{ "ticker": { "uuid": "fa5f1d83-1858-4426-b48d-13a51a1a2f43", "symbol": "XHR", "name": "Xenia Hotels & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/fa5f1d83-1858-4426-b48d-13a51a1a2f43/", "api_url": "https://sharemaestro.com/factors/api/tickers/fa5f1d83-1858-4426-b48d-13a51a1a2f43/" }, "ticker_metadata": { "id": 4417, "uuid": "fa5f1d83-1858-4426-b48d-13a51a1a2f43", "symbol": "XHR", "name": "Xenia Hotels & Resorts Inc", "asset_type": "equity", "market_cap": 1699873000, "stock_exchange_id": 3, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "Xenia Hotels & Resorts, Inc. is a self-managed, self-managed REIT investing in upscale and luxury hotels and resorts in a unique position, with a focus on the top 25 US lodging markets, as well as destinations. key leisure in the United States. .", "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": "fa5f1d83-1858-4426-b48d-13a51a1a2f43", "symbol": "XHR", "name": "Xenia Hotels & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/fa5f1d83-1858-4426-b48d-13a51a1a2f43/", "api_url": "https://sharemaestro.com/factors/api/tickers/fa5f1d83-1858-4426-b48d-13a51a1a2f43/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.33, "quality": 0.23, "momentum": 0.85, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 18.39, "market_cap": 1705041649.44, "pe_ratio": 25.3447, "earnings_yield": 0.0395, "ebitda_to_ev": 0.083, "shareholder_yield": 0.0323, "roe": 0.0589, "piotroski_f_score": 7, "momentum_12_1": 0.4548, "volatility_252d": 0.2999 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:14.767293+00:00", "batch_id": "" }, "size": { "price_close": 18.39, "market_cap": 1705041649.44, "market_cap_usd": 1705041649.44, "enterprise_value": 2972455649.44, "shares_outstanding": 92715696, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.3447, "pb_ratio": 1.494, "ptbv_ratio": 1.5003, "ps_ratio": 1.5715, "pcf_ratio": 10.2234, "pfcf_ratio": 7.2165, "ev_ebitda": 12.0485, "ev_ebit": 25.3415, "ev_sales": 2.7396, "ev_fcf": 12.5807, "earnings_yield": 0.0395, "fcf_yield": 0.0795, "price_to_sales": 1.5715, "price_to_book": 1.494, "price_to_cashflow": 10.2234, "ebitda_to_ev": 0.083, "sales_yield": 0.365 }, "yield": { "dividend_yield": 0.0323, "buyback_yield": 0, "shareholder_yield": 0.0323, "debt_paydown_yield": null, "total_yield": 0.0323 }, "quality": { "gross_margin": -0.0365, "operating_margin": 0.1081, "net_margin": 0.062, "ebitda_margin": 0.2274, "fcf_margin": 0.2178, "roe": 0.0589, "roa": 0.0243, "roic": 0.0477, "roc_greenblatt": null, "asset_turnover": 0.3916, "cash_conversion": 3.5121, "accruals_ratio": -0.0359, "sbc_to_revenue": 0.0122, "piotroski_f_score": 7, "altman_z_score": 0.9067, "earnings_stability_5y": 1.8802, "revenue_stability_5y": 0.322, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0143, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3818, "net_debt_to_ebitda": 5.1373, "debt_to_assets": 0.4939, "interest_coverage": 1.3673, "current_ratio": 35.9832, "quick_ratio": 35.9832, "net_debt": 1267414000, "local_beta": 0.0023, "volatility_252d": 0.2999, "volatility_60d": 0.6928, "max_drawdown_12m": -0.1593, "risk_adjusted_momentum": 1.5161 }, "growth": { "revenue_growth_1y": 0.0231, "revenue_growth_3y_cagr": 0.0263, "revenue_growth_5y_cagr": 0.2387, "eps_growth_1y": 1.9005, "eps_growth_3y_cagr": 0.041, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.291, "book_value_growth_1y": -0.0396, "revenue_growth": 0.0231, "earnings_growth": 1.9005 }, "momentum": { "price_return_1m": 0.0799, "price_return_3m": 0.2302, "price_return_6m": 0.3887, "price_return_9m": 0.3143, "price_return_12m": 0.5709, "price_return_12m_ex1m": 0.4548, "momentum_6m": 0.3887, "momentum_12m": 0.5709, "momentum_12_1": 0.4548, "distance_from_52w_high": 0, "distance_from_52w_low": 0.5985, "relative_strength": 0.471 }, "raw_ttm": { "revenue_ttm": 1084981000, "gross_profit_ttm": -39561000, "ebit_ttm": 117296000, "ebitda_ttm": 246707000, "net_income_ttm": 67274000, "eps_diluted_ttm": 0.7256, "operating_cash_flow_ttm": 166779000, "capital_expenditure_ttm": 69492000, "fcf_ttm": 236271000, "dividends_paid_ttm": 55138000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 85786000, "cash_and_equivalents": 101078000, "total_current_assets": 147495000, "total_current_liabilities": 4099000, "net_ppe": null, "total_assets": 2770836000, "total_debt": 1368492000, "total_equity": 1141288000, "net_working_capital": 46417000, "book_value_per_share": 12.3095, "retained_earnings": -663657000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1136438000, "tangible_book_per_share": 12.2572 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 38, "rank_ptbv": 31, "rank_ps": 40, "rank_pcf": 44, "rank_ev_ebitda": 50, "rank_ev_ebit": 78, "rank_earnings_yield": 63, "rank_fcf_yield": 50, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 58, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 97, "rank_fcf_margin": 43, "rank_piotroski": 24, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 20 }, "composites": { "value_composite": 67, "quality_composite": 77, "momentum_composite": 15, "growth_composite": 22, "yield_composite": 16, "svqf_composite": 82, "vc1_composite": 31, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.2755, "os_score": 0.39, "value_percentile": 0.33, "quality_percentile": 0.23, "momentum_percentile": 0.85, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5291, "ticker_id": 4417, "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": "2026-06-07T06:55:14.767293+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.39, "market_cap": 1705041649.44, "market_cap_usd": 1705041649.44, "enterprise_value": 2972455649.44, "shares_outstanding": 92715696, "fx_rate_to_usd": null, "pe_ratio": 25.34473421, "pb_ratio": 1.49396265, "ptbv_ratio": 1.50033847, "ps_ratio": 1.57149448, "pcf_ratio": 10.22335935, "pfcf_ratio": 7.21646605, "ev_ebitda": 12.04852578, "ev_ebit": 25.34149203, "ev_sales": 2.73963844, "ev_fcf": 12.58070457, "earnings_yield": 0.03945593, "fcf_yield": 0.0794868, "dividend_yield": 0.03233821, "buyback_yield": 0, "shareholder_yield": 0.03233821, "debt_paydown_yield": null, "total_yield": 0.03233821, "gross_margin": -0.03646239, "operating_margin": 0.10810881, "net_margin": 0.06200477, "ebitda_margin": 0.22738371, "fcf_margin": 0.2177651, "roe": 0.05894568, "roa": 0.02427931, "roic": 0.04766303, "roc_greenblatt": null, "asset_turnover": 0.39157171, "cash_conversion": 3.51207004, "accruals_ratio": -0.03591154, "sbc_to_revenue": 0.01220574, "debt_to_equity": 1.38183701, "net_debt_to_ebitda": 5.13732484, "debt_to_assets": 0.49389137, "interest_coverage": 1.36730935, "current_ratio": 35.98316663, "quick_ratio": 35.98316663, "net_debt": 1267414000, "revenue_growth_1y": 0.0230979, "revenue_growth_3y_cagr": 0.02632968, "revenue_growth_5y_cagr": 0.23872895, "eps_growth_1y": 1.90049151, "eps_growth_3y_cagr": 0.04100949, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.29096933, "book_value_growth_1y": -0.03962341, "piotroski_f_score": 7, "altman_z_score": 0.9067351, "earnings_stability_5y": 1.880239, "revenue_stability_5y": 0.322029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07985907, "price_return_3m": 0.23019085, "price_return_6m": 0.3887001, "price_return_9m": 0.3142755, "price_return_12m": 0.57093556, "price_return_12m_ex1m": 0.45475979, "distance_from_52w_high": 0, "distance_from_52w_low": 0.59846325, "relative_strength": 0.47097198, "local_beta": 0.0023, "volatility_252d": 0.299949, "volatility_60d": 0.692773, "max_drawdown_12m": -0.15930406, "revenue_ttm": 1084981000, "gross_profit_ttm": -39561000, "ebit_ttm": 117296000, "ebitda_ttm": 246707000, "net_income_ttm": 67274000, "eps_diluted_ttm": 0.72559451, "operating_cash_flow_ttm": 166779000, "capital_expenditure_ttm": 69492000, "fcf_ttm": 236271000, "dividends_paid_ttm": 55138000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 85786000, "cash_and_equivalents": 101078000, "total_current_assets": 147495000, "total_current_liabilities": 4099000, "net_ppe": null, "total_assets": 2770836000, "total_debt": 1368492000, "total_equity": 1141288000, "net_working_capital": 46417000, "book_value_per_share": 12.30954465, "retained_earnings": -663657000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1136438000, "tangible_book_per_share": 12.2572342, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 63, "rank_pb": 38, "rank_ptbv": 31, "rank_ps": 40, "rank_pcf": 44, "rank_ev_ebitda": 50, "rank_ev_ebit": 78, "rank_earnings_yield": 63, "rank_fcf_yield": 50, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 58, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 97, "rank_fcf_margin": 43, "rank_piotroski": 24, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 20, "value_composite": 67, "quality_composite": 77, "momentum_composite": 15, "growth_composite": 22, "yield_composite": 16, "svqf_composite": 82, "vc1_composite": 31, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.39, "os": 0.39, "value": 0.33, "quality": 0.23, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 25.3447, "earnings_yield": 0.0395, "shareholder_yield": 0.0323, "roe": 0.0589, "momentum_12_1": 0.4548, "complete_fields": { "id": 5291, "ticker_id": 4417, "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": "2026-06-07T06:55:14.767293+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.39, "market_cap": 1705041649.44, "market_cap_usd": 1705041649.44, "enterprise_value": 2972455649.44, "shares_outstanding": 92715696, "fx_rate_to_usd": null, "pe_ratio": 25.34473421, "pb_ratio": 1.49396265, "ptbv_ratio": 1.50033847, "ps_ratio": 1.57149448, "pcf_ratio": 10.22335935, "pfcf_ratio": 7.21646605, "ev_ebitda": 12.04852578, "ev_ebit": 25.34149203, "ev_sales": 2.73963844, "ev_fcf": 12.58070457, "earnings_yield": 0.03945593, "fcf_yield": 0.0794868, "dividend_yield": 0.03233821, "buyback_yield": 0, "shareholder_yield": 0.03233821, "debt_paydown_yield": null, "total_yield": 0.03233821, "gross_margin": -0.03646239, "operating_margin": 0.10810881, "net_margin": 0.06200477, "ebitda_margin": 0.22738371, "fcf_margin": 0.2177651, "roe": 0.05894568, "roa": 0.02427931, "roic": 0.04766303, "roc_greenblatt": null, "asset_turnover": 0.39157171, "cash_conversion": 3.51207004, "accruals_ratio": -0.03591154, "sbc_to_revenue": 0.01220574, "debt_to_equity": 1.38183701, "net_debt_to_ebitda": 5.13732484, "debt_to_assets": 0.49389137, "interest_coverage": 1.36730935, "current_ratio": 35.98316663, "quick_ratio": 35.98316663, "net_debt": 1267414000, "revenue_growth_1y": 0.0230979, "revenue_growth_3y_cagr": 0.02632968, "revenue_growth_5y_cagr": 0.23872895, "eps_growth_1y": 1.90049151, "eps_growth_3y_cagr": 0.04100949, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.29096933, "book_value_growth_1y": -0.03962341, "piotroski_f_score": 7, "altman_z_score": 0.9067351, "earnings_stability_5y": 1.880239, "revenue_stability_5y": 0.322029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07985907, "price_return_3m": 0.23019085, "price_return_6m": 0.3887001, "price_return_9m": 0.3142755, "price_return_12m": 0.57093556, "price_return_12m_ex1m": 0.45475979, "distance_from_52w_high": 0, "distance_from_52w_low": 0.59846325, "relative_strength": 0.47097198, "local_beta": 0.0023, "volatility_252d": 0.299949, "volatility_60d": 0.692773, "max_drawdown_12m": -0.15930406, "revenue_ttm": 1084981000, "gross_profit_ttm": -39561000, "ebit_ttm": 117296000, "ebitda_ttm": 246707000, "net_income_ttm": 67274000, "eps_diluted_ttm": 0.72559451, "operating_cash_flow_ttm": 166779000, "capital_expenditure_ttm": 69492000, "fcf_ttm": 236271000, "dividends_paid_ttm": 55138000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 85786000, "cash_and_equivalents": 101078000, "total_current_assets": 147495000, "total_current_liabilities": 4099000, "net_ppe": null, "total_assets": 2770836000, "total_debt": 1368492000, "total_equity": 1141288000, "net_working_capital": 46417000, "book_value_per_share": 12.30954465, "retained_earnings": -663657000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1136438000, "tangible_book_per_share": 12.2572342, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 63, "rank_pb": 38, "rank_ptbv": 31, "rank_ps": 40, "rank_pcf": 44, "rank_ev_ebitda": 50, "rank_ev_ebit": 78, "rank_earnings_yield": 63, "rank_fcf_yield": 50, "rank_dividend_yield": 23, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 58, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 97, "rank_fcf_margin": 43, "rank_piotroski": 24, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 8, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 21, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 20, "value_composite": 67, "quality_composite": 77, "momentum_composite": 15, "growth_composite": 22, "yield_composite": 16, "svqf_composite": 82, "vc1_composite": 31, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 37, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 1078500000, "cost_of_revenue": 1062693000, "gross_profit": 15807000, "ebit": 154306000, "ebitda": 285027000, "pretax_income": 68290000, "tax_provision": 1391000, "net_income": 63088000, "net_income_to_common": 63088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140427000, "total_current_assets": 250046000, "total_assets": 2808675000, "short_term_debt": 0, "long_term_debt": 1422881000, "total_debt": 1422881000, "total_liabilities": 1625138000, "total_equity": 1134218000, "shares_outstanding": 97162875, "goodwill_and_intangibles": 9700000 }, "cash_flow": { "operating_cash_flow": 176514000, "capital_expenditure": 86609000, "free_cash_flow": 263123000, "dividends_paid": 54197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357376, "ticker_id": 4417, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154306000", "ebitda": "285027000", "netIncome": "63088000", "grossProfit": "15807000", "depreciation": "None", "totalRevenue": "1078500000", "costOfRevenue": "1062693000", "interestIncome": "86722000", "incomeBeforeTax": "68290000", "interestExpense": "86016000", "operatingIncome": "107023000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1391000", "reportedCurrency": "USD", "netInterestIncome": "-86722000", "nonInterestIncome": "None", "operatingExpenses": "-91216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1062693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130721000", "sellingGeneralAndAdministrative": "36792000", "netIncomeFromContinuingOperations": "66899000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "922000", "currentDebt": "None", "investments": "None", "totalAssets": "2808675000", "longTermDebt": "1422881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4850000", "reportedCurrency": "USD", "retainedEarnings": "-670434000", "totalLiabilities": "1625138000", "otherCurrentAssets": "82682000", "totalCurrentAssets": "250046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2558629000", "currentAccountsPayable": "93541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2514279000", "shortLongTermDebtTotal": "1430487000", "totalShareholderEquity": "1134218000", "capitalLeaseObligations": "7606000", "otherCurrentLiabilities": "13538000", "totalCurrentLiabilities": "107079000", "otherNonCurrentLiabilities": "87572000", "totalNonCurrentLiabilities": "1518059000", "cashAndShortTermInvestments": "140427000", "commonStockSharesOutstanding": "97162875", "intangibleAssetsExcludingGoodwill": "4850000", "cashAndCashEquivalentsAtCarryingValue": "140427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63088000", "profitLoss": "None", "dividendPayout": "54197000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176514000", "capitalExpenditures": "86609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89912000", "cashflowFromInvestment": "-7075000", "stockBasedCompensation": "13069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54197000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1078500000, "cost_of_revenue": 1062693000, "gross_profit": 15807000, "research_and_development": null, "selling_general_admin": 36792000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154306000, "depreciation_amortisation": 130721000, "ebitda": 285027000, "interest_expense": 86016000, "interest_income": null, "other_non_operating": null, "pretax_income": 68290000, "tax_provision": 1391000, "effective_tax_rate": null, "net_income": 63088000, "net_income_continuing_ops": 66899000, "net_income_to_common": 63088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140427000, "short_term_investments": null, "net_receivables": 26937000, "inventory": null, "other_current_assets": null, "total_current_assets": 250046000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 4850000, "goodwill_and_intangibles": 9700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2558629000, "total_assets": 2808675000, "short_term_debt": 0, "accounts_payable": 93541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107079000, "long_term_debt": 1422881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1518059000, "total_liabilities": 1625138000, "total_debt": 1422881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -670434000, "total_equity": 1134218000, "shares_outstanding": 97162875, "operating_cash_flow": 176514000, "stock_based_compensation": 13069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7075000, "dividends_paid": 54197000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89912000, "free_cash_flow": 263123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154306000", "ebitda": "285027000", "netIncome": "63088000", "grossProfit": "15807000", "depreciation": "None", "totalRevenue": "1078500000", "costOfRevenue": "1062693000", "interestIncome": "86722000", "incomeBeforeTax": "68290000", "interestExpense": "86016000", "operatingIncome": "107023000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1391000", "reportedCurrency": "USD", "netInterestIncome": "-86722000", "nonInterestIncome": "None", "operatingExpenses": "-91216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1062693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130721000", "sellingGeneralAndAdministrative": "36792000", "netIncomeFromContinuingOperations": "66899000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "922000", "currentDebt": "None", "investments": "None", "totalAssets": "2808675000", "longTermDebt": "1422881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4850000", "reportedCurrency": "USD", "retainedEarnings": "-670434000", "totalLiabilities": "1625138000", "otherCurrentAssets": "82682000", "totalCurrentAssets": "250046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2558629000", "currentAccountsPayable": "93541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2514279000", "shortLongTermDebtTotal": "1430487000", "totalShareholderEquity": "1134218000", "capitalLeaseObligations": "7606000", "otherCurrentLiabilities": "13538000", "totalCurrentLiabilities": "107079000", "otherNonCurrentLiabilities": "87572000", "totalNonCurrentLiabilities": "1518059000", "cashAndShortTermInvestments": "140427000", "commonStockSharesOutstanding": "97162875", "intangibleAssetsExcludingGoodwill": "4850000", "cashAndCashEquivalentsAtCarryingValue": "140427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63088000", "profitLoss": "None", "dividendPayout": "54197000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176514000", "capitalExpenditures": "86609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89912000", "cashflowFromInvestment": "-7075000", "stockBasedCompensation": "13069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54197000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 1039047000, "cost_of_revenue": 786733000, "gross_profit": 252314000, "ebit": 94012000, "ebitda": 222761000, "pretax_income": 13130000, "tax_provision": -3740000, "net_income": 16143000, "net_income_to_common": 16143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78201000, "total_current_assets": 169340000, "total_assets": 2831616000, "short_term_debt": 4431000, "long_term_debt": 1334703000, "total_debt": 1339134000, "total_liabilities": 1551283000, "total_equity": 1243103000, "shares_outstanding": 102271000, "goodwill_and_intangibles": 4856000 }, "cash_flow": { "operating_cash_flow": 163720000, "capital_expenditure": 140554000, "free_cash_flow": 304274000, "dividends_paid": 47920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357381, "ticker_id": 4417, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94012000", "ebitda": "222761000", "netIncome": "16143000", "grossProfit": "252314000", "depreciation": "None", "totalRevenue": "1039047000", "costOfRevenue": "786733000", "interestIncome": "92982000", "incomeBeforeTax": "13130000", "interestExpense": "80882000", "operatingIncome": "86835000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3740000", "reportedCurrency": "USD", "netInterestIncome": "-80882000", "nonInterestIncome": "None", "operatingExpenses": "165479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128749000", "sellingGeneralAndAdministrative": "36245000", "netIncomeFromContinuingOperations": "16870000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "2831616000", "longTermDebt": "1334703000", "shortTermDebt": "4431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6000", "reportedCurrency": "USD", "retainedEarnings": "-679841000", "totalLiabilities": "1551283000", "otherCurrentAssets": "65381000", "totalCurrentAssets": "169340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662276000", "currentAccountsPayable": "102896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2607628000", "shortLongTermDebtTotal": "1334703000", "totalShareholderEquity": "1243103000", "capitalLeaseObligations": "1971000", "otherCurrentLiabilities": "8135000", "totalCurrentLiabilities": "115462000", "otherNonCurrentLiabilities": "101118000", "totalNonCurrentLiabilities": "1435821000", "cashAndShortTermInvestments": "78201000", "commonStockSharesOutstanding": "102271000", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "78201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16870000", "profitLoss": "None", "dividendPayout": "47920000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163720000", "capitalExpenditures": "140554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134967000", "cashflowFromInvestment": "-108246000", "stockBasedCompensation": "13658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1039047000, "cost_of_revenue": 786733000, "gross_profit": 252314000, "research_and_development": null, "selling_general_admin": 36245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94012000, "depreciation_amortisation": 128749000, "ebitda": 222761000, "interest_expense": 80882000, "interest_income": null, "other_non_operating": null, "pretax_income": 13130000, "tax_provision": -3740000, "effective_tax_rate": null, "net_income": 16143000, "net_income_continuing_ops": 16870000, "net_income_to_common": 16143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78201000, "short_term_investments": null, "net_receivables": 25758000, "inventory": null, "other_current_assets": null, "total_current_assets": 169340000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 6000, "goodwill_and_intangibles": 4856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2662276000, "total_assets": 2831616000, "short_term_debt": 4431000, "accounts_payable": 102896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115462000, "long_term_debt": 1334703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1435821000, "total_liabilities": 1551283000, "total_debt": 1339134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679841000, "total_equity": 1243103000, "shares_outstanding": 102271000, "operating_cash_flow": 163720000, "stock_based_compensation": 13658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108246000, "dividends_paid": 47920000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134967000, "free_cash_flow": 304274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94012000", "ebitda": "222761000", "netIncome": "16143000", "grossProfit": "252314000", "depreciation": "None", "totalRevenue": "1039047000", "costOfRevenue": "786733000", "interestIncome": "92982000", "incomeBeforeTax": "13130000", "interestExpense": "80882000", "operatingIncome": "86835000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3740000", "reportedCurrency": "USD", "netInterestIncome": "-80882000", "nonInterestIncome": "None", "operatingExpenses": "165479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "786733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128749000", "sellingGeneralAndAdministrative": "36245000", "netIncomeFromContinuingOperations": "16870000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "2831616000", "longTermDebt": "1334703000", "shortTermDebt": "4431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6000", "reportedCurrency": "USD", "retainedEarnings": "-679841000", "totalLiabilities": "1551283000", "otherCurrentAssets": "65381000", "totalCurrentAssets": "169340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662276000", "currentAccountsPayable": "102896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2607628000", "shortLongTermDebtTotal": "1334703000", "totalShareholderEquity": "1243103000", "capitalLeaseObligations": "1971000", "otherCurrentLiabilities": "8135000", "totalCurrentLiabilities": "115462000", "otherNonCurrentLiabilities": "101118000", "totalNonCurrentLiabilities": "1435821000", "cashAndShortTermInvestments": "78201000", "commonStockSharesOutstanding": "102271000", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "78201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16870000", "profitLoss": "None", "dividendPayout": "47920000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163720000", "capitalExpenditures": "140554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134967000", "cashflowFromInvestment": "-108246000", "stockBasedCompensation": "13658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47920000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16505000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 1025443000, "cost_of_revenue": 757277000, "gross_profit": 268166000, "ebit": 97608000, "ebitda": 229417000, "pretax_income": 21321000, "tax_provision": 1447000, "net_income": 19142000, "net_income_to_common": 19142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164725000, "total_current_assets": 255507000, "total_assets": 2902227000, "short_term_debt": 3355000, "long_term_debt": 1394906000, "total_debt": 1398261000, "total_liabilities": 1584730000, "total_equity": 1290992000, "shares_outstanding": 108412485, "goodwill_and_intangibles": 4898000 }, "cash_flow": { "operating_cash_flow": 198065000, "capital_expenditure": 120905000, "free_cash_flow": 318970000, "dividends_paid": 44613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357386, "ticker_id": 4417, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97608000", "ebitda": "229417000", "netIncome": "19142000", "grossProfit": "268166000", "depreciation": "None", "totalRevenue": "1025443000", "costOfRevenue": "757277000", "interestIncome": "90597000", "incomeBeforeTax": "21321000", "interestExpense": "84997000", "operatingIncome": "97612000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1447000", "reportedCurrency": "USD", "netInterestIncome": "-85561000", "nonInterestIncome": "None", "operatingExpenses": "170554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "757277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131809000", "sellingGeneralAndAdministrative": "37219000", "netIncomeFromContinuingOperations": "48416000" }, "balance": { "goodwill": "4850000", "inventory": "-2530000", "commonStock": "1024000", "currentDebt": "None", "investments": "None", "totalAssets": "2902227000", "longTermDebt": "1394906000", "shortTermDebt": "3355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "-647246000", "totalLiabilities": "1584730000", "otherCurrentAssets": "58350000", "totalCurrentAssets": "255507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2530000", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2646720000", "currentAccountsPayable": "102389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2612757000", "shortLongTermDebtTotal": "1394906000", "totalShareholderEquity": "1290992000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10788000", "totalCurrentLiabilities": "113177000", "otherNonCurrentLiabilities": "76647000", "totalNonCurrentLiabilities": "1471553000", "cashAndShortTermInvestments": "164725000", "commonStockSharesOutstanding": "108412485", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "164725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19874000", "profitLoss": "None", "dividendPayout": "44613000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198065000", "capitalExpenditures": "120905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222148000", "cashflowFromInvestment": "-118752000", "stockBasedCompensation": "13168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1025443000, "cost_of_revenue": 757277000, "gross_profit": 268166000, "research_and_development": 0.02, "selling_general_admin": 37219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97608000, "depreciation_amortisation": 131809000, "ebitda": 229417000, "interest_expense": 84997000, "interest_income": null, "other_non_operating": null, "pretax_income": 21321000, "tax_provision": 1447000, "effective_tax_rate": null, "net_income": 19142000, "net_income_continuing_ops": 48416000, "net_income_to_common": 19142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164725000, "short_term_investments": 2530000, "net_receivables": 32432000, "inventory": -2530000, "other_current_assets": null, "total_current_assets": 255507000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 48000, "goodwill_and_intangibles": 4898000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2646720000, "total_assets": 2902227000, "short_term_debt": 3355000, "accounts_payable": 102389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113177000, "long_term_debt": 1394906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1471553000, "total_liabilities": 1584730000, "total_debt": 1398261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647246000, "total_equity": 1290992000, "shares_outstanding": 108412485, "operating_cash_flow": 198065000, "stock_based_compensation": 13168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118752000, "dividends_paid": 44613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222148000, "free_cash_flow": 318970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97608000", "ebitda": "229417000", "netIncome": "19142000", "grossProfit": "268166000", "depreciation": "None", "totalRevenue": "1025443000", "costOfRevenue": "757277000", "interestIncome": "90597000", "incomeBeforeTax": "21321000", "interestExpense": "84997000", "operatingIncome": "97612000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1447000", "reportedCurrency": "USD", "netInterestIncome": "-85561000", "nonInterestIncome": "None", "operatingExpenses": "170554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "757277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131809000", "sellingGeneralAndAdministrative": "37219000", "netIncomeFromContinuingOperations": "48416000" }, "balance": { "goodwill": "4850000", "inventory": "-2530000", "commonStock": "1024000", "currentDebt": "None", "investments": "None", "totalAssets": "2902227000", "longTermDebt": "1394906000", "shortTermDebt": "3355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "-647246000", "totalLiabilities": "1584730000", "otherCurrentAssets": "58350000", "totalCurrentAssets": "255507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2530000", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2646720000", "currentAccountsPayable": "102389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2612757000", "shortLongTermDebtTotal": "1394906000", "totalShareholderEquity": "1290992000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10788000", "totalCurrentLiabilities": "113177000", "otherNonCurrentLiabilities": "76647000", "totalNonCurrentLiabilities": "1471553000", "cashAndShortTermInvestments": "164725000", "commonStockSharesOutstanding": "108412485", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "164725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19874000", "profitLoss": "None", "dividendPayout": "44613000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198065000", "capitalExpenditures": "120905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222148000", "cashflowFromInvestment": "-118752000", "stockBasedCompensation": "13168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-132722000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 997607000, "cost_of_revenue": 719456000, "gross_profit": 278151000, "ebit": 142562000, "ebitda": 275210000, "pretax_income": 59835000, "tax_provision": 2205000, "net_income": 55922000, "net_income_to_common": 55922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305103000, "total_current_assets": 403472000, "total_assets": 3080055000, "short_term_debt": 5538000, "long_term_debt": 1429105000, "total_debt": 1434643000, "total_liabilities": 1620047000, "total_equity": 1460008000, "shares_outstanding": 114418177, "goodwill_and_intangibles": 5060000 }, "cash_flow": { "operating_cash_flow": 187129000, "capital_expenditure": 70376000, "free_cash_flow": 257505000, "dividends_paid": 11680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357391, "ticker_id": 4417, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142562000", "ebitda": "275210000", "netIncome": "55922000", "grossProfit": "278151000", "depreciation": "None", "totalRevenue": "997607000", "costOfRevenue": "719456000", "interestIncome": "82727000", "incomeBeforeTax": "59835000", "interestExpense": "82727000", "operatingIncome": "111392000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2205000", "reportedCurrency": "USD", "netInterestIncome": "-82727000", "nonInterestIncome": "None", "operatingExpenses": "167968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "31170000", "costofGoodsAndServicesSold": "719456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132648000", "sellingGeneralAndAdministrative": "34250000", "netIncomeFromContinuingOperations": "55479000" }, "balance": { "goodwill": "4850000", "inventory": "1", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3080055000", "longTermDebt": "1429105000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "210000", "reportedCurrency": "USD", "retainedEarnings": "-623216000", "totalLiabilities": "1620047000", "otherCurrentAssets": "-403472000", "totalCurrentAssets": "403472000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2601535000", "currentNetReceivables": "37562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2676583000", "currentAccountsPayable": "107097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2601535000", "shortLongTermDebtTotal": "1434643000", "totalShareholderEquity": "1460008000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11455000", "totalCurrentLiabilities": "118552000", "otherNonCurrentLiabilities": "72390000", "totalNonCurrentLiabilities": "1501495000", "cashAndShortTermInvestments": "305103000", "commonStockSharesOutstanding": "114418177", "intangibleAssetsExcludingGoodwill": "210000", "cashAndCashEquivalentsAtCarryingValue": "305103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57630000", "profitLoss": "None", "dividendPayout": "11680000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187129000", "capitalExpenditures": "70376000", "changeInReceivables": "-8920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110057000", "cashflowFromInvestment": "-265393000", "stockBasedCompensation": "11411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-188321000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 997607000, "cost_of_revenue": 719456000, "gross_profit": 278151000, "research_and_development": 0.06, "selling_general_admin": 34250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142562000, "depreciation_amortisation": 132648000, "ebitda": 275210000, "interest_expense": 82727000, "interest_income": null, "other_non_operating": null, "pretax_income": 59835000, "tax_provision": 2205000, "effective_tax_rate": null, "net_income": 55922000, "net_income_continuing_ops": 55479000, "net_income_to_common": 55922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305103000, "short_term_investments": 2601535000, "net_receivables": 37562000, "inventory": 1, "other_current_assets": null, "total_current_assets": 403472000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 210000, "goodwill_and_intangibles": 5060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2676583000, "total_assets": 3080055000, "short_term_debt": 5538000, "accounts_payable": 107097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118552000, "long_term_debt": 1429105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1501495000, "total_liabilities": 1620047000, "total_debt": 1434643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -623216000, "total_equity": 1460008000, "shares_outstanding": 114418177, "operating_cash_flow": 187129000, "stock_based_compensation": 11411000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265393000, "dividends_paid": 11680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110057000, "free_cash_flow": 257505000, "net_change_in_cash": -188321000 }, "raw_data": { "income": { "ebit": "142562000", "ebitda": "275210000", "netIncome": "55922000", "grossProfit": "278151000", "depreciation": "None", "totalRevenue": "997607000", "costOfRevenue": "719456000", "interestIncome": "82727000", "incomeBeforeTax": "59835000", "interestExpense": "82727000", "operatingIncome": "111392000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2205000", "reportedCurrency": "USD", "netInterestIncome": "-82727000", "nonInterestIncome": "None", "operatingExpenses": "167968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "31170000", "costofGoodsAndServicesSold": "719456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132648000", "sellingGeneralAndAdministrative": "34250000", "netIncomeFromContinuingOperations": "55479000" }, "balance": { "goodwill": "4850000", "inventory": "1", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3080055000", "longTermDebt": "1429105000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "210000", "reportedCurrency": "USD", "retainedEarnings": "-623216000", "totalLiabilities": "1620047000", "otherCurrentAssets": "-403472000", "totalCurrentAssets": "403472000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2601535000", "currentNetReceivables": "37562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2676583000", "currentAccountsPayable": "107097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2601535000", "shortLongTermDebtTotal": "1434643000", "totalShareholderEquity": "1460008000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11455000", "totalCurrentLiabilities": "118552000", "otherNonCurrentLiabilities": "72390000", "totalNonCurrentLiabilities": "1501495000", "cashAndShortTermInvestments": "305103000", "commonStockSharesOutstanding": "114418177", "intangibleAssetsExcludingGoodwill": "210000", "cashAndCashEquivalentsAtCarryingValue": "305103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57630000", "profitLoss": "None", "dividendPayout": "11680000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187129000", "capitalExpenditures": "70376000", "changeInReceivables": "-8920000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110057000", "cashflowFromInvestment": "-265393000", "stockBasedCompensation": "11411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-188321000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 616188000, "cost_of_revenue": 488088000, "gross_profit": 128100000, "ebit": -64612000, "ebitda": 64781000, "pretax_income": -145897000, "tax_provision": 718000, "net_income": -143517000, "net_income_to_common": -143517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517377000, "total_current_assets": 617380000, "total_assets": 3087316000, "short_term_debt": 4654000, "long_term_debt": 1494231000, "total_debt": 1498885000, "total_liabilities": 1649235000, "total_equity": 1438081000, "shares_outstanding": 113801862, "goodwill_and_intangibles": 5446000 }, "cash_flow": { "operating_cash_flow": 40763000, "capital_expenditure": 31819000, "free_cash_flow": 72582000, "dividends_paid": 54000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357396, "ticker_id": 4417, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64612000", "ebitda": "64781000", "netIncome": "-143517000", "grossProfit": "128100000", "depreciation": "None", "totalRevenue": "616188000", "costOfRevenue": "488088000", "interestIncome": "81285000", "incomeBeforeTax": "-145897000", "interestExpense": "81285000", "operatingIncome": "-60884000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "718000", "reportedCurrency": "USD", "netInterestIncome": "-81285000", "nonInterestIncome": "None", "operatingExpenses": "188984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "-3728000", "costofGoodsAndServicesSold": "488088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129393000", "sellingGeneralAndAdministrative": "30776000", "netIncomeFromContinuingOperations": "-143769000" }, "balance": { "goodwill": "4850000", "inventory": "1", "commonStock": "1143000", "currentDebt": "None", "investments": "None", "totalAssets": "3087316000", "longTermDebt": "1494231000", "shortTermDebt": "4654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "596000", "reportedCurrency": "USD", "retainedEarnings": "-656461000", "totalLiabilities": "1649235000", "otherCurrentAssets": "-582759000", "totalCurrentAssets": "617380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2399381000", "currentNetReceivables": "28528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469936000", "currentAccountsPayable": "84051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2399381000", "shortLongTermDebtTotal": "1498885000", "totalShareholderEquity": "1438081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86356000", "totalCurrentLiabilities": "86356000", "otherNonCurrentLiabilities": "70953000", "totalNonCurrentLiabilities": "1562879000", "cashAndShortTermInvestments": "517377000", "commonStockSharesOutstanding": "113801862", "intangibleAssetsExcludingGoodwill": "596000", "cashAndCashEquivalentsAtCarryingValue": "517377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146615000", "profitLoss": "None", "dividendPayout": "54000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40763000", "capitalExpenditures": "31819000", "changeInReceivables": "-19676000", "changeInExchangeRate": "None", "cashflowFromFinancing": "108892000", "cashflowFromInvestment": "-24210000", "stockBasedCompensation": "11615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125445000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 616188000, "cost_of_revenue": 488088000, "gross_profit": 128100000, "research_and_development": 0.24, "selling_general_admin": 30776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64612000, "depreciation_amortisation": 129393000, "ebitda": 64781000, "interest_expense": 81285000, "interest_income": null, "other_non_operating": null, "pretax_income": -145897000, "tax_provision": 718000, "effective_tax_rate": null, "net_income": -143517000, "net_income_continuing_ops": -143769000, "net_income_to_common": -143517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 517377000, "short_term_investments": 2399381000, "net_receivables": 28528000, "inventory": 1, "other_current_assets": null, "total_current_assets": 617380000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 596000, "goodwill_and_intangibles": 5446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2469936000, "total_assets": 3087316000, "short_term_debt": 4654000, "accounts_payable": 84051000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86356000, "long_term_debt": 1494231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1562879000, "total_liabilities": 1649235000, "total_debt": 1498885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -656461000, "total_equity": 1438081000, "shares_outstanding": 113801862, "operating_cash_flow": 40763000, "stock_based_compensation": 11615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24210000, "dividends_paid": 54000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108892000, "free_cash_flow": 72582000, "net_change_in_cash": 125445000 }, "raw_data": { "income": { "ebit": "-64612000", "ebitda": "64781000", "netIncome": "-143517000", "grossProfit": "128100000", "depreciation": "None", "totalRevenue": "616188000", "costOfRevenue": "488088000", "interestIncome": "81285000", "incomeBeforeTax": "-145897000", "interestExpense": "81285000", "operatingIncome": "-60884000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "718000", "reportedCurrency": "USD", "netInterestIncome": "-81285000", "nonInterestIncome": "None", "operatingExpenses": "188984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "-3728000", "costofGoodsAndServicesSold": "488088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129393000", "sellingGeneralAndAdministrative": "30776000", "netIncomeFromContinuingOperations": "-143769000" }, "balance": { "goodwill": "4850000", "inventory": "1", "commonStock": "1143000", "currentDebt": "None", "investments": "None", "totalAssets": "3087316000", "longTermDebt": "1494231000", "shortTermDebt": "4654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "596000", "reportedCurrency": "USD", "retainedEarnings": "-656461000", "totalLiabilities": "1649235000", "otherCurrentAssets": "-582759000", "totalCurrentAssets": "617380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2399381000", "currentNetReceivables": "28528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469936000", "currentAccountsPayable": "84051000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2399381000", "shortLongTermDebtTotal": "1498885000", "totalShareholderEquity": "1438081000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86356000", "totalCurrentLiabilities": "86356000", "otherNonCurrentLiabilities": "70953000", "totalNonCurrentLiabilities": "1562879000", "cashAndShortTermInvestments": "517377000", "commonStockSharesOutstanding": "113801862", "intangibleAssetsExcludingGoodwill": "596000", "cashAndCashEquivalentsAtCarryingValue": "517377000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146615000", "profitLoss": "None", "dividendPayout": "54000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40763000", "capitalExpenditures": "31819000", "changeInReceivables": "-19676000", "changeInExchangeRate": "None", "cashflowFromFinancing": "108892000", "cashflowFromInvestment": "-24210000", "stockBasedCompensation": "11615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125445000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 369776000, "cost_of_revenue": 404519000, "gross_profit": -34743000, "ebit": -241737000, "ebitda": -95183000, "pretax_income": -182753000, "tax_provision": -15867000, "net_income": -163330000, "net_income_to_common": -163330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389823000, "total_current_assets": 437752000, "total_assets": 3079603000, "short_term_debt": 4726000, "long_term_debt": 1374480000, "total_debt": 1379206000, "total_liabilities": 1512740000, "total_equity": 1566863000, "shares_outstanding": 113489015, "goodwill_and_intangibles": 6456000 }, "cash_flow": { "operating_cash_flow": -77722000, "capital_expenditure": 69228000, "free_cash_flow": -8494000, "dividends_paid": 63162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357401, "ticker_id": 4417, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-241737000", "ebitda": "-95183000", "netIncome": "-163330000", "grossProfit": "-34743000", "depreciation": "None", "totalRevenue": "369776000", "costOfRevenue": "404519000", "interestIncome": "61975000", "incomeBeforeTax": "-182753000", "interestExpense": "61975000", "operatingIncome": "-241694000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15867000", "reportedCurrency": "USD", "netInterestIncome": "-61975000", "nonInterestIncome": "None", "operatingExpenses": "206951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "120916000", "costofGoodsAndServicesSold": "404519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146554000", "sellingGeneralAndAdministrative": "30402000", "netIncomeFromContinuingOperations": "-162995000" }, "balance": { "goodwill": "4850000", "inventory": "476715000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "3079603000", "longTermDebt": "1374480000", "shortTermDebt": "4726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1606000", "reportedCurrency": "USD", "retainedEarnings": "-513002000", "totalLiabilities": "1512740000", "otherCurrentAssets": "-437752000", "totalCurrentAssets": "437752000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2641851000", "currentAccountsPayable": "62676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2568468000", "shortLongTermDebtTotal": "1379206000", "totalShareholderEquity": "1566863000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202000", "totalCurrentLiabilities": "62878000", "otherNonCurrentLiabilities": "75382000", "totalNonCurrentLiabilities": "1449862000", "cashAndShortTermInvestments": "389823000", "commonStockSharesOutstanding": "113489015", "intangibleAssetsExcludingGoodwill": "1606000", "cashAndCashEquivalentsAtCarryingValue": "389823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-166886000", "profitLoss": "None", "dividendPayout": "63162000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-77722000", "capitalExpenditures": "69228000", "changeInReceivables": "27352000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57374000", "cashflowFromInvestment": "254188000", "stockBasedCompensation": "10930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "233840000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369776000, "cost_of_revenue": 404519000, "gross_profit": -34743000, "research_and_development": 0.49, "selling_general_admin": 30402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -241737000, "depreciation_amortisation": 146554000, "ebitda": -95183000, "interest_expense": 61975000, "interest_income": null, "other_non_operating": null, "pretax_income": -182753000, "tax_provision": -15867000, "effective_tax_rate": null, "net_income": -163330000, "net_income_continuing_ops": -162995000, "net_income_to_common": -163330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389823000, "short_term_investments": null, "net_receivables": 8966000, "inventory": 476715000, "other_current_assets": null, "total_current_assets": 437752000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 1606000, "goodwill_and_intangibles": 6456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2641851000, "total_assets": 3079603000, "short_term_debt": 4726000, "accounts_payable": 62676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62878000, "long_term_debt": 1374480000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449862000, "total_liabilities": 1512740000, "total_debt": 1379206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -513002000, "total_equity": 1566863000, "shares_outstanding": 113489015, "operating_cash_flow": -77722000, "stock_based_compensation": 10930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 254188000, "dividends_paid": 63162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57374000, "free_cash_flow": -8494000, "net_change_in_cash": 233840000 }, "raw_data": { "income": { "ebit": "-241737000", "ebitda": "-95183000", "netIncome": "-163330000", "grossProfit": "-34743000", "depreciation": "None", "totalRevenue": "369776000", "costOfRevenue": "404519000", "interestIncome": "61975000", "incomeBeforeTax": "-182753000", "interestExpense": "61975000", "operatingIncome": "-241694000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-15867000", "reportedCurrency": "USD", "netInterestIncome": "-61975000", "nonInterestIncome": "None", "operatingExpenses": "206951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.49", "otherNonOperatingIncome": "120916000", "costofGoodsAndServicesSold": "404519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146554000", "sellingGeneralAndAdministrative": "30402000", "netIncomeFromContinuingOperations": "-162995000" }, "balance": { "goodwill": "4850000", "inventory": "476715000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "3079603000", "longTermDebt": "1374480000", "shortTermDebt": "4726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1606000", "reportedCurrency": "USD", "retainedEarnings": "-513002000", "totalLiabilities": "1512740000", "otherCurrentAssets": "-437752000", "totalCurrentAssets": "437752000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2641851000", "currentAccountsPayable": "62676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2568468000", "shortLongTermDebtTotal": "1379206000", "totalShareholderEquity": "1566863000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "202000", "totalCurrentLiabilities": "62878000", "otherNonCurrentLiabilities": "75382000", "totalNonCurrentLiabilities": "1449862000", "cashAndShortTermInvestments": "389823000", "commonStockSharesOutstanding": "113489015", "intangibleAssetsExcludingGoodwill": "1606000", "cashAndCashEquivalentsAtCarryingValue": "389823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-166886000", "profitLoss": "None", "dividendPayout": "63162000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-77722000", "capitalExpenditures": "69228000", "changeInReceivables": "27352000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57374000", "cashflowFromInvestment": "254188000", "stockBasedCompensation": "10930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "233840000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 1149087000, "cost_of_revenue": 827444000, "gross_profit": 321643000, "ebit": 111215000, "ebitda": 266343000, "pretax_income": 62610000, "tax_provision": 5367000, "net_income": 55400000, "net_income_to_common": 55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110841000, "total_current_assets": 231488000, "total_assets": 3263006000, "short_term_debt": 4365000, "long_term_debt": 1293054000, "total_debt": 1297419000, "total_liabilities": 1487848000, "total_equity": 1775158000, "shares_outstanding": 112918598, "goodwill_and_intangibles": 53949000 }, "cash_flow": { "operating_cash_flow": 246570000, "capital_expenditure": 93036000, "free_cash_flow": 339606000, "dividends_paid": 125865000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357406, "ticker_id": 4417, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111215000", "ebitda": "266343000", "netIncome": "55400000", "grossProfit": "321643000", "depreciation": "None", "totalRevenue": "1149087000", "costOfRevenue": "827444000", "interestIncome": "48605000", "incomeBeforeTax": "62610000", "interestExpense": "48605000", "operatingIncome": "111481000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5367000", "reportedCurrency": "USD", "netInterestIncome": "-48605000", "nonInterestIncome": "None", "operatingExpenses": "210162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "-266000", "costofGoodsAndServicesSold": "827444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155128000", "sellingGeneralAndAdministrative": "30732000", "netIncomeFromContinuingOperations": "55973000" }, "balance": { "goodwill": "24952000", "inventory": "-13000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3263006000", "longTermDebt": "1293054000", "shortTermDebt": "4365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28997000", "reportedCurrency": "USD", "retainedEarnings": "-318434000", "totalLiabilities": "1487848000", "otherCurrentAssets": "-231488000", "totalCurrentAssets": "231488000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "36542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031518000", "currentAccountsPayable": "88197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2926370000", "shortLongTermDebtTotal": "1297419000", "totalShareholderEquity": "1775158000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31802000", "totalCurrentLiabilities": "119999000", "otherNonCurrentLiabilities": "74795000", "totalNonCurrentLiabilities": "1367849000", "cashAndShortTermInvestments": "110841000", "commonStockSharesOutstanding": "112918598", "intangibleAssetsExcludingGoodwill": "28997000", "cashAndCashEquivalentsAtCarryingValue": "110841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57243000", "profitLoss": "None", "dividendPayout": "125865000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2417000", "operatingCashflow": "246570000", "capitalExpenditures": "93036000", "changeInReceivables": "-1764000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9656000", "cashflowFromInvestment": "-222888000", "stockBasedCompensation": "9380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125865000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1149087000, "cost_of_revenue": 827444000, "gross_profit": 321643000, "research_and_development": 0.05, "selling_general_admin": 30732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111215000, "depreciation_amortisation": 155128000, "ebitda": 266343000, "interest_expense": 48605000, "interest_income": null, "other_non_operating": null, "pretax_income": 62610000, "tax_provision": 5367000, "effective_tax_rate": null, "net_income": 55400000, "net_income_continuing_ops": 55973000, "net_income_to_common": 55400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110841000, "short_term_investments": 13000, "net_receivables": 36542000, "inventory": -13000, "other_current_assets": null, "total_current_assets": 231488000, "net_ppe": null, "goodwill": 24952000, "intangible_assets": 28997000, "goodwill_and_intangibles": 53949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3031518000, "total_assets": 3263006000, "short_term_debt": 4365000, "accounts_payable": 88197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119999000, "long_term_debt": 1293054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1367849000, "total_liabilities": 1487848000, "total_debt": 1297419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -318434000, "total_equity": 1775158000, "shares_outstanding": 112918598, "operating_cash_flow": 246570000, "stock_based_compensation": 9380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222888000, "dividends_paid": 125865000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9656000, "free_cash_flow": 339606000, "net_change_in_cash": 33338000 }, "raw_data": { "income": { "ebit": "111215000", "ebitda": "266343000", "netIncome": "55400000", "grossProfit": "321643000", "depreciation": "None", "totalRevenue": "1149087000", "costOfRevenue": "827444000", "interestIncome": "48605000", "incomeBeforeTax": "62610000", "interestExpense": "48605000", "operatingIncome": "111481000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5367000", "reportedCurrency": "USD", "netInterestIncome": "-48605000", "nonInterestIncome": "None", "operatingExpenses": "210162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "-266000", "costofGoodsAndServicesSold": "827444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155128000", "sellingGeneralAndAdministrative": "30732000", "netIncomeFromContinuingOperations": "55973000" }, "balance": { "goodwill": "24952000", "inventory": "-13000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3263006000", "longTermDebt": "1293054000", "shortTermDebt": "4365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "28997000", "reportedCurrency": "USD", "retainedEarnings": "-318434000", "totalLiabilities": "1487848000", "otherCurrentAssets": "-231488000", "totalCurrentAssets": "231488000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13000", "currentNetReceivables": "36542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3031518000", "currentAccountsPayable": "88197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2926370000", "shortLongTermDebtTotal": "1297419000", "totalShareholderEquity": "1775158000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31802000", "totalCurrentLiabilities": "119999000", "otherNonCurrentLiabilities": "74795000", "totalNonCurrentLiabilities": "1367849000", "cashAndShortTermInvestments": "110841000", "commonStockSharesOutstanding": "112918598", "intangibleAssetsExcludingGoodwill": "28997000", "cashAndCashEquivalentsAtCarryingValue": "110841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57243000", "profitLoss": "None", "dividendPayout": "125865000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2417000", "operatingCashflow": "246570000", "capitalExpenditures": "93036000", "changeInReceivables": "-1764000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9656000", "cashflowFromInvestment": "-222888000", "stockBasedCompensation": "9380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125865000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33338000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 1058207000, "cost_of_revenue": 742365000, "gross_profit": 315842000, "ebit": 127544000, "ebitda": 285660000, "pretax_income": 204525000, "tax_provision": 5993000, "net_income": 193688000, "net_income_to_common": 193688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91413000, "total_current_assets": 196412000, "total_assets": 3170087000, "short_term_debt": 3606000, "long_term_debt": 1155088000, "total_debt": 1158694000, "total_liabilities": 1317382000, "total_equity": 1823913000, "shares_outstanding": 110377734, "goodwill_and_intangibles": 61541000 }, "cash_flow": { "operating_cash_flow": 254194000, "capital_expenditure": 108210000, "free_cash_flow": 362404000, "dividends_paid": 121733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357411, "ticker_id": 4417, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127544000", "ebitda": "285660000", "netIncome": "193688000", "grossProfit": "315842000", "depreciation": "None", "totalRevenue": "1058207000", "costOfRevenue": "742365000", "interestIncome": "51402000", "incomeBeforeTax": "204525000", "interestExpense": "51402000", "operatingIncome": "131824000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5993000", "reportedCurrency": "USD", "netInterestIncome": "-51402000", "nonInterestIncome": "None", "operatingExpenses": "184018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "124103000", "costofGoodsAndServicesSold": "742365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158116000", "sellingGeneralAndAdministrative": "30460000", "netIncomeFromContinuingOperations": "193635000" }, "balance": { "goodwill": "34352000", "inventory": "-12957000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3170087000", "longTermDebt": "1155088000", "shortTermDebt": "3606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "27189000", "reportedCurrency": "USD", "retainedEarnings": "-249654000", "totalLiabilities": "1317382000", "otherCurrentAssets": "83152000", "totalCurrentAssets": "196412000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12957000", "currentNetReceivables": "34804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2973675000", "currentAccountsPayable": "84967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2875146000", "shortLongTermDebtTotal": "1155088000", "totalShareholderEquity": "1823913000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27968000", "totalCurrentLiabilities": "116541000", "otherNonCurrentLiabilities": "45753000", "totalNonCurrentLiabilities": "1200841000", "cashAndShortTermInvestments": "91413000", "commonStockSharesOutstanding": "110377734", "intangibleAssetsExcludingGoodwill": "27189000", "cashAndCashEquivalentsAtCarryingValue": "91413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198532000", "profitLoss": "None", "dividendPayout": "121733000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254194000", "capitalExpenditures": "108210000", "changeInReceivables": "4104000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173188000", "cashflowFromInvestment": "-49802000", "stockBasedCompensation": "9172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31204000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1058207000, "cost_of_revenue": 742365000, "gross_profit": 315842000, "research_and_development": 0.19, "selling_general_admin": 30460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127544000, "depreciation_amortisation": 158116000, "ebitda": 285660000, "interest_expense": 51402000, "interest_income": null, "other_non_operating": null, "pretax_income": 204525000, "tax_provision": 5993000, "effective_tax_rate": null, "net_income": 193688000, "net_income_continuing_ops": 193635000, "net_income_to_common": 193688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91413000, "short_term_investments": 12957000, "net_receivables": 34804000, "inventory": -12957000, "other_current_assets": null, "total_current_assets": 196412000, "net_ppe": null, "goodwill": 34352000, "intangible_assets": 27189000, "goodwill_and_intangibles": 61541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2973675000, "total_assets": 3170087000, "short_term_debt": 3606000, "accounts_payable": 84967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116541000, "long_term_debt": 1155088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1200841000, "total_liabilities": 1317382000, "total_debt": 1158694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -249654000, "total_equity": 1823913000, "shares_outstanding": 110377734, "operating_cash_flow": 254194000, "stock_based_compensation": 9172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49802000, "dividends_paid": 121733000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173188000, "free_cash_flow": 362404000, "net_change_in_cash": 31204000 }, "raw_data": { "income": { "ebit": "127544000", "ebitda": "285660000", "netIncome": "193688000", "grossProfit": "315842000", "depreciation": "None", "totalRevenue": "1058207000", "costOfRevenue": "742365000", "interestIncome": "51402000", "incomeBeforeTax": "204525000", "interestExpense": "51402000", "operatingIncome": "131824000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5993000", "reportedCurrency": "USD", "netInterestIncome": "-51402000", "nonInterestIncome": "None", "operatingExpenses": "184018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "124103000", "costofGoodsAndServicesSold": "742365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158116000", "sellingGeneralAndAdministrative": "30460000", "netIncomeFromContinuingOperations": "193635000" }, "balance": { "goodwill": "34352000", "inventory": "-12957000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3170087000", "longTermDebt": "1155088000", "shortTermDebt": "3606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "27189000", "reportedCurrency": "USD", "retainedEarnings": "-249654000", "totalLiabilities": "1317382000", "otherCurrentAssets": "83152000", "totalCurrentAssets": "196412000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12957000", "currentNetReceivables": "34804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2973675000", "currentAccountsPayable": "84967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2875146000", "shortLongTermDebtTotal": "1155088000", "totalShareholderEquity": "1823913000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27968000", "totalCurrentLiabilities": "116541000", "otherNonCurrentLiabilities": "45753000", "totalNonCurrentLiabilities": "1200841000", "cashAndShortTermInvestments": "91413000", "commonStockSharesOutstanding": "110377734", "intangibleAssetsExcludingGoodwill": "27189000", "cashAndCashEquivalentsAtCarryingValue": "91413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198532000", "profitLoss": "None", "dividendPayout": "121733000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "254194000", "capitalExpenditures": "108210000", "changeInReceivables": "4104000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173188000", "cashflowFromInvestment": "-49802000", "stockBasedCompensation": "9172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121733000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31204000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 295408000, "cost_of_revenue": 271956000, "gross_profit": 23452000, "ebit": 43066000, "ebitda": 74948000, "pretax_income": 22245000, "tax_provision": 1032000, "net_income": 19771000, "net_income_to_common": 19771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101078000, "total_current_assets": 147495000, "total_assets": 2770836000, "short_term_debt": 4099000, "long_term_debt": 1364393000, "total_debt": 1368492000, "total_liabilities": 1577074000, "total_equity": 1141288000, "shares_outstanding": 92715696, "goodwill_and_intangibles": 4850000 }, "cash_flow": { "operating_cash_flow": 45031000, "capital_expenditure": 15236000, "free_cash_flow": 60267000, "dividends_paid": 13390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357374, "ticker_id": 4417, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43066000", "ebitda": "74948000", "netIncome": "19771000", "grossProfit": "23452000", "depreciation": "None", "totalRevenue": "295408000", "costOfRevenue": "271956000", "interestIncome": "None", "incomeBeforeTax": "22245000", "interestExpense": "20821000", "operatingIncome": "42110000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1032000", "reportedCurrency": "USD", "netInterestIncome": "-20879000", "nonInterestIncome": "None", "operatingExpenses": "-18658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31882000", "sellingGeneralAndAdministrative": "9111000", "netIncomeFromContinuingOperations": "21213000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "2770836000", "longTermDebt": "1364393000", "shortTermDebt": "4099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-663657000", "totalLiabilities": "1577074000", "otherCurrentAssets": "None", "totalCurrentAssets": "147495000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10330000", "currentAccountsPayable": "109999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1371996000", "totalShareholderEquity": "1141288000", "capitalLeaseObligations": "7603000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4099000", "otherNonCurrentLiabilities": "81456000", "totalNonCurrentLiabilities": "1577074000", "cashAndShortTermInvestments": "101078000", "commonStockSharesOutstanding": "92715696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19771000", "profitLoss": "None", "dividendPayout": "13390000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45031000", "capitalExpenditures": "15236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73347000", "cashflowFromInvestment": "-15236000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295408000, "cost_of_revenue": 271956000, "gross_profit": 23452000, "research_and_development": null, "selling_general_admin": 9111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43066000, "depreciation_amortisation": 31882000, "ebitda": 74948000, "interest_expense": 20821000, "interest_income": null, "other_non_operating": null, "pretax_income": 22245000, "tax_provision": 1032000, "effective_tax_rate": null, "net_income": 19771000, "net_income_continuing_ops": 21213000, "net_income_to_common": 19771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101078000, "short_term_investments": null, "net_receivables": 46417000, "inventory": null, "other_current_assets": null, "total_current_assets": 147495000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": null, "goodwill_and_intangibles": 4850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10330000, "total_assets": 2770836000, "short_term_debt": 4099000, "accounts_payable": 109999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4099000, "long_term_debt": 1364393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1577074000, "total_liabilities": 1577074000, "total_debt": 1368492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -663657000, "total_equity": 1141288000, "shares_outstanding": 92715696, "operating_cash_flow": 45031000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15236000, "dividends_paid": 13390000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73347000, "free_cash_flow": 60267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43066000", "ebitda": "74948000", "netIncome": "19771000", "grossProfit": "23452000", "depreciation": "None", "totalRevenue": "295408000", "costOfRevenue": "271956000", "interestIncome": "None", "incomeBeforeTax": "22245000", "interestExpense": "20821000", "operatingIncome": "42110000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1032000", "reportedCurrency": "USD", "netInterestIncome": "-20879000", "nonInterestIncome": "None", "operatingExpenses": "-18658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31882000", "sellingGeneralAndAdministrative": "9111000", "netIncomeFromContinuingOperations": "21213000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "2770836000", "longTermDebt": "1364393000", "shortTermDebt": "4099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-663657000", "totalLiabilities": "1577074000", "otherCurrentAssets": "None", "totalCurrentAssets": "147495000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46417000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10330000", "currentAccountsPayable": "109999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1371996000", "totalShareholderEquity": "1141288000", "capitalLeaseObligations": "7603000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "4099000", "otherNonCurrentLiabilities": "81456000", "totalNonCurrentLiabilities": "1577074000", "cashAndShortTermInvestments": "101078000", "commonStockSharesOutstanding": "92715696", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "101078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19771000", "profitLoss": "None", "dividendPayout": "13390000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45031000", "capitalExpenditures": "15236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73347000", "cashflowFromInvestment": "-15236000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13390000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 265577000, "cost_of_revenue": 426118000, "gross_profit": -160541000, "ebit": 27406000, "ebitda": 59721000, "pretax_income": 6185000, "tax_provision": -174000, "net_income": 6084000, "net_income_to_common": 6084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140427000, "total_current_assets": 250046000, "total_assets": 2808675000, "short_term_debt": 0, "long_term_debt": 1422881000, "total_debt": 1422881000, "total_liabilities": 1625138000, "total_equity": 1134218000, "shares_outstanding": 93856606, "goodwill_and_intangibles": 9700000 }, "cash_flow": { "operating_cash_flow": 21391000, "capital_expenditure": 15906000, "free_cash_flow": 37297000, "dividends_paid": 13735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357375, "ticker_id": 4417, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27406000", "ebitda": "59721000", "netIncome": "6084000", "grossProfit": "-160541000", "depreciation": "None", "totalRevenue": "265577000", "costOfRevenue": "426118000", "interestIncome": "21927000", "incomeBeforeTax": "6185000", "interestExpense": "21221000", "operatingIncome": "26735000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-174000", "reportedCurrency": "USD", "netInterestIncome": "-21927000", "nonInterestIncome": "None", "operatingExpenses": "-187045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32315000", "sellingGeneralAndAdministrative": "8266000", "netIncomeFromContinuingOperations": "6359000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "922000", "currentDebt": "None", "investments": "None", "totalAssets": "2808675000", "longTermDebt": "1422881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4850000", "reportedCurrency": "USD", "retainedEarnings": "-670434000", "totalLiabilities": "1625138000", "otherCurrentAssets": "82682000", "totalCurrentAssets": "250046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2558629000", "currentAccountsPayable": "93541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2514279000", "shortLongTermDebtTotal": "1430487000", "totalShareholderEquity": "1134218000", "capitalLeaseObligations": "7606000", "otherCurrentLiabilities": "13538000", "totalCurrentLiabilities": "107079000", "otherNonCurrentLiabilities": "87572000", "totalNonCurrentLiabilities": "1518059000", "cashAndShortTermInvestments": "140427000", "commonStockSharesOutstanding": "93856606", "intangibleAssetsExcludingGoodwill": "4850000", "cashAndCashEquivalentsAtCarryingValue": "140427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6359000", "profitLoss": "None", "dividendPayout": "13735000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21391000", "capitalExpenditures": "15906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51453000", "cashflowFromInvestment": "-15804000", "stockBasedCompensation": "2607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265577000, "cost_of_revenue": 426118000, "gross_profit": -160541000, "research_and_development": null, "selling_general_admin": 8266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27406000, "depreciation_amortisation": 32315000, "ebitda": 59721000, "interest_expense": 21221000, "interest_income": null, "other_non_operating": null, "pretax_income": 6185000, "tax_provision": -174000, "effective_tax_rate": null, "net_income": 6084000, "net_income_continuing_ops": 6359000, "net_income_to_common": 6084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140427000, "short_term_investments": null, "net_receivables": 26937000, "inventory": null, "other_current_assets": null, "total_current_assets": 250046000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 4850000, "goodwill_and_intangibles": 9700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2558629000, "total_assets": 2808675000, "short_term_debt": 0, "accounts_payable": 93541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107079000, "long_term_debt": 1422881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1518059000, "total_liabilities": 1625138000, "total_debt": 1422881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -670434000, "total_equity": 1134218000, "shares_outstanding": 93856606, "operating_cash_flow": 21391000, "stock_based_compensation": 2607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15804000, "dividends_paid": 13735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51453000, "free_cash_flow": 37297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27406000", "ebitda": "59721000", "netIncome": "6084000", "grossProfit": "-160541000", "depreciation": "None", "totalRevenue": "265577000", "costOfRevenue": "426118000", "interestIncome": "21927000", "incomeBeforeTax": "6185000", "interestExpense": "21221000", "operatingIncome": "26735000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-174000", "reportedCurrency": "USD", "netInterestIncome": "-21927000", "nonInterestIncome": "None", "operatingExpenses": "-187045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32315000", "sellingGeneralAndAdministrative": "8266000", "netIncomeFromContinuingOperations": "6359000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "922000", "currentDebt": "None", "investments": "None", "totalAssets": "2808675000", "longTermDebt": "1422881000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4850000", "reportedCurrency": "USD", "retainedEarnings": "-670434000", "totalLiabilities": "1625138000", "otherCurrentAssets": "82682000", "totalCurrentAssets": "250046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2558629000", "currentAccountsPayable": "93541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2514279000", "shortLongTermDebtTotal": "1430487000", "totalShareholderEquity": "1134218000", "capitalLeaseObligations": "7606000", "otherCurrentLiabilities": "13538000", "totalCurrentLiabilities": "107079000", "otherNonCurrentLiabilities": "87572000", "totalNonCurrentLiabilities": "1518059000", "cashAndShortTermInvestments": "140427000", "commonStockSharesOutstanding": "93856606", "intangibleAssetsExcludingGoodwill": "4850000", "cashAndCashEquivalentsAtCarryingValue": "140427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6359000", "profitLoss": "None", "dividendPayout": "13735000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21391000", "capitalExpenditures": "15906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51453000", "cashflowFromInvestment": "-15804000", "stockBasedCompensation": "2607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 236417000, "cost_of_revenue": 223063000, "gross_profit": 13354000, "ebit": 6606000, "ebitda": 39189000, "pretax_income": -15212000, "tax_provision": -684000, "net_income": -13738000, "net_income_to_common": -13738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188242000, "total_current_assets": 299330000, "total_assets": 2868375000, "short_term_debt": 0, "long_term_debt": 1423216000, "total_debt": 1423216000, "total_liabilities": 1643696000, "total_equity": 1177347000, "shares_outstanding": 95209147, "goodwill_and_intangibles": 4851000 }, "cash_flow": { "operating_cash_flow": 64044000, "capital_expenditure": 19862000, "free_cash_flow": 83906000, "dividends_paid": 13804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357377, "ticker_id": 4417, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6606000", "ebitda": "39189000", "netIncome": "-13738000", "grossProfit": "13354000", "depreciation": "None", "totalRevenue": "236417000", "costOfRevenue": "223063000", "interestIncome": "21818000", "incomeBeforeTax": "-15212000", "interestExpense": "21818000", "operatingIncome": "4716000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-684000", "reportedCurrency": "USD", "netInterestIncome": "-21818000", "nonInterestIncome": "None", "operatingExpenses": "8638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32583000", "sellingGeneralAndAdministrative": "8793000", "netIncomeFromContinuingOperations": "-14528000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "948000", "currentDebt": "None", "investments": "None", "totalAssets": "2868375000", "longTermDebt": "1423216000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4851000", "reportedCurrency": "USD", "retainedEarnings": "-663565000", "totalLiabilities": "1643696000", "otherCurrentAssets": "80733000", "totalCurrentAssets": "299330000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2569045000", "currentAccountsPayable": "119233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2525752000", "shortLongTermDebtTotal": "1423216000", "totalShareholderEquity": "1177347000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13964000", "totalCurrentLiabilities": "133197000", "otherNonCurrentLiabilities": "87283000", "totalNonCurrentLiabilities": "1510499000", "cashAndShortTermInvestments": "188242000", "commonStockSharesOutstanding": "95209147", "intangibleAssetsExcludingGoodwill": "4851000", "cashAndCashEquivalentsAtCarryingValue": "188242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14528000", "profitLoss": "None", "dividendPayout": "13804000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64044000", "capitalExpenditures": "19862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27276000", "cashflowFromInvestment": "-18786000", "stockBasedCompensation": "3257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236417000, "cost_of_revenue": 223063000, "gross_profit": 13354000, "research_and_development": null, "selling_general_admin": 8793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6606000, "depreciation_amortisation": 32583000, "ebitda": 39189000, "interest_expense": 21818000, "interest_income": null, "other_non_operating": null, "pretax_income": -15212000, "tax_provision": -684000, "effective_tax_rate": null, "net_income": -13738000, "net_income_continuing_ops": -14528000, "net_income_to_common": -13738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188242000, "short_term_investments": null, "net_receivables": 30355000, "inventory": null, "other_current_assets": null, "total_current_assets": 299330000, "net_ppe": null, "goodwill": null, "intangible_assets": 4851000, "goodwill_and_intangibles": 4851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2569045000, "total_assets": 2868375000, "short_term_debt": 0, "accounts_payable": 119233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133197000, "long_term_debt": 1423216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510499000, "total_liabilities": 1643696000, "total_debt": 1423216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -663565000, "total_equity": 1177347000, "shares_outstanding": 95209147, "operating_cash_flow": 64044000, "stock_based_compensation": 3257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18786000, "dividends_paid": 13804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27276000, "free_cash_flow": 83906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6606000", "ebitda": "39189000", "netIncome": "-13738000", "grossProfit": "13354000", "depreciation": "None", "totalRevenue": "236417000", "costOfRevenue": "223063000", "interestIncome": "21818000", "incomeBeforeTax": "-15212000", "interestExpense": "21818000", "operatingIncome": "4716000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-684000", "reportedCurrency": "USD", "netInterestIncome": "-21818000", "nonInterestIncome": "None", "operatingExpenses": "8638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32583000", "sellingGeneralAndAdministrative": "8793000", "netIncomeFromContinuingOperations": "-14528000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "948000", "currentDebt": "None", "investments": "None", "totalAssets": "2868375000", "longTermDebt": "1423216000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4851000", "reportedCurrency": "USD", "retainedEarnings": "-663565000", "totalLiabilities": "1643696000", "otherCurrentAssets": "80733000", "totalCurrentAssets": "299330000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2569045000", "currentAccountsPayable": "119233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2525752000", "shortLongTermDebtTotal": "1423216000", "totalShareholderEquity": "1177347000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13964000", "totalCurrentLiabilities": "133197000", "otherNonCurrentLiabilities": "87283000", "totalNonCurrentLiabilities": "1510499000", "cashAndShortTermInvestments": "188242000", "commonStockSharesOutstanding": "95209147", "intangibleAssetsExcludingGoodwill": "4851000", "cashAndCashEquivalentsAtCarryingValue": "188242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14528000", "profitLoss": "None", "dividendPayout": "13804000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64044000", "capitalExpenditures": "19862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27276000", "cashflowFromInvestment": "-18786000", "stockBasedCompensation": "3257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 287579000, "cost_of_revenue": 203405000, "gross_profit": 84174000, "ebit": 40218000, "ebitda": 72849000, "pretax_income": 59940000, "tax_provision": 1379000, "net_income": 55157000, "net_income_to_common": 55157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172609000, "total_current_assets": 208201000, "total_assets": 2875087000, "short_term_debt": 2277000, "long_term_debt": 1423681000, "total_debt": 1425958000, "total_liabilities": 1613138000, "total_equity": 1216185000, "shares_outstanding": 101578000, "goodwill_and_intangibles": 4853000 }, "cash_flow": { "operating_cash_flow": 36313000, "capital_expenditure": 18488000, "free_cash_flow": 54801000, "dividends_paid": 14209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357378, "ticker_id": 4417, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40218000", "ebitda": "72849000", "netIncome": "55157000", "grossProfit": "84174000", "depreciation": "None", "totalRevenue": "287579000", "costOfRevenue": "203405000", "interestIncome": "21926000", "incomeBeforeTax": "59940000", "interestExpense": "21926000", "operatingIncome": "40218000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1379000", "reportedCurrency": "USD", "netInterestIncome": "-21926000", "nonInterestIncome": "None", "operatingExpenses": "43956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32631000", "sellingGeneralAndAdministrative": "10822000", "netIncomeFromContinuingOperations": "58561000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "958000", "currentDebt": "None", "investments": "None", "totalAssets": "2875087000", "longTermDebt": "1423681000", "shortTermDebt": "2277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4853000", "reportedCurrency": "USD", "retainedEarnings": "-636480000", "totalLiabilities": "1613138000", "otherCurrentAssets": "None", "totalCurrentAssets": "208201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10024000", "currentAccountsPayable": "96683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2538654000", "shortLongTermDebtTotal": "1423681000", "totalShareholderEquity": "1216185000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11717000", "totalCurrentLiabilities": "110677000", "otherNonCurrentLiabilities": "78780000", "totalNonCurrentLiabilities": "1502461000", "cashAndShortTermInvestments": "172609000", "commonStockSharesOutstanding": "101578000", "intangibleAssetsExcludingGoodwill": "4853000", "cashAndCashEquivalentsAtCarryingValue": "172609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58561000", "profitLoss": "None", "dividendPayout": "14209000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36313000", "capitalExpenditures": "18488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51100000", "cashflowFromInvestment": "83712000", "stockBasedCompensation": "4579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287579000, "cost_of_revenue": 203405000, "gross_profit": 84174000, "research_and_development": null, "selling_general_admin": 10822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40218000, "depreciation_amortisation": 32631000, "ebitda": 72849000, "interest_expense": 21926000, "interest_income": null, "other_non_operating": null, "pretax_income": 59940000, "tax_provision": 1379000, "effective_tax_rate": null, "net_income": 55157000, "net_income_continuing_ops": 58561000, "net_income_to_common": 55157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172609000, "short_term_investments": null, "net_receivables": 35592000, "inventory": null, "other_current_assets": null, "total_current_assets": 208201000, "net_ppe": null, "goodwill": null, "intangible_assets": 4853000, "goodwill_and_intangibles": 4853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10024000, "total_assets": 2875087000, "short_term_debt": 2277000, "accounts_payable": 96683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110677000, "long_term_debt": 1423681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1502461000, "total_liabilities": 1613138000, "total_debt": 1425958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -636480000, "total_equity": 1216185000, "shares_outstanding": 101578000, "operating_cash_flow": 36313000, "stock_based_compensation": 4579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 83712000, "dividends_paid": 14209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51100000, "free_cash_flow": 54801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40218000", "ebitda": "72849000", "netIncome": "55157000", "grossProfit": "84174000", "depreciation": "None", "totalRevenue": "287579000", "costOfRevenue": "203405000", "interestIncome": "21926000", "incomeBeforeTax": "59940000", "interestExpense": "21926000", "operatingIncome": "40218000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1379000", "reportedCurrency": "USD", "netInterestIncome": "-21926000", "nonInterestIncome": "None", "operatingExpenses": "43956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32631000", "sellingGeneralAndAdministrative": "10822000", "netIncomeFromContinuingOperations": "58561000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "958000", "currentDebt": "None", "investments": "None", "totalAssets": "2875087000", "longTermDebt": "1423681000", "shortTermDebt": "2277000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4853000", "reportedCurrency": "USD", "retainedEarnings": "-636480000", "totalLiabilities": "1613138000", "otherCurrentAssets": "None", "totalCurrentAssets": "208201000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10024000", "currentAccountsPayable": "96683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2538654000", "shortLongTermDebtTotal": "1423681000", "totalShareholderEquity": "1216185000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11717000", "totalCurrentLiabilities": "110677000", "otherNonCurrentLiabilities": "78780000", "totalNonCurrentLiabilities": "1502461000", "cashAndShortTermInvestments": "172609000", "commonStockSharesOutstanding": "101578000", "intangibleAssetsExcludingGoodwill": "4853000", "cashAndCashEquivalentsAtCarryingValue": "172609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58561000", "profitLoss": "None", "dividendPayout": "14209000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36313000", "capitalExpenditures": "18488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51100000", "cashflowFromInvestment": "83712000", "stockBasedCompensation": "4579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 288927000, "cost_of_revenue": 210107000, "gross_profit": 78820000, "ebit": 35864000, "ebitda": 69056000, "pretax_income": 17377000, "tax_provision": 870000, "net_income": 15585000, "net_income_to_common": 15585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112564000, "total_current_assets": 146642000, "total_assets": 2889541000, "short_term_debt": 4730000, "long_term_debt": 1424037000, "total_debt": 1428767000, "total_liabilities": 1641246000, "total_equity": 1209373000, "shares_outstanding": 101578000, "goodwill_and_intangibles": 4854000 }, "cash_flow": { "operating_cash_flow": 54766000, "capital_expenditure": 32353000, "free_cash_flow": 87119000, "dividends_paid": 12449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357379, "ticker_id": 4417, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35864000", "ebitda": "69056000", "netIncome": "15585000", "grossProfit": "78820000", "depreciation": "None", "totalRevenue": "288927000", "costOfRevenue": "210107000", "interestIncome": "21051000", "incomeBeforeTax": "17377000", "interestExpense": "21051000", "operatingIncome": "35864000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "870000", "reportedCurrency": "USD", "netInterestIncome": "-21051000", "nonInterestIncome": "None", "operatingExpenses": "42956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33192000", "sellingGeneralAndAdministrative": "8911000", "netIncomeFromContinuingOperations": "16507000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "987000", "currentDebt": "None", "investments": "None", "totalAssets": "2889541000", "longTermDebt": "1424037000", "shortTermDebt": "4730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4854000", "reportedCurrency": "USD", "retainedEarnings": "-678153000", "totalLiabilities": "1641246000", "otherCurrentAssets": "None", "totalCurrentAssets": "146642000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10153000", "currentAccountsPayable": "110968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2553018000", "shortLongTermDebtTotal": "1424037000", "totalShareholderEquity": "1209373000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17695000", "totalCurrentLiabilities": "133393000", "otherNonCurrentLiabilities": "83816000", "totalNonCurrentLiabilities": "1507853000", "cashAndShortTermInvestments": "112564000", "commonStockSharesOutstanding": "101578000", "intangibleAssetsExcludingGoodwill": "4854000", "cashAndCashEquivalentsAtCarryingValue": "112564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16507000", "profitLoss": "None", "dividendPayout": "12449000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54766000", "capitalExpenditures": "32353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39917000", "cashflowFromInvestment": "-56197000", "stockBasedCompensation": "2626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288927000, "cost_of_revenue": 210107000, "gross_profit": 78820000, "research_and_development": null, "selling_general_admin": 8911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35864000, "depreciation_amortisation": 33192000, "ebitda": 69056000, "interest_expense": 21051000, "interest_income": null, "other_non_operating": null, "pretax_income": 17377000, "tax_provision": 870000, "effective_tax_rate": null, "net_income": 15585000, "net_income_continuing_ops": 16507000, "net_income_to_common": 15585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112564000, "short_term_investments": null, "net_receivables": 34078000, "inventory": null, "other_current_assets": null, "total_current_assets": 146642000, "net_ppe": null, "goodwill": null, "intangible_assets": 4854000, "goodwill_and_intangibles": 4854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10153000, "total_assets": 2889541000, "short_term_debt": 4730000, "accounts_payable": 110968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133393000, "long_term_debt": 1424037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1507853000, "total_liabilities": 1641246000, "total_debt": 1428767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -678153000, "total_equity": 1209373000, "shares_outstanding": 101578000, "operating_cash_flow": 54766000, "stock_based_compensation": 2626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56197000, "dividends_paid": 12449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39917000, "free_cash_flow": 87119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35864000", "ebitda": "69056000", "netIncome": "15585000", "grossProfit": "78820000", "depreciation": "None", "totalRevenue": "288927000", "costOfRevenue": "210107000", "interestIncome": "21051000", "incomeBeforeTax": "17377000", "interestExpense": "21051000", "operatingIncome": "35864000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "870000", "reportedCurrency": "USD", "netInterestIncome": "-21051000", "nonInterestIncome": "None", "operatingExpenses": "42956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33192000", "sellingGeneralAndAdministrative": "8911000", "netIncomeFromContinuingOperations": "16507000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "987000", "currentDebt": "None", "investments": "None", "totalAssets": "2889541000", "longTermDebt": "1424037000", "shortTermDebt": "4730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4854000", "reportedCurrency": "USD", "retainedEarnings": "-678153000", "totalLiabilities": "1641246000", "otherCurrentAssets": "None", "totalCurrentAssets": "146642000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10153000", "currentAccountsPayable": "110968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2553018000", "shortLongTermDebtTotal": "1424037000", "totalShareholderEquity": "1209373000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17695000", "totalCurrentLiabilities": "133393000", "otherNonCurrentLiabilities": "83816000", "totalNonCurrentLiabilities": "1507853000", "cashAndShortTermInvestments": "112564000", "commonStockSharesOutstanding": "101578000", "intangibleAssetsExcludingGoodwill": "4854000", "cashAndCashEquivalentsAtCarryingValue": "112564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16507000", "profitLoss": "None", "dividendPayout": "12449000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54766000", "capitalExpenditures": "32353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39917000", "cashflowFromInvestment": "-56197000", "stockBasedCompensation": "2626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36127000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 261849000, "cost_of_revenue": 199850000, "gross_profit": 61999000, "ebit": 19817000, "ebitda": 52922000, "pretax_income": -490000, "tax_provision": 287000, "net_income": -638000, "net_income_to_common": -638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78201000, "total_current_assets": 169340000, "total_assets": 2831616000, "short_term_debt": 4431000, "long_term_debt": 1334703000, "total_debt": 1339134000, "total_liabilities": 1551283000, "total_equity": 1243103000, "shares_outstanding": 101578304, "goodwill_and_intangibles": 4856000 }, "cash_flow": { "operating_cash_flow": 30582000, "capital_expenditure": 24402000, "free_cash_flow": 54984000, "dividends_paid": 12519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357380, "ticker_id": 4417, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19817000", "ebitda": "52922000", "netIncome": "-638000", "grossProfit": "61999000", "depreciation": "None", "totalRevenue": "261849000", "costOfRevenue": "199850000", "interestIncome": "20135000", "incomeBeforeTax": "-490000", "interestExpense": "20135000", "operatingIncome": "21392000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "287000", "reportedCurrency": "USD", "netInterestIncome": "-20135000", "nonInterestIncome": "None", "operatingExpenses": "40607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33105000", "sellingGeneralAndAdministrative": "7829000", "netIncomeFromContinuingOperations": "-777000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "2831616000", "longTermDebt": "1334703000", "shortTermDebt": "4431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6000", "reportedCurrency": "USD", "retainedEarnings": "-679841000", "totalLiabilities": "1551283000", "otherCurrentAssets": "65381000", "totalCurrentAssets": "169340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662276000", "currentAccountsPayable": "102896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2607628000", "shortLongTermDebtTotal": "1334703000", "totalShareholderEquity": "1243103000", "capitalLeaseObligations": "1971000", "otherCurrentLiabilities": "8135000", "totalCurrentLiabilities": "115462000", "otherNonCurrentLiabilities": "101118000", "totalNonCurrentLiabilities": "1435821000", "cashAndShortTermInvestments": "78201000", "commonStockSharesOutstanding": "101578304", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "78201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-777000", "profitLoss": "None", "dividendPayout": "12519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30582000", "capitalExpenditures": "24402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87857000", "cashflowFromInvestment": "-23770000", "stockBasedCompensation": "2543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261849000, "cost_of_revenue": 199850000, "gross_profit": 61999000, "research_and_development": null, "selling_general_admin": 7829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19817000, "depreciation_amortisation": 33105000, "ebitda": 52922000, "interest_expense": 20135000, "interest_income": null, "other_non_operating": null, "pretax_income": -490000, "tax_provision": 287000, "effective_tax_rate": null, "net_income": -638000, "net_income_continuing_ops": -777000, "net_income_to_common": -638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78201000, "short_term_investments": null, "net_receivables": 25758000, "inventory": null, "other_current_assets": null, "total_current_assets": 169340000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 6000, "goodwill_and_intangibles": 4856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2662276000, "total_assets": 2831616000, "short_term_debt": 4431000, "accounts_payable": 102896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115462000, "long_term_debt": 1334703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1435821000, "total_liabilities": 1551283000, "total_debt": 1339134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679841000, "total_equity": 1243103000, "shares_outstanding": 101578304, "operating_cash_flow": 30582000, "stock_based_compensation": 2543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23770000, "dividends_paid": 12519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87857000, "free_cash_flow": 54984000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19817000", "ebitda": "52922000", "netIncome": "-638000", "grossProfit": "61999000", "depreciation": "None", "totalRevenue": "261849000", "costOfRevenue": "199850000", "interestIncome": "20135000", "incomeBeforeTax": "-490000", "interestExpense": "20135000", "operatingIncome": "21392000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "287000", "reportedCurrency": "USD", "netInterestIncome": "-20135000", "nonInterestIncome": "None", "operatingExpenses": "40607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33105000", "sellingGeneralAndAdministrative": "7829000", "netIncomeFromContinuingOperations": "-777000" }, "balance": { "goodwill": "4850000", "inventory": "None", "commonStock": "1013000", "currentDebt": "None", "investments": "None", "totalAssets": "2831616000", "longTermDebt": "1334703000", "shortTermDebt": "4431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6000", "reportedCurrency": "USD", "retainedEarnings": "-679841000", "totalLiabilities": "1551283000", "otherCurrentAssets": "65381000", "totalCurrentAssets": "169340000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662276000", "currentAccountsPayable": "102896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2607628000", "shortLongTermDebtTotal": "1334703000", "totalShareholderEquity": "1243103000", "capitalLeaseObligations": "1971000", "otherCurrentLiabilities": "8135000", "totalCurrentLiabilities": "115462000", "otherNonCurrentLiabilities": "101118000", "totalNonCurrentLiabilities": "1435821000", "cashAndShortTermInvestments": "78201000", "commonStockSharesOutstanding": "101578304", "intangibleAssetsExcludingGoodwill": "6000", "cashAndCashEquivalentsAtCarryingValue": "78201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-777000", "profitLoss": "None", "dividendPayout": "12519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30582000", "capitalExpenditures": "24402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87857000", "cashflowFromInvestment": "-23770000", "stockBasedCompensation": "2543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7649000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 236806000, "cost_of_revenue": 189582000, "gross_profit": 47224000, "ebit": 12102000, "ebitda": 43941000, "pretax_income": -8042000, "tax_provision": -609000, "net_income": -7091000, "net_income_to_common": -7091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161469000, "total_current_assets": 256603000, "total_assets": 2904481000, "short_term_debt": 853000, "long_term_debt": 1395522000, "total_debt": 1396375000, "total_liabilities": 1606180000, "total_equity": 1262722000, "shares_outstanding": 101884000, "goodwill_and_intangibles": 4863000 }, "cash_flow": { "operating_cash_flow": 51199000, "capital_expenditure": 46885000, "free_cash_flow": 98084000, "dividends_paid": 12492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357382, "ticker_id": 4417, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12102000", "ebitda": "43941000", "netIncome": "-7091000", "grossProfit": "47224000", "depreciation": "None", "totalRevenue": "236806000", "costOfRevenue": "189582000", "interestIncome": "20144000", "incomeBeforeTax": "-8042000", "interestExpense": "20144000", "operatingIncome": "7550000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-609000", "reportedCurrency": "USD", "netInterestIncome": "-20144000", "nonInterestIncome": "None", "operatingExpenses": "39674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31839000", "sellingGeneralAndAdministrative": "7817000", "netIncomeFromContinuingOperations": "-7433000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1019000", "currentDebt": "None", "investments": "None", "totalAssets": "2904481000", "longTermDebt": "1395522000", "shortTermDebt": "853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4863000", "reportedCurrency": "USD", "retainedEarnings": "-667025000", "totalLiabilities": "1606180000", "otherCurrentAssets": "63158000", "totalCurrentAssets": "256603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10075000", "currentAccountsPayable": "116632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2606932000", "shortLongTermDebtTotal": "1413501000", "totalShareholderEquity": "1262722000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11761000", "totalCurrentLiabilities": "129246000", "otherNonCurrentLiabilities": "81412000", "totalNonCurrentLiabilities": "1476934000", "cashAndShortTermInvestments": "161469000", "commonStockSharesOutstanding": "101884000", "intangibleAssetsExcludingGoodwill": "4863000", "cashAndCashEquivalentsAtCarryingValue": "161469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6021000", "profitLoss": "None", "dividendPayout": "12492000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51199000", "capitalExpenditures": "46885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15212000", "cashflowFromInvestment": "-16462000", "stockBasedCompensation": "2543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236806000, "cost_of_revenue": 189582000, "gross_profit": 47224000, "research_and_development": null, "selling_general_admin": 7817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12102000, "depreciation_amortisation": 31839000, "ebitda": 43941000, "interest_expense": 20144000, "interest_income": null, "other_non_operating": null, "pretax_income": -8042000, "tax_provision": -609000, "effective_tax_rate": null, "net_income": -7091000, "net_income_continuing_ops": -7433000, "net_income_to_common": -7091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161469000, "short_term_investments": null, "net_receivables": 31976000, "inventory": null, "other_current_assets": null, "total_current_assets": 256603000, "net_ppe": null, "goodwill": null, "intangible_assets": 4863000, "goodwill_and_intangibles": 4863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10075000, "total_assets": 2904481000, "short_term_debt": 853000, "accounts_payable": 116632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129246000, "long_term_debt": 1395522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1476934000, "total_liabilities": 1606180000, "total_debt": 1396375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -667025000, "total_equity": 1262722000, "shares_outstanding": 101884000, "operating_cash_flow": 51199000, "stock_based_compensation": 2543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16462000, "dividends_paid": 12492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15212000, "free_cash_flow": 98084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12102000", "ebitda": "43941000", "netIncome": "-7091000", "grossProfit": "47224000", "depreciation": "None", "totalRevenue": "236806000", "costOfRevenue": "189582000", "interestIncome": "20144000", "incomeBeforeTax": "-8042000", "interestExpense": "20144000", "operatingIncome": "7550000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-609000", "reportedCurrency": "USD", "netInterestIncome": "-20144000", "nonInterestIncome": "None", "operatingExpenses": "39674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31839000", "sellingGeneralAndAdministrative": "7817000", "netIncomeFromContinuingOperations": "-7433000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1019000", "currentDebt": "None", "investments": "None", "totalAssets": "2904481000", "longTermDebt": "1395522000", "shortTermDebt": "853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4863000", "reportedCurrency": "USD", "retainedEarnings": "-667025000", "totalLiabilities": "1606180000", "otherCurrentAssets": "63158000", "totalCurrentAssets": "256603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10075000", "currentAccountsPayable": "116632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2606932000", "shortLongTermDebtTotal": "1413501000", "totalShareholderEquity": "1262722000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11761000", "totalCurrentLiabilities": "129246000", "otherNonCurrentLiabilities": "81412000", "totalNonCurrentLiabilities": "1476934000", "cashAndShortTermInvestments": "161469000", "commonStockSharesOutstanding": "101884000", "intangibleAssetsExcludingGoodwill": "4863000", "cashAndCashEquivalentsAtCarryingValue": "161469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6021000", "profitLoss": "None", "dividendPayout": "12492000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51199000", "capitalExpenditures": "46885000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15212000", "cashflowFromInvestment": "-16462000", "stockBasedCompensation": "2543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1877000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 272904000, "cost_of_revenue": 199996000, "gross_profit": 72908000, "ebit": 32212000, "ebitda": 64035000, "pretax_income": 11967000, "tax_provision": -4146000, "net_income": 15338000, "net_income_to_common": 15338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143612000, "total_current_assets": 267797000, "total_assets": 2906737000, "short_term_debt": 1696000, "long_term_debt": 1395324000, "total_debt": 1397020000, "total_liabilities": 1586745000, "total_equity": 1285734000, "shares_outstanding": 102348982, "goodwill_and_intangibles": 4870000 }, "cash_flow": { "operating_cash_flow": 57209000, "capital_expenditure": 35835000, "free_cash_flow": 93044000, "dividends_paid": 12486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357383, "ticker_id": 4417, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32212000", "ebitda": "64035000", "netIncome": "15338000", "grossProfit": "72908000", "depreciation": "None", "totalRevenue": "272904000", "costOfRevenue": "199996000", "interestIncome": "None", "incomeBeforeTax": "11967000", "interestExpense": "20245000", "operatingIncome": "30267000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4146000", "reportedCurrency": "USD", "netInterestIncome": "-20245000", "nonInterestIncome": "None", "operatingExpenses": "42541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31823000", "sellingGeneralAndAdministrative": "10341000", "netIncomeFromContinuingOperations": "16113000" }, "balance": { "goodwill": "None", "inventory": "-3223000", "commonStock": "1020000", "currentDebt": "None", "investments": "None", "totalAssets": "2906737000", "longTermDebt": "1395324000", "shortTermDebt": "1696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4870000", "reportedCurrency": "USD", "retainedEarnings": "-647658000", "totalLiabilities": "1586745000", "otherCurrentAssets": "92747000", "totalCurrentAssets": "267797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3223000", "currentNetReceivables": "34661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2638940000", "currentAccountsPayable": "106016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1413589000", "totalShareholderEquity": "1285734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11945000", "totalCurrentLiabilities": "119657000", "otherNonCurrentLiabilities": "71764000", "totalNonCurrentLiabilities": "1467088000", "cashAndShortTermInvestments": "143612000", "commonStockSharesOutstanding": "102348982", "intangibleAssetsExcludingGoodwill": "4870000", "cashAndCashEquivalentsAtCarryingValue": "143612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16113000", "profitLoss": "None", "dividendPayout": "12486000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57209000", "capitalExpenditures": "35835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13320000", "cashflowFromInvestment": "-35743000", "stockBasedCompensation": "4675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272904000, "cost_of_revenue": 199996000, "gross_profit": 72908000, "research_and_development": null, "selling_general_admin": 10341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32212000, "depreciation_amortisation": 31823000, "ebitda": 64035000, "interest_expense": 20245000, "interest_income": null, "other_non_operating": null, "pretax_income": 11967000, "tax_provision": -4146000, "effective_tax_rate": null, "net_income": 15338000, "net_income_continuing_ops": 16113000, "net_income_to_common": 15338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143612000, "short_term_investments": 3223000, "net_receivables": 34661000, "inventory": -3223000, "other_current_assets": null, "total_current_assets": 267797000, "net_ppe": null, "goodwill": null, "intangible_assets": 4870000, "goodwill_and_intangibles": 4870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2638940000, "total_assets": 2906737000, "short_term_debt": 1696000, "accounts_payable": 106016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119657000, "long_term_debt": 1395324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1467088000, "total_liabilities": 1586745000, "total_debt": 1397020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647658000, "total_equity": 1285734000, "shares_outstanding": 102348982, "operating_cash_flow": 57209000, "stock_based_compensation": 4675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35743000, "dividends_paid": 12486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13320000, "free_cash_flow": 93044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32212000", "ebitda": "64035000", "netIncome": "15338000", "grossProfit": "72908000", "depreciation": "None", "totalRevenue": "272904000", "costOfRevenue": "199996000", "interestIncome": "None", "incomeBeforeTax": "11967000", "interestExpense": "20245000", "operatingIncome": "30267000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4146000", "reportedCurrency": "USD", "netInterestIncome": "-20245000", "nonInterestIncome": "None", "operatingExpenses": "42541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31823000", "sellingGeneralAndAdministrative": "10341000", "netIncomeFromContinuingOperations": "16113000" }, "balance": { "goodwill": "None", "inventory": "-3223000", "commonStock": "1020000", "currentDebt": "None", "investments": "None", "totalAssets": "2906737000", "longTermDebt": "1395324000", "shortTermDebt": "1696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4870000", "reportedCurrency": "USD", "retainedEarnings": "-647658000", "totalLiabilities": "1586745000", "otherCurrentAssets": "92747000", "totalCurrentAssets": "267797000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3223000", "currentNetReceivables": "34661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2638940000", "currentAccountsPayable": "106016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1413589000", "totalShareholderEquity": "1285734000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11945000", "totalCurrentLiabilities": "119657000", "otherNonCurrentLiabilities": "71764000", "totalNonCurrentLiabilities": "1467088000", "cashAndShortTermInvestments": "143612000", "commonStockSharesOutstanding": "102348982", "intangibleAssetsExcludingGoodwill": "4870000", "cashAndCashEquivalentsAtCarryingValue": "143612000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16113000", "profitLoss": "None", "dividendPayout": "12486000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57209000", "capitalExpenditures": "35835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13320000", "cashflowFromInvestment": "-35743000", "stockBasedCompensation": "4675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 267488000, "cost_of_revenue": 197305000, "gross_profit": 70183000, "ebit": 30053000, "ebitda": 62017000, "pretax_income": 9695000, "tax_provision": 728000, "net_income": 8534000, "net_income_to_common": 8534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140109000, "total_current_assets": 238276000, "total_assets": 2901866000, "short_term_debt": 2530000, "long_term_debt": 1395096000, "total_debt": 1397626000, "total_liabilities": 1589827000, "total_equity": 1282466000, "shares_outstanding": 102364928, "goodwill_and_intangibles": 4878000 }, "cash_flow": { "operating_cash_flow": 24730000, "capital_expenditure": 33432000, "free_cash_flow": 58162000, "dividends_paid": 10423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357384, "ticker_id": 4417, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30053000", "ebitda": "62017000", "netIncome": "8534000", "grossProfit": "70183000", "depreciation": "None", "totalRevenue": "267488000", "costOfRevenue": "197305000", "interestIncome": "None", "incomeBeforeTax": "9695000", "interestExpense": "20358000", "operatingIncome": "27626000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "728000", "reportedCurrency": "USD", "netInterestIncome": "-20358000", "nonInterestIncome": "None", "operatingExpenses": "42557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31964000", "sellingGeneralAndAdministrative": "10258000", "netIncomeFromContinuingOperations": "8967000" }, "balance": { "goodwill": "None", "inventory": "-3657000", "commonStock": "1020000", "currentDebt": "None", "investments": "None", "totalAssets": "2901866000", "longTermDebt": "1395096000", "shortTermDebt": "2530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4878000", "reportedCurrency": "USD", "retainedEarnings": "-650702000", "totalLiabilities": "1589827000", "otherCurrentAssets": "60504000", "totalCurrentAssets": "238276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3657000", "currentNetReceivables": "41320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2663590000", "currentAccountsPayable": "106470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1413643000", "totalShareholderEquity": "1282466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10047000", "totalCurrentLiabilities": "119047000", "otherNonCurrentLiabilities": "75684000", "totalNonCurrentLiabilities": "1470780000", "cashAndShortTermInvestments": "140109000", "commonStockSharesOutstanding": "102364928", "intangibleAssetsExcludingGoodwill": "4878000", "cashAndCashEquivalentsAtCarryingValue": "140109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8967000", "profitLoss": "None", "dividendPayout": "10423000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24730000", "capitalExpenditures": "33432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18578000", "cashflowFromInvestment": "-32271000", "stockBasedCompensation": "3897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267488000, "cost_of_revenue": 197305000, "gross_profit": 70183000, "research_and_development": null, "selling_general_admin": 10258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30053000, "depreciation_amortisation": 31964000, "ebitda": 62017000, "interest_expense": 20358000, "interest_income": null, "other_non_operating": null, "pretax_income": 9695000, "tax_provision": 728000, "effective_tax_rate": null, "net_income": 8534000, "net_income_continuing_ops": 8967000, "net_income_to_common": 8534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140109000, "short_term_investments": 3657000, "net_receivables": 41320000, "inventory": -3657000, "other_current_assets": null, "total_current_assets": 238276000, "net_ppe": null, "goodwill": null, "intangible_assets": 4878000, "goodwill_and_intangibles": 4878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2663590000, "total_assets": 2901866000, "short_term_debt": 2530000, "accounts_payable": 106470000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119047000, "long_term_debt": 1395096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1470780000, "total_liabilities": 1589827000, "total_debt": 1397626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -650702000, "total_equity": 1282466000, "shares_outstanding": 102364928, "operating_cash_flow": 24730000, "stock_based_compensation": 3897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32271000, "dividends_paid": 10423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18578000, "free_cash_flow": 58162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30053000", "ebitda": "62017000", "netIncome": "8534000", "grossProfit": "70183000", "depreciation": "None", "totalRevenue": "267488000", "costOfRevenue": "197305000", "interestIncome": "None", "incomeBeforeTax": "9695000", "interestExpense": "20358000", "operatingIncome": "27626000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "728000", "reportedCurrency": "USD", "netInterestIncome": "-20358000", "nonInterestIncome": "None", "operatingExpenses": "42557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31964000", "sellingGeneralAndAdministrative": "10258000", "netIncomeFromContinuingOperations": "8967000" }, "balance": { "goodwill": "None", "inventory": "-3657000", "commonStock": "1020000", "currentDebt": "None", "investments": "None", "totalAssets": "2901866000", "longTermDebt": "1395096000", "shortTermDebt": "2530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4878000", "reportedCurrency": "USD", "retainedEarnings": "-650702000", "totalLiabilities": "1589827000", "otherCurrentAssets": "60504000", "totalCurrentAssets": "238276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3657000", "currentNetReceivables": "41320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2663590000", "currentAccountsPayable": "106470000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1413643000", "totalShareholderEquity": "1282466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10047000", "totalCurrentLiabilities": "119047000", "otherNonCurrentLiabilities": "75684000", "totalNonCurrentLiabilities": "1470780000", "cashAndShortTermInvestments": "140109000", "commonStockSharesOutstanding": "102364928", "intangibleAssetsExcludingGoodwill": "4878000", "cashAndCashEquivalentsAtCarryingValue": "140109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8967000", "profitLoss": "None", "dividendPayout": "10423000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24730000", "capitalExpenditures": "33432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18578000", "cashflowFromInvestment": "-32271000", "stockBasedCompensation": "3897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 253380000, "cost_of_revenue": 191264000, "gross_profit": 62116000, "ebit": 20865000, "ebitda": 52563000, "pretax_income": 3859000, "tax_provision": -3935000, "net_income": 7599000, "net_income_to_common": 7599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164725000, "total_current_assets": 255507000, "total_assets": 2902227000, "short_term_debt": 3355000, "long_term_debt": 1394906000, "total_debt": 1398261000, "total_liabilities": 1584730000, "total_equity": 1290992000, "shares_outstanding": 104980819, "goodwill_and_intangibles": 4898000 }, "cash_flow": { "operating_cash_flow": 60120000, "capital_expenditure": 51399000, "free_cash_flow": 111519000, "dividends_paid": 10803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357385, "ticker_id": 4417, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20865000", "ebitda": "52563000", "netIncome": "7599000", "grossProfit": "62116000", "depreciation": "None", "totalRevenue": "253380000", "costOfRevenue": "191264000", "interestIncome": "None", "incomeBeforeTax": "3859000", "interestExpense": "20689000", "operatingIncome": "20865000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3935000", "reportedCurrency": "USD", "netInterestIncome": "-20689000", "nonInterestIncome": "None", "operatingExpenses": "41251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31698000", "sellingGeneralAndAdministrative": "8839000", "netIncomeFromContinuingOperations": "7794000" }, "balance": { "goodwill": "4850000", "inventory": "-2530000", "commonStock": "1024000", "currentDebt": "None", "investments": "None", "totalAssets": "2902227000", "longTermDebt": "1394906000", "shortTermDebt": "3355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "-647246000", "totalLiabilities": "1584730000", "otherCurrentAssets": "58350000", "totalCurrentAssets": "255507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2530000", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2646720000", "currentAccountsPayable": "102389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394906000", "totalShareholderEquity": "1290992000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7433000", "totalCurrentLiabilities": "113177000", "otherNonCurrentLiabilities": "76647000", "totalNonCurrentLiabilities": "1471553000", "cashAndShortTermInvestments": "164725000", "commonStockSharesOutstanding": "104980819", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "164725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7540000", "profitLoss": "None", "dividendPayout": "10803000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60120000", "capitalExpenditures": "51399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61980000", "cashflowFromInvestment": "-51170000", "stockBasedCompensation": "3307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253380000, "cost_of_revenue": 191264000, "gross_profit": 62116000, "research_and_development": null, "selling_general_admin": 8839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20865000, "depreciation_amortisation": 31698000, "ebitda": 52563000, "interest_expense": 20689000, "interest_income": null, "other_non_operating": null, "pretax_income": 3859000, "tax_provision": -3935000, "effective_tax_rate": null, "net_income": 7599000, "net_income_continuing_ops": 7794000, "net_income_to_common": 7599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164725000, "short_term_investments": 2530000, "net_receivables": 32432000, "inventory": -2530000, "other_current_assets": null, "total_current_assets": 255507000, "net_ppe": null, "goodwill": 4850000, "intangible_assets": 48000, "goodwill_and_intangibles": 4898000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2646720000, "total_assets": 2902227000, "short_term_debt": 3355000, "accounts_payable": 102389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113177000, "long_term_debt": 1394906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1471553000, "total_liabilities": 1584730000, "total_debt": 1398261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647246000, "total_equity": 1290992000, "shares_outstanding": 104980819, "operating_cash_flow": 60120000, "stock_based_compensation": 3307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51170000, "dividends_paid": 10803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61980000, "free_cash_flow": 111519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20865000", "ebitda": "52563000", "netIncome": "7599000", "grossProfit": "62116000", "depreciation": "None", "totalRevenue": "253380000", "costOfRevenue": "191264000", "interestIncome": "None", "incomeBeforeTax": "3859000", "interestExpense": "20689000", "operatingIncome": "20865000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3935000", "reportedCurrency": "USD", "netInterestIncome": "-20689000", "nonInterestIncome": "None", "operatingExpenses": "41251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191264000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31698000", "sellingGeneralAndAdministrative": "8839000", "netIncomeFromContinuingOperations": "7794000" }, "balance": { "goodwill": "4850000", "inventory": "-2530000", "commonStock": "1024000", "currentDebt": "None", "investments": "None", "totalAssets": "2902227000", "longTermDebt": "1394906000", "shortTermDebt": "3355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "48000", "reportedCurrency": "USD", "retainedEarnings": "-647246000", "totalLiabilities": "1584730000", "otherCurrentAssets": "58350000", "totalCurrentAssets": "255507000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2530000", "currentNetReceivables": "32432000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2646720000", "currentAccountsPayable": "102389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394906000", "totalShareholderEquity": "1290992000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7433000", "totalCurrentLiabilities": "113177000", "otherNonCurrentLiabilities": "76647000", "totalNonCurrentLiabilities": "1471553000", "cashAndShortTermInvestments": "164725000", "commonStockSharesOutstanding": "104980819", "intangibleAssetsExcludingGoodwill": "48000", "cashAndCashEquivalentsAtCarryingValue": "164725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7540000", "profitLoss": "None", "dividendPayout": "10803000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60120000", "capitalExpenditures": "51399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61980000", "cashflowFromInvestment": "-51170000", "stockBasedCompensation": "3307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48986000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 232024000, "cost_of_revenue": 181328000, "gross_profit": 50696000, "ebit": 7771000, "ebitda": 40865000, "pretax_income": -10524000, "tax_provision": -1639000, "net_income": -8529000, "net_income_to_common": -8529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219165000, "total_current_assets": 315300000, "total_assets": 2962716000, "short_term_debt": 815000, "long_term_debt": 1394684000, "total_debt": 1395499000, "total_liabilities": 1591769000, "total_equity": 1343259000, "shares_outstanding": 107006690, "goodwill_and_intangibles": 4939000 }, "cash_flow": { "operating_cash_flow": 37272000, "capital_expenditure": 35510000, "free_cash_flow": 72782000, "dividends_paid": 11051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357387, "ticker_id": 4417, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7771000", "ebitda": "40865000", "netIncome": "-8529000", "grossProfit": "50696000", "depreciation": "None", "totalRevenue": "232024000", "costOfRevenue": "181328000", "interestIncome": "20524000", "incomeBeforeTax": "-10524000", "interestExpense": "20524000", "operatingIncome": "7989000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1639000", "reportedCurrency": "USD", "netInterestIncome": "-20524000", "nonInterestIncome": "None", "operatingExpenses": "42707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33094000", "sellingGeneralAndAdministrative": "9625000", "netIncomeFromContinuingOperations": "-8885000" }, "balance": { "goodwill": "None", "inventory": "-6039000", "commonStock": "1061000", "currentDebt": "None", "investments": "None", "totalAssets": "2962716000", "longTermDebt": "1394684000", "shortTermDebt": "815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4939000", "reportedCurrency": "USD", "retainedEarnings": "-644287000", "totalLiabilities": "1591769000", "otherCurrentAssets": "-315300000", "totalCurrentAssets": "315300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6039000", "currentNetReceivables": "39195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2647416000", "currentAccountsPayable": "107363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2590350000", "shortLongTermDebtTotal": "1395499000", "totalShareholderEquity": "1343259000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10870000", "totalCurrentLiabilities": "118233000", "otherNonCurrentLiabilities": "78852000", "totalNonCurrentLiabilities": "1473536000", "cashAndShortTermInvestments": "219165000", "commonStockSharesOutstanding": "107006690", "intangibleAssetsExcludingGoodwill": "4939000", "cashAndCashEquivalentsAtCarryingValue": "219165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8885000", "profitLoss": "None", "dividendPayout": "11051000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37272000", "capitalExpenditures": "35510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42119000", "cashflowFromInvestment": "-35360000", "stockBasedCompensation": "3302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232024000, "cost_of_revenue": 181328000, "gross_profit": 50696000, "research_and_development": null, "selling_general_admin": 9625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7771000, "depreciation_amortisation": 33094000, "ebitda": 40865000, "interest_expense": 20524000, "interest_income": null, "other_non_operating": null, "pretax_income": -10524000, "tax_provision": -1639000, "effective_tax_rate": null, "net_income": -8529000, "net_income_continuing_ops": -8885000, "net_income_to_common": -8529000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219165000, "short_term_investments": 6039000, "net_receivables": 39195000, "inventory": -6039000, "other_current_assets": null, "total_current_assets": 315300000, "net_ppe": null, "goodwill": null, "intangible_assets": 4939000, "goodwill_and_intangibles": 4939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2647416000, "total_assets": 2962716000, "short_term_debt": 815000, "accounts_payable": 107363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118233000, "long_term_debt": 1394684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1473536000, "total_liabilities": 1591769000, "total_debt": 1395499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -644287000, "total_equity": 1343259000, "shares_outstanding": 107006690, "operating_cash_flow": 37272000, "stock_based_compensation": 3302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35360000, "dividends_paid": 11051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42119000, "free_cash_flow": 72782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7771000", "ebitda": "40865000", "netIncome": "-8529000", "grossProfit": "50696000", "depreciation": "None", "totalRevenue": "232024000", "costOfRevenue": "181328000", "interestIncome": "20524000", "incomeBeforeTax": "-10524000", "interestExpense": "20524000", "operatingIncome": "7989000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1639000", "reportedCurrency": "USD", "netInterestIncome": "-20524000", "nonInterestIncome": "None", "operatingExpenses": "42707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33094000", "sellingGeneralAndAdministrative": "9625000", "netIncomeFromContinuingOperations": "-8885000" }, "balance": { "goodwill": "None", "inventory": "-6039000", "commonStock": "1061000", "currentDebt": "None", "investments": "None", "totalAssets": "2962716000", "longTermDebt": "1394684000", "shortTermDebt": "815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4939000", "reportedCurrency": "USD", "retainedEarnings": "-644287000", "totalLiabilities": "1591769000", "otherCurrentAssets": "-315300000", "totalCurrentAssets": "315300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6039000", "currentNetReceivables": "39195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2647416000", "currentAccountsPayable": "107363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2590350000", "shortLongTermDebtTotal": "1395499000", "totalShareholderEquity": "1343259000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10870000", "totalCurrentLiabilities": "118233000", "otherNonCurrentLiabilities": "78852000", "totalNonCurrentLiabilities": "1473536000", "cashAndShortTermInvestments": "219165000", "commonStockSharesOutstanding": "107006690", "intangibleAssetsExcludingGoodwill": "4939000", "cashAndCashEquivalentsAtCarryingValue": "219165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8885000", "profitLoss": "None", "dividendPayout": "11051000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37272000", "capitalExpenditures": "35510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42119000", "cashflowFromInvestment": "-35360000", "stockBasedCompensation": "3302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "income_statement": { "revenue": 271066000, "cost_of_revenue": 192229000, "gross_profit": 78837000, "ebit": 34997000, "ebitda": 68487000, "pretax_income": 16215000, "tax_provision": 1803000, "net_income": 13792000, "net_income_to_common": 13792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255291000, "total_current_assets": 349549000, "total_assets": 3002599000, "short_term_debt": 1620000, "long_term_debt": 1399744000, "total_debt": 1401364000, "total_liabilities": 1590828000, "total_equity": 1386446000, "shares_outstanding": 109511862, "goodwill_and_intangibles": 4979000 }, "cash_flow": { "operating_cash_flow": 70360000, "capital_expenditure": 22362000, "free_cash_flow": 92722000, "dividends_paid": 11300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 357388, "ticker_id": 4417, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:58:08.066971+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34997000", "ebitda": "68487000", "netIncome": "13792000", "grossProfit": "78837000", "depreciation": "None", "totalRevenue": "271066000", "costOfRevenue": "192229000", "interestIncome": "21650000", "incomeBeforeTax": "16215000", "interestExpense": "21650000", "operatingIncome": "34997000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1803000", "reportedCurrency": "USD", "netInterestIncome": "-21650000", "nonInterestIncome": "None", "operatingExpenses": "43840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2868000", "costofGoodsAndServicesSold": "192229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33490000", "sellingGeneralAndAdministrative": "9972000", "netIncomeFromContinuingOperations": "13563000" }, "balance": { "goodwill": "None", "inventory": "-5446000", "commonStock": "1082000", "currentDebt": "None", "investments": "None", "totalAssets": "3002599000", "longTermDebt": "1399744000", "shortTermDebt": "1620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4979000", "reportedCurrency": "USD", "retainedEarnings": "-625118000", "totalLiabilities": "1590828000", "otherCurrentAssets": "-349549000", "totalCurrentAssets": "349549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5446000", "currentNetReceivables": "33237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2653050000", "currentAccountsPayable": "99755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2570777000", "shortLongTermDebtTotal": "1401364000", "totalShareholderEquity": "1386446000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11101000", "totalCurrentLiabilities": "110856000", "otherNonCurrentLiabilities": "80228000", "totalNonCurrentLiabilities": "1479972000", "cashAndShortTermInvestments": "255291000", "commonStockSharesOutstanding": "109511862", "intangibleAssetsExcludingGoodwill": "4979000", "cashAndCashEquivalentsAtCarryingValue": "255291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14412000", "profitLoss": "None", "dividendPayout": "11300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70360000", "capitalExpenditures": "22362000", "changeInReceivables": "15018000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73749000", "cashflowFromInvestment": "-21659000", "stockBasedCompensation": "3968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271066000, "cost_of_revenue": 192229000, "gross_profit": 78837000, "research_and_development": null, "selling_general_admin": 9972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34997000, "depreciation_amortisation": 33490000, "ebitda": 68487000, "interest_expense": 21650000, "interest_income": null, "other_non_operating": null, "pretax_income": 16215000, "tax_provision": 1803000, "effective_tax_rate": null, "net_income": 13792000, "net_income_continuing_ops": 13563000, "net_income_to_common": 13792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255291000, "short_term_investments": 5446000, "net_receivables": 33237000, "inventory": -5446000, "other_current_assets": null, "total_current_assets": 349549000, "net_ppe": null, "goodwill": null, "intangible_assets": 4979000, "goodwill_and_intangibles": 4979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2653050000, "total_assets": 3002599000, "short_term_debt": 1620000, "accounts_payable": 99755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110856000, "long_term_debt": 1399744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1479972000, "total_liabilities": 1590828000, "total_debt": 1401364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -625118000, "total_equity": 1386446000, "shares_outstanding": 109511862, "operating_cash_flow": 70360000, "stock_based_compensation": 3968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21659000, "dividends_paid": 11300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73749000, "free_cash_flow": 92722000, "net_change_in_cash": -25048000 }, "raw_data": { "income": { "ebit": "34997000", "ebitda": "68487000", "netIncome": "13792000", "grossProfit": "78837000", "depreciation": "None", "totalRevenue": "271066000", "costOfRevenue": "192229000", "interestIncome": "21650000", "incomeBeforeTax": "16215000", "interestExpense": "21650000", "operatingIncome": "34997000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1803000", "reportedCurrency": "USD", "netInterestIncome": "-21650000", "nonInterestIncome": "None", "operatingExpenses": "43840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2868000", "costofGoodsAndServicesSold": "192229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33490000", "sellingGeneralAndAdministrative": "9972000", "netIncomeFromContinuingOperations": "13563000" }, "balance": { "goodwill": "None", "inventory": "-5446000", "commonStock": "1082000", "currentDebt": "None", "investments": "None", "totalAssets": "3002599000", "longTermDebt": "1399744000", "shortTermDebt": "1620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4979000", "reportedCurrency": "USD", "retainedEarnings": "-625118000", "totalLiabilities": "1590828000", "otherCurrentAssets": "-349549000", "totalCurrentAssets": "349549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5446000", "currentNetReceivables": "33237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2653050000", "currentAccountsPayable": "99755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2570777000", "shortLongTermDebtTotal": "1401364000", "totalShareholderEquity": "1386446000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11101000", "totalCurrentLiabilities": "110856000", "otherNonCurrentLiabilities": "80228000", "totalNonCurrentLiabilities": "1479972000", "cashAndShortTermInvestments": "255291000", "commonStockSharesOutstanding": "109511862", "intangibleAssetsExcludingGoodwill": "4979000", "cashAndCashEquivalentsAtCarryingValue": "255291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14412000", "profitLoss": "None", "dividendPayout": "11300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70360000", "capitalExpenditures": "22362000", "changeInReceivables": "15018000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73749000", "cashflowFromInvestment": "-21659000", "stockBasedCompensation": "3968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }