_debt": 157699000, "accounts_payable": 6025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176559000, "long_term_debt": 820475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 824385000, "total_liabilities": 1000944000, "total_debt": 978174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 615361000, "shares_outstanding": 34045000, "operating_cash_flow": 25284000, "stock_based_compensation": -711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000, "dividends_paid": 2602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35109000, "free_cash_flow": 25351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20589000", "ebitda": "48061000", "netIncome": "12641000", "grossProfit": "21672000", "depreciation": "None", "totalRevenue": "72683000", "costOfRevenue": "51011000", "interestIncome": "932000", "incomeBeforeTax": "7175000", "interestExpense": "18720999", "operatingIncome": "20589000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5466000", "reportedCurrency": "USD", "netInterestIncome": "-17789000", "nonInterestIncome": "None", "operatingExpenses": "1083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27472000", "sellingGeneralAndAdministrative": "1083000", "netIncomeFromContinuingOperations": "12641000" }, "balance": { "goodwill": "None", "inventory": "3088000", "commonStock": "531053000", "currentDebt": "None", "investments": "None", "totalAssets": "1616305000", "longTermDebt": "820475000", "shortTermDebt": "157699000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1000944000", "otherCurrentAssets": "22864000", "totalCurrentAssets": "80371000", "currentLongTermDebt": "156797000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1535934000", "currentAccountsPayable": "6025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1516739000", "shortLongTermDebtTotal": "979479000", "totalShareholderEquity": "615361000", "capitalLeaseObligations": "2207000", "otherCurrentLiabilities": "13849000", "totalCurrentLiabilities": "176559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "824385000", "cashAndShortTermInvestments": "53189000", "commonStockSharesOutstanding": "34045000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12641000", "profitLoss": "None", "dividendPayout": "2602000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "8000", "operatingCashflow": "25284000", "capitalExpenditures": "67000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35109000", "cashflowFromInvestment": "-67000", "stockBasedCompensation": "-711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "income_statement": { "revenue": 73824000, "cost_of_revenue": 53553000, "gross_profit": 20271000, "ebit": -22234000, "ebitda": 5873000, "pretax_income": -40341000, "tax_provision": 49000, "net_income": -40390000, "net_income_to_common": -40390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63124000, "total_current_assets": 94034000, "total_assets": 1647969000, "short_term_debt": 189203000, "long_term_debt": 820883000, "total_debt": 1010086000, "total_liabilities": 1042647000, "total_equity": 605322000, "shares_outstanding": 34297000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42410000, "capital_expenditure": 1314000, "free_cash_flow": 43724000, "dividends_paid": 2601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285888, "ticker_id": 2398, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:42.363197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22234000", "ebitda": "5873000", "netIncome": "-40390000", "grossProfit": "20271000", "depreciation": "None", "totalRevenue": "73824000", "costOfRevenue": "53553000", "interestIncome": "861000", "incomeBeforeTax": "-40341000", "interestExpense": "18219000", "operatingIncome": "-31216000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-17358000", "nonInterestIncome": "None", "operatingExpenses": "1838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28107000", "sellingGeneralAndAdministrative": "1838000", "netIncomeFromContinuingOperations": "-40390000" }, "balance": { "goodwill": "None", "inventory": "3096000", "commonStock": "511768000", "currentDebt": "None", "investments": "None", "totalAssets": "1647969000", "longTermDebt": "820883000", "shortTermDebt": "189203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1042647000", "otherCurrentAssets": "19637000", "totalCurrentAssets": "94034000", "currentLongTermDebt": "188317000", "longTermInvestments": "None", "shortTermInvestments": "16764000", "currentNetReceivables": "4635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1553935000", "currentAccountsPayable": "6898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1541855000", "shortLongTermDebtTotal": "1011622000", "totalShareholderEquity": "605322000", "capitalLeaseObligations": "2422000", "otherCurrentLiabilities": "13712000", "totalCurrentLiabilities": "217509000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "825138000", "cashAndShortTermInvestments": "63124000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40390000", "profitLoss": "None", "dividendPayout": "2601000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "404000", "operatingCashflow": "42410000", "capitalExpenditures": "1314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30338000", "cashflowFromInvestment": "-1314000", "stockBasedCompensation": "45031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73824000, "cost_of_revenue": 53553000, "gross_profit": 20271000, "research_and_development": null, "selling_general_admin": 1838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22234000, "depreciation_amortisation": 28107000, "ebitda": 5873000, "interest_expense": 18219000, "interest_income": null, "other_non_operating": null, "pretax_income": -40341000, "tax_provision": 49000, "effective_tax_rate": null, "net_income": -40390000, "net_income_continuing_ops": -40390000, "net_income_to_common": -40390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63124000, "short_term_investments": 16764000, "net_receivables": 4635000, "inventory": 3096000, "other_current_assets": null, "total_current_assets": 94034000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1553935000, "total_assets": 1647969000, "short_term_debt": 189203000, "accounts_payable": 6898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217509000, "long_term_debt": 820883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 825138000, "total_liabilities": 1042647000, "total_debt": 1010086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 605322000, "shares_outstanding": 34297000, "operating_cash_flow": 42410000, "stock_based_compensation": 45031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1314000, "dividends_paid": 2601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30338000, "free_cash_flow": 43724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22234000", "ebitda": "5873000", "netIncome": "-40390000", "grossProfit": "20271000", "depreciation": "None", "totalRevenue": "73824000", "costOfRevenue": "53553000", "interestIncome": "861000", "incomeBeforeTax": "-40341000", "interestExpense": "18219000", "operatingIncome": "-31216000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-17358000", "nonInterestIncome": "None", "operatingExpenses": "1838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28107000", "sellingGeneralAndAdministrative": "1838000", "netIncomeFromContinuingOperations": "-40390000" }, "balance": { "goodwill": "None", "inventory": "3096000", "commonStock": "511768000", "currentDebt": "None", "investments": "None", "totalAssets": "1647969000", "longTermDebt": "820883000", "shortTermDebt": "189203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1042647000", "otherCurrentAssets": "19637000", "totalCurrentAssets": "94034000", "currentLongTermDebt": "188317000", "longTermInvestments": "None", "shortTermInvestments": "16764000", "currentNetReceivables": "4635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1553935000", "currentAccountsPayable": "6898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1541855000", "shortLongTermDebtTotal": "1011622000", "totalShareholderEquity": "605322000", "capitalLeaseObligations": "2422000", "otherCurrentLiabilities": "13712000", "totalCurrentLiabilities": "217509000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "825138000", "cashAndShortTermInvestments": "63124000", "commonStockSharesOutstanding": "34297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40390000", "profitLoss": "None", "dividendPayout": "2601000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "404000", "operatingCashflow": "42410000", "capitalExpenditures": "1314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30338000", "cashflowFromInvestment": "-1314000", "stockBasedCompensation": "45031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }