{ "ticker": { "uuid": "fc4cc145-9a7f-4f46-b59a-e83f6093a141", "symbol": "DBRG", "name": "Digitalbridge Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/fc4cc145-9a7f-4f46-b59a-e83f6093a141/", "api_url": "https://sharemaestro.com/factors/api/tickers/fc4cc145-9a7f-4f46-b59a-e83f6093a141/" }, "ticker_metadata": { "id": 957, "uuid": "fc4cc145-9a7f-4f46-b59a-e83f6093a141", "symbol": "DBRG", "name": "Digitalbridge Group Inc", "asset_type": "equity", "market_cap": 3054265000, "stock_exchange_id": 3, "industry": "Asset Management", "sector": "Financial Services", "description": "Colony Capital, Inc. (NYSE: CLNY) is a leading global investment firm with a legacy of identifying and capitalizing on key secular trends in real estate. The company is headquartered in Los Angeles with key offices in Boca Raton, New York, and London, and has over 350 employees across 20 locations in 11 countries.", "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": "fc4cc145-9a7f-4f46-b59a-e83f6093a141", "symbol": "DBRG", "name": "Digitalbridge Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/fc4cc145-9a7f-4f46-b59a-e83f6093a141/", "api_url": "https://sharemaestro.com/factors/api/tickers/fc4cc145-9a7f-4f46-b59a-e83f6093a141/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.57, "value": 0.23, "quality": 0.77, "momentum": 0.83, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.66, "market_cap": 2822574060, "pe_ratio": 19.0641, "earnings_yield": 0.0525, "ebitda_to_ev": 0.0575, "shareholder_yield": 0.0233, "roe": 0.0703, "piotroski_f_score": 6, "momentum_12_1": 0.4384, "volatility_252d": 0.5452 }, "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": "2026-06-07T06:52:46.545490+00:00", "batch_id": "" }, "size": { "price_close": 15.66, "market_cap": 2822574060, "market_cap_usd": 2822574060, "enterprise_value": 2710457060, "shares_outstanding": 180241000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.0641, "pb_ratio": 1.3397, "ptbv_ratio": 1.7664, "ps_ratio": 5.8055, "pcf_ratio": 16.6936, "pfcf_ratio": 16.577, "ev_ebitda": 17.3881, "ev_ebit": 21.1207, "ev_sales": 5.5749, "ev_fcf": 15.9185, "earnings_yield": 0.0525, "fcf_yield": 0.0628, "price_to_sales": 5.8055, "price_to_book": 1.3397, "price_to_cashflow": 16.6936, "ebitda_to_ev": 0.0575, "sales_yield": 0.1794 }, "yield": { "dividend_yield": 0.0233, "buyback_yield": 0, "shareholder_yield": 0.0233, "debt_paydown_yield": null, "total_yield": 0.0233 }, "quality": { "gross_margin": 0.8867, "operating_margin": 0.264, "net_margin": 0.3045, "ebitda_margin": 0.3206, "fcf_margin": 0.3502, "roe": 0.0703, "roa": 0.0444, "roic": 0.0483, "roc_greenblatt": null, "asset_turnover": 0.1458, "cash_conversion": 1.15, "accruals_ratio": -0.0063, "sbc_to_revenue": 0.0699, "piotroski_f_score": 6, "altman_z_score": -0.558, "earnings_stability_5y": 0.9518, "revenue_stability_5y": 0.5062, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1293, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4341, "net_debt_to_ebitda": -0.7193, "debt_to_assets": 0.0897, "interest_coverage": 1.6137, "current_ratio": 4.542, "quick_ratio": 4.542, "net_debt": -112117000, "local_beta": 0.0002, "volatility_252d": 0.5452, "volatility_60d": 1.3525, "max_drawdown_12m": -0.264, "risk_adjusted_momentum": 0.8042 }, "growth": { "revenue_growth_1y": -0.1373, "revenue_growth_3y_cagr": -0.1221, "revenue_growth_5y_cagr": 0.0246, "eps_growth_1y": 0.2995, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2315, "book_value_growth_1y": 0.0336, "revenue_growth": -0.1373, "earnings_growth": 0.2995 }, "momentum": { "price_return_1m": 0.0019, "price_return_3m": 0.0175, "price_return_6m": 0.1105, "price_return_9m": 0.3987, "price_return_12m": 0.4412, "price_return_12m_ex1m": 0.4384, "momentum_6m": 0.1105, "momentum_12m": 0.4412, "momentum_12_1": 0.4384, "distance_from_52w_high": -0.0032, "distance_from_52w_low": 0.71, "relative_strength": 0.3412 }, "raw_ttm": { "revenue_ttm": 486187000, "gross_profit_ttm": 431091000, "ebit_ttm": 128332000, "ebitda_ttm": 155880000, "net_income_ttm": 148057000, "eps_diluted_ttm": 0.8214, "operating_cash_flow_ttm": 169081000, "capital_expenditure_ttm": 1190000, "fcf_ttm": 170271000, "dividends_paid_ttm": 65870000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79529000, "cash_and_equivalents": 411327000, "total_current_assets": 553128000, "total_current_liabilities": 121782000, "net_ppe": null, "total_assets": 3334012000, "total_debt": 299210000, "total_equity": 2106898000, "net_working_capital": 29880000, "book_value_per_share": 11.6893, "retained_earnings": -6758017000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1597900000, "tangible_book_per_share": 8.8654 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 51, "rank_pb": 33, "rank_ptbv": 38, "rank_ps": 82, "rank_pcf": 70, "rank_ev_ebitda": 71, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 60, "rank_dividend_yield": 32, "rank_shareholder_yield": 32, "rank_total_yield": 33, "rank_roe": 54, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 6, "rank_fcf_margin": 24, "rank_piotroski": 35, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 25 }, "composites": { "value_composite": 77, "quality_composite": 23, "momentum_composite": 17, "growth_composite": 77, "yield_composite": 22, "svqf_composite": 28, "vc1_composite": 79, "vc2_composite": 73, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.4208, "os_score": 0.57, "value_percentile": 0.23, "quality_percentile": 0.77, "momentum_percentile": 0.83, "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": 11, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3952, "ticker_id": 957, "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": "2026-06-07T06:52:46.545490+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.66, "market_cap": 2822574060, "market_cap_usd": 2822574060, "enterprise_value": 2710457060, "shares_outstanding": 180241000, "fx_rate_to_usd": null, "pe_ratio": 19.0641041, "pb_ratio": 1.33968235, "ptbv_ratio": 1.76642722, "ps_ratio": 5.80553174, "pcf_ratio": 16.69362057, "pfcf_ratio": 16.57695121, "ev_ebitda": 17.38810021, "ev_ebit": 21.12066406, "ev_sales": 5.57492705, "ev_fcf": 15.91848911, "earnings_yield": 0.0524546, "fcf_yield": 0.06282003, "dividend_yield": 0.02333685, "buyback_yield": 0, "shareholder_yield": 0.02333685, "debt_paydown_yield": null, "total_yield": 0.02333685, "gross_margin": 0.88667735, "operating_margin": 0.26395605, "net_margin": 0.30452686, "ebitda_margin": 0.32061738, "fcf_margin": 0.3502171, "roe": 0.0702725, "roa": 0.04440806, "roic": 0.04825041, "roc_greenblatt": null, "asset_turnover": 0.14582641, "cash_conversion": 1.15003681, "accruals_ratio": -0.00630592, "sbc_to_revenue": 0.06994634, "debt_to_equity": 0.43408651, "net_debt_to_ebitda": -0.71925199, "debt_to_assets": 0.08974473, "interest_coverage": 1.61365037, "current_ratio": 4.54195201, "quick_ratio": 4.54195201, "net_debt": -112117000, "revenue_growth_1y": -0.13734838, "revenue_growth_3y_cagr": -0.12207041, "revenue_growth_5y_cagr": 0.02455611, "eps_growth_1y": 0.29952077, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2314563, "book_value_growth_1y": 0.03359266, "piotroski_f_score": 6, "altman_z_score": -0.55796088, "earnings_stability_5y": 0.951821, "revenue_stability_5y": 0.506205, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00191939, "price_return_3m": 0.01754386, "price_return_6m": 0.11050441, "price_return_9m": 0.39872632, "price_return_12m": 0.44119271, "price_return_12m_ex1m": 0.43843181, "distance_from_52w_high": -0.00318269, "distance_from_52w_low": 0.70996167, "relative_strength": 0.34122913, "local_beta": 0.0002, "volatility_252d": 0.545157, "volatility_60d": 1.352514, "max_drawdown_12m": -0.26404314, "revenue_ttm": 486187000, "gross_profit_ttm": 431091000, "ebit_ttm": 128332000, "ebitda_ttm": 155880000, "net_income_ttm": 148057000, "eps_diluted_ttm": 0.82143907, "operating_cash_flow_ttm": 169081000, "capital_expenditure_ttm": 1190000, "fcf_ttm": 170271000, "dividends_paid_ttm": 65870000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79529000, "cash_and_equivalents": 411327000, "total_current_assets": 553128000, "total_current_liabilities": 121782000, "net_ppe": null, "total_assets": 3334012000, "total_debt": 299210000, "total_equity": 2106898000, "net_working_capital": 29880000, "book_value_per_share": 11.68933816, "retained_earnings": -6758017000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1597900000, "tangible_book_per_share": 8.8653525, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 51, "rank_pb": 33, "rank_ptbv": 38, "rank_ps": 82, "rank_pcf": 70, "rank_ev_ebitda": 71, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 60, "rank_dividend_yield": 32, "rank_shareholder_yield": 32, "rank_total_yield": 33, "rank_roe": 54, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 6, "rank_fcf_margin": 24, "rank_piotroski": 35, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 25, "value_composite": 77, "quality_composite": 23, "momentum_composite": 17, "growth_composite": 77, "yield_composite": 22, "svqf_composite": 28, "vc1_composite": 79, "vc2_composite": 73, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.66, "os": 0.57, "value": 0.23, "quality": 0.77, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 19.0641, "earnings_yield": 0.0525, "shareholder_yield": 0.0233, "roe": 0.0703, "momentum_12_1": 0.4384, "complete_fields": { "id": 3952, "ticker_id": 957, "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": "2026-06-07T06:52:46.545490+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.66, "market_cap": 2822574060, "market_cap_usd": 2822574060, "enterprise_value": 2710457060, "shares_outstanding": 180241000, "fx_rate_to_usd": null, "pe_ratio": 19.0641041, "pb_ratio": 1.33968235, "ptbv_ratio": 1.76642722, "ps_ratio": 5.80553174, "pcf_ratio": 16.69362057, "pfcf_ratio": 16.57695121, "ev_ebitda": 17.38810021, "ev_ebit": 21.12066406, "ev_sales": 5.57492705, "ev_fcf": 15.91848911, "earnings_yield": 0.0524546, "fcf_yield": 0.06282003, "dividend_yield": 0.02333685, "buyback_yield": 0, "shareholder_yield": 0.02333685, "debt_paydown_yield": null, "total_yield": 0.02333685, "gross_margin": 0.88667735, "operating_margin": 0.26395605, "net_margin": 0.30452686, "ebitda_margin": 0.32061738, "fcf_margin": 0.3502171, "roe": 0.0702725, "roa": 0.04440806, "roic": 0.04825041, "roc_greenblatt": null, "asset_turnover": 0.14582641, "cash_conversion": 1.15003681, "accruals_ratio": -0.00630592, "sbc_to_revenue": 0.06994634, "debt_to_equity": 0.43408651, "net_debt_to_ebitda": -0.71925199, "debt_to_assets": 0.08974473, "interest_coverage": 1.61365037, "current_ratio": 4.54195201, "quick_ratio": 4.54195201, "net_debt": -112117000, "revenue_growth_1y": -0.13734838, "revenue_growth_3y_cagr": -0.12207041, "revenue_growth_5y_cagr": 0.02455611, "eps_growth_1y": 0.29952077, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2314563, "book_value_growth_1y": 0.03359266, "piotroski_f_score": 6, "altman_z_score": -0.55796088, "earnings_stability_5y": 0.951821, "revenue_stability_5y": 0.506205, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00191939, "price_return_3m": 0.01754386, "price_return_6m": 0.11050441, "price_return_9m": 0.39872632, "price_return_12m": 0.44119271, "price_return_12m_ex1m": 0.43843181, "distance_from_52w_high": -0.00318269, "distance_from_52w_low": 0.70996167, "relative_strength": 0.34122913, "local_beta": 0.0002, "volatility_252d": 0.545157, "volatility_60d": 1.352514, "max_drawdown_12m": -0.26404314, "revenue_ttm": 486187000, "gross_profit_ttm": 431091000, "ebit_ttm": 128332000, "ebitda_ttm": 155880000, "net_income_ttm": 148057000, "eps_diluted_ttm": 0.82143907, "operating_cash_flow_ttm": 169081000, "capital_expenditure_ttm": 1190000, "fcf_ttm": 170271000, "dividends_paid_ttm": 65870000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79529000, "cash_and_equivalents": 411327000, "total_current_assets": 553128000, "total_current_liabilities": 121782000, "net_ppe": null, "total_assets": 3334012000, "total_debt": 299210000, "total_equity": 2106898000, "net_working_capital": 29880000, "book_value_per_share": 11.68933816, "retained_earnings": -6758017000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1597900000, "tangible_book_per_share": 8.8653525, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 51, "rank_pb": 33, "rank_ptbv": 38, "rank_ps": 82, "rank_pcf": 70, "rank_ev_ebitda": 71, "rank_ev_ebit": 71, "rank_earnings_yield": 50, "rank_fcf_yield": 60, "rank_dividend_yield": 32, "rank_shareholder_yield": 32, "rank_total_yield": 33, "rank_roe": 54, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 6, "rank_fcf_margin": 24, "rank_piotroski": 35, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 92, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 25, "value_composite": 77, "quality_composite": 23, "momentum_composite": 17, "growth_composite": 77, "yield_composite": 22, "svqf_composite": 28, "vc1_composite": 79, "vc2_composite": 73, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 470133000, "cost_of_revenue": 58908000, "gross_profit": 411225000, "ebit": 588000, "ebitda": 30042000, "pretax_income": -17034000, "tax_provision": 5708000, "net_income": 141874000, "net_income_to_common": 141874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382508000, "total_current_assets": 382508000, "total_assets": 3419182000, "short_term_debt": 9861000, "long_term_debt": 298804000, "total_debt": 308665000, "total_liabilities": 968959000, "total_equity": 2107297000, "shares_outstanding": 175733000, "goodwill_and_intangibles": 513997000 }, "cash_flow": { "operating_cash_flow": 259329000, "capital_expenditure": 1350000, "free_cash_flow": 260679000, "dividends_paid": 65787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248016, "ticker_id": 957, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "588000", "ebitda": "30042000", "netIncome": "141874000", "grossProfit": "411225000", "depreciation": "None", "totalRevenue": "470133000", "costOfRevenue": "58908000", "interestIncome": "None", "incomeBeforeTax": "-17034000", "interestExpense": "137092000", "operatingIncome": "323074000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5708000", "reportedCurrency": "USD", "netInterestIncome": "-17622000", "nonInterestIncome": "None", "operatingExpenses": "88151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29454000", "sellingGeneralAndAdministrative": "254697000", "netIncomeFromContinuingOperations": "-22742000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "3419182000", "longTermDebt": "298804000", "shortTermDebt": "9861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48395000", "reportedCurrency": "USD", "retainedEarnings": "-6761498000", "totalLiabilities": "968959000", "otherCurrentAssets": "-104378000", "totalCurrentAssets": "382508000", "currentLongTermDebt": "None", "longTermInvestments": "2266403000", "shortTermInvestments": "None", "currentNetReceivables": "104378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513997000", "currentAccountsPayable": "43888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330966000", "totalShareholderEquity": "2107297000", "capitalLeaseObligations": "32162000", "otherCurrentLiabilities": "-43888000", "totalCurrentLiabilities": "9861000", "otherNonCurrentLiabilities": "77627000", "totalNonCurrentLiabilities": "959098000", "cashAndShortTermInvestments": "382508000", "commonStockSharesOutstanding": "175733000", "intangibleAssetsExcludingGoodwill": "48395000", "cashAndCashEquivalentsAtCarryingValue": "382508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27069000", "profitLoss": "None", "dividendPayout": "65787000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259329000", "capitalExpenditures": "1350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48279000", "cashflowFromInvestment": "-125996000", "stockBasedCompensation": "34218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 470133000, "cost_of_revenue": 58908000, "gross_profit": 411225000, "research_and_development": null, "selling_general_admin": 254697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 588000, "depreciation_amortisation": 29454000, "ebitda": 30042000, "interest_expense": 137092000, "interest_income": null, "other_non_operating": null, "pretax_income": -17034000, "tax_provision": 5708000, "effective_tax_rate": null, "net_income": 141874000, "net_income_continuing_ops": -22742000, "net_income_to_common": 141874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382508000, "short_term_investments": null, "net_receivables": 104378000, "inventory": null, "other_current_assets": null, "total_current_assets": 382508000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 48395000, "goodwill_and_intangibles": 513997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 513997000, "total_assets": 3419182000, "short_term_debt": 9861000, "accounts_payable": 43888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9861000, "long_term_debt": 298804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959098000, "total_liabilities": 968959000, "total_debt": 308665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6761498000, "total_equity": 2107297000, "shares_outstanding": 175733000, "operating_cash_flow": 259329000, "stock_based_compensation": 34218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125996000, "dividends_paid": 65787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48279000, "free_cash_flow": 260679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "588000", "ebitda": "30042000", "netIncome": "141874000", "grossProfit": "411225000", "depreciation": "None", "totalRevenue": "470133000", "costOfRevenue": "58908000", "interestIncome": "None", "incomeBeforeTax": "-17034000", "interestExpense": "137092000", "operatingIncome": "323074000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5708000", "reportedCurrency": "USD", "netInterestIncome": "-17622000", "nonInterestIncome": "None", "operatingExpenses": "88151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29454000", "sellingGeneralAndAdministrative": "254697000", "netIncomeFromContinuingOperations": "-22742000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "3419182000", "longTermDebt": "298804000", "shortTermDebt": "9861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48395000", "reportedCurrency": "USD", "retainedEarnings": "-6761498000", "totalLiabilities": "968959000", "otherCurrentAssets": "-104378000", "totalCurrentAssets": "382508000", "currentLongTermDebt": "None", "longTermInvestments": "2266403000", "shortTermInvestments": "None", "currentNetReceivables": "104378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513997000", "currentAccountsPayable": "43888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330966000", "totalShareholderEquity": "2107297000", "capitalLeaseObligations": "32162000", "otherCurrentLiabilities": "-43888000", "totalCurrentLiabilities": "9861000", "otherNonCurrentLiabilities": "77627000", "totalNonCurrentLiabilities": "959098000", "cashAndShortTermInvestments": "382508000", "commonStockSharesOutstanding": "175733000", "intangibleAssetsExcludingGoodwill": "48395000", "cashAndCashEquivalentsAtCarryingValue": "382508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27069000", "profitLoss": "None", "dividendPayout": "65787000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259329000", "capitalExpenditures": "1350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48279000", "cashflowFromInvestment": "-125996000", "stockBasedCompensation": "34218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29451000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 607028000, "cost_of_revenue": 144650000, "gross_profit": 462378000, "ebit": 185253000, "ebitda": 218959000, "pretax_income": 168815000, "tax_provision": 2944000, "net_income": 70522000, "net_income_to_common": 70522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302154000, "total_current_assets": 441963000, "total_assets": 3513318000, "short_term_debt": 9855000, "long_term_debt": 296362000, "total_debt": 306217000, "total_liabilities": 1022128000, "total_equity": 1958582000, "shares_outstanding": 168818000, "goodwill_and_intangibles": 538062000 }, "cash_flow": { "operating_cash_flow": 60122000, "capital_expenditure": 3588000, "free_cash_flow": 63710000, "dividends_paid": 65412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248021, "ticker_id": 957, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185253000", "ebitda": "218959000", "netIncome": "70522000", "grossProfit": "462378000", "depreciation": "None", "totalRevenue": "607028000", "costOfRevenue": "144650000", "interestIncome": "None", "incomeBeforeTax": "168815000", "interestExpense": "16438000", "operatingIncome": "131866000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2944000", "reportedCurrency": "USD", "netInterestIncome": "-16438000", "nonInterestIncome": "None", "operatingExpenses": "330512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33706000", "sellingGeneralAndAdministrative": "296806000", "netIncomeFromContinuingOperations": "165871000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "3513318000", "longTermDebt": "296362000", "shortTermDebt": "9855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72460000", "reportedCurrency": "USD", "retainedEarnings": "-6837502000", "totalLiabilities": "1022128000", "otherCurrentAssets": "12567000", "totalCurrentAssets": "441963000", "currentLongTermDebt": "None", "longTermInvestments": "2492268000", "shortTermInvestments": "None", "currentNetReceivables": "127242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071355000", "currentAccountsPayable": "26327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339713000", "totalShareholderEquity": "1958582000", "capitalLeaseObligations": "43351000", "otherCurrentLiabilities": "23988000", "totalCurrentLiabilities": "60170000", "otherNonCurrentLiabilities": "54509000", "totalNonCurrentLiabilities": "961958000", "cashAndShortTermInvestments": "302154000", "commonStockSharesOutstanding": "168818000", "intangibleAssetsExcludingGoodwill": "72460000", "cashAndCashEquivalentsAtCarryingValue": "302154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89166000", "profitLoss": "None", "dividendPayout": "65412000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60122000", "capitalExpenditures": "3588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90841000", "cashflowFromInvestment": "-11220000", "stockBasedCompensation": "34716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 607028000, "cost_of_revenue": 144650000, "gross_profit": 462378000, "research_and_development": null, "selling_general_admin": 296806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185253000, "depreciation_amortisation": 33706000, "ebitda": 218959000, "interest_expense": 16438000, "interest_income": null, "other_non_operating": null, "pretax_income": 168815000, "tax_provision": 2944000, "effective_tax_rate": null, "net_income": 70522000, "net_income_continuing_ops": 165871000, "net_income_to_common": 70522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302154000, "short_term_investments": null, "net_receivables": 127242000, "inventory": null, "other_current_assets": null, "total_current_assets": 441963000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 72460000, "goodwill_and_intangibles": 538062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3071355000, "total_assets": 3513318000, "short_term_debt": 9855000, "accounts_payable": 26327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60170000, "long_term_debt": 296362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 961958000, "total_liabilities": 1022128000, "total_debt": 306217000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6837502000, "total_equity": 1958582000, "shares_outstanding": 168818000, "operating_cash_flow": 60122000, "stock_based_compensation": 34716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11220000, "dividends_paid": 65412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90841000, "free_cash_flow": 63710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185253000", "ebitda": "218959000", "netIncome": "70522000", "grossProfit": "462378000", "depreciation": "None", "totalRevenue": "607028000", "costOfRevenue": "144650000", "interestIncome": "None", "incomeBeforeTax": "168815000", "interestExpense": "16438000", "operatingIncome": "131866000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2944000", "reportedCurrency": "USD", "netInterestIncome": "-16438000", "nonInterestIncome": "None", "operatingExpenses": "330512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33706000", "sellingGeneralAndAdministrative": "296806000", "netIncomeFromContinuingOperations": "165871000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "3513318000", "longTermDebt": "296362000", "shortTermDebt": "9855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72460000", "reportedCurrency": "USD", "retainedEarnings": "-6837502000", "totalLiabilities": "1022128000", "otherCurrentAssets": "12567000", "totalCurrentAssets": "441963000", "currentLongTermDebt": "None", "longTermInvestments": "2492268000", "shortTermInvestments": "None", "currentNetReceivables": "127242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071355000", "currentAccountsPayable": "26327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339713000", "totalShareholderEquity": "1958582000", "capitalLeaseObligations": "43351000", "otherCurrentLiabilities": "23988000", "totalCurrentLiabilities": "60170000", "otherNonCurrentLiabilities": "54509000", "totalNonCurrentLiabilities": "961958000", "cashAndShortTermInvestments": "302154000", "commonStockSharesOutstanding": "168818000", "intangibleAssetsExcludingGoodwill": "72460000", "cashAndCashEquivalentsAtCarryingValue": "302154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89166000", "profitLoss": "None", "dividendPayout": "65412000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60122000", "capitalExpenditures": "3588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90841000", "cashflowFromInvestment": "-11220000", "stockBasedCompensation": "34716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33706000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 821383000, "cost_of_revenue": 36651000, "gross_profit": 784732000, "ebit": 304873000, "ebitda": 343188000, "pretax_income": 365629000, "tax_provision": 6000, "net_income": 185280000, "net_income_to_common": 185280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345335000, "total_current_assets": 464355000, "total_assets": 3562550000, "short_term_debt": 371783000, "long_term_debt": 371783000, "total_debt": 743566000, "total_liabilities": 1053387000, "total_equity": 1811055000, "shares_outstanding": 169720000, "goodwill_and_intangibles": 569741000 }, "cash_flow": { "operating_cash_flow": 233637000, "capital_expenditure": 653470000, "free_cash_flow": 887107000, "dividends_paid": 65238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248026, "ticker_id": 957, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304873000", "ebitda": "343188000", "netIncome": "185280000", "grossProfit": "784732000", "depreciation": "None", "totalRevenue": "821383000", "costOfRevenue": "36651000", "interestIncome": "None", "incomeBeforeTax": "365629000", "interestExpense": "24540000", "operatingIncome": "304873000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-228160000", "nonInterestIncome": "None", "operatingExpenses": "479859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38315000", "sellingGeneralAndAdministrative": "476704000", "netIncomeFromContinuingOperations": "-122560000" }, "balance": { "goodwill": "465991000", "inventory": "None", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "3562550000", "longTermDebt": "371783000", "shortTermDebt": "371783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "103750000", "reportedCurrency": "USD", "retainedEarnings": "-6842502000", "totalLiabilities": "1053387000", "otherCurrentAssets": "38674000", "totalCurrentAssets": "464355000", "currentLongTermDebt": "None", "longTermInvestments": "2476093000", "shortTermInvestments": "None", "currentNetReceivables": "80346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098195000", "currentAccountsPayable": "13844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420818000", "totalShareholderEquity": "1811055000", "capitalLeaseObligations": "49035000", "otherCurrentLiabilities": "85340000", "totalCurrentLiabilities": "99184000", "otherNonCurrentLiabilities": "55455000", "totalNonCurrentLiabilities": "533560000", "cashAndShortTermInvestments": "345335000", "commonStockSharesOutstanding": "169720000", "intangibleAssetsExcludingGoodwill": "103750000", "cashAndCashEquivalentsAtCarryingValue": "345335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "503559000", "profitLoss": "None", "dividendPayout": "65238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233637000", "capitalExpenditures": "653470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58152000", "cashflowFromInvestment": "-979044000", "stockBasedCompensation": "67639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821383000, "cost_of_revenue": 36651000, "gross_profit": 784732000, "research_and_development": 0.45, "selling_general_admin": 476704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304873000, "depreciation_amortisation": 38315000, "ebitda": 343188000, "interest_expense": 24540000, "interest_income": null, "other_non_operating": null, "pretax_income": 365629000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": 185280000, "net_income_continuing_ops": -122560000, "net_income_to_common": 185280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345335000, "short_term_investments": null, "net_receivables": 80346000, "inventory": null, "other_current_assets": null, "total_current_assets": 464355000, "net_ppe": null, "goodwill": 465991000, "intangible_assets": 103750000, "goodwill_and_intangibles": 569741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3098195000, "total_assets": 3562550000, "short_term_debt": 371783000, "accounts_payable": 13844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99184000, "long_term_debt": 371783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 533560000, "total_liabilities": 1053387000, "total_debt": 743566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6842502000, "total_equity": 1811055000, "shares_outstanding": 169720000, "operating_cash_flow": 233637000, "stock_based_compensation": 67639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 653470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -979044000, "dividends_paid": 65238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58152000, "free_cash_flow": 887107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304873000", "ebitda": "343188000", "netIncome": "185280000", "grossProfit": "784732000", "depreciation": "None", "totalRevenue": "821383000", "costOfRevenue": "36651000", "interestIncome": "None", "incomeBeforeTax": "365629000", "interestExpense": "24540000", "operatingIncome": "304873000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-228160000", "nonInterestIncome": "None", "operatingExpenses": "479859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38315000", "sellingGeneralAndAdministrative": "476704000", "netIncomeFromContinuingOperations": "-122560000" }, "balance": { "goodwill": "465991000", "inventory": "None", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "3562550000", "longTermDebt": "371783000", "shortTermDebt": "371783000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "103750000", "reportedCurrency": "USD", "retainedEarnings": "-6842502000", "totalLiabilities": "1053387000", "otherCurrentAssets": "38674000", "totalCurrentAssets": "464355000", "currentLongTermDebt": "None", "longTermInvestments": "2476093000", "shortTermInvestments": "None", "currentNetReceivables": "80346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098195000", "currentAccountsPayable": "13844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420818000", "totalShareholderEquity": "1811055000", "capitalLeaseObligations": "49035000", "otherCurrentLiabilities": "85340000", "totalCurrentLiabilities": "99184000", "otherNonCurrentLiabilities": "55455000", "totalNonCurrentLiabilities": "533560000", "cashAndShortTermInvestments": "345335000", "commonStockSharesOutstanding": "169720000", "intangibleAssetsExcludingGoodwill": "103750000", "cashAndCashEquivalentsAtCarryingValue": "345335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "503559000", "profitLoss": "None", "dividendPayout": "65238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233637000", "capitalExpenditures": "653470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58152000", "cashflowFromInvestment": "-979044000", "stockBasedCompensation": "67639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485551000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 694771000, "cost_of_revenue": 44271000, "gross_profit": 650500000, "ebit": 175913000, "ebitda": 220392000, "pretax_income": -46681000, "tax_provision": 13132000, "net_income": -321797000, "net_income_to_common": -321797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 855564000, "total_current_assets": 9492022000, "total_assets": 11028503000, "short_term_debt": 292171000, "long_term_debt": 4863969000, "total_debt": 5156140000, "total_liabilities": 6458440000, "total_equity": 1660698000, "shares_outstanding": 154495000, "goodwill_and_intangibles": 383946000 }, "cash_flow": { "operating_cash_flow": 262582000, "capital_expenditure": 2141237000, "free_cash_flow": 2403819000, "dividends_paid": 64031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248031, "ticker_id": 957, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175913000", "ebitda": "220392000", "netIncome": "-321797000", "grossProfit": "650500000", "depreciation": "None", "totalRevenue": "694771000", "costOfRevenue": "44271000", "interestIncome": "None", "incomeBeforeTax": "-46681000", "interestExpense": "42926000", "operatingIncome": "176121000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13132000", "reportedCurrency": "USD", "netInterestIncome": "-198498000", "nonInterestIncome": "None", "operatingExpenses": "474379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44479000", "sellingGeneralAndAdministrative": "570727000", "netIncomeFromContinuingOperations": "-421293000" }, "balance": { "goodwill": "298248000", "inventory": "-37469000", "commonStock": "6397000", "currentDebt": "None", "investments": "None", "totalAssets": "11028503000", "longTermDebt": "4863969000", "shortTermDebt": "292171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "85698000", "reportedCurrency": "USD", "retainedEarnings": "-6962613000", "totalLiabilities": "6458440000", "otherCurrentAssets": "8436605000", "totalCurrentAssets": "9492022000", "currentLongTermDebt": "292171000", "longTermInvestments": "1322050000", "shortTermInvestments": "1322050000", "currentNetReceivables": "199853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1536481000", "currentAccountsPayable": "25175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6385208000", "shortLongTermDebtTotal": "902045000", "totalShareholderEquity": "1660698000", "capitalLeaseObligations": "458554000", "otherCurrentLiabilities": "5160714000", "totalCurrentLiabilities": "5561092000", "otherNonCurrentLiabilities": "71705000", "totalNonCurrentLiabilities": "897348000", "cashAndShortTermInvestments": "855564000", "commonStockSharesOutstanding": "154495000", "intangibleAssetsExcludingGoodwill": "85698000", "cashAndCashEquivalentsAtCarryingValue": "855564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-569997000", "profitLoss": "None", "dividendPayout": "64031000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262582000", "capitalExpenditures": "2141237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "923785000", "cashflowFromInvestment": "-1913408000", "stockBasedCompensation": "54710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 694771000, "cost_of_revenue": 44271000, "gross_profit": 650500000, "research_and_development": 0.07, "selling_general_admin": 570727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175913000, "depreciation_amortisation": 44479000, "ebitda": 220392000, "interest_expense": 42926000, "interest_income": null, "other_non_operating": null, "pretax_income": -46681000, "tax_provision": 13132000, "effective_tax_rate": null, "net_income": -321797000, "net_income_continuing_ops": -421293000, "net_income_to_common": -321797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 855564000, "short_term_investments": 1322050000, "net_receivables": 199853000, "inventory": -37469000, "other_current_assets": null, "total_current_assets": 9492022000, "net_ppe": null, "goodwill": 298248000, "intangible_assets": 85698000, "goodwill_and_intangibles": 383946000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1536481000, "total_assets": 11028503000, "short_term_debt": 292171000, "accounts_payable": 25175000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5561092000, "long_term_debt": 4863969000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 897348000, "total_liabilities": 6458440000, "total_debt": 5156140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6962613000, "total_equity": 1660698000, "shares_outstanding": 154495000, "operating_cash_flow": 262582000, "stock_based_compensation": 54710000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2141237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1913408000, "dividends_paid": 64031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 923785000, "free_cash_flow": 2403819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175913000", "ebitda": "220392000", "netIncome": "-321797000", "grossProfit": "650500000", "depreciation": "None", "totalRevenue": "694771000", "costOfRevenue": "44271000", "interestIncome": "None", "incomeBeforeTax": "-46681000", "interestExpense": "42926000", "operatingIncome": "176121000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13132000", "reportedCurrency": "USD", "netInterestIncome": "-198498000", "nonInterestIncome": "None", "operatingExpenses": "474379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44479000", "sellingGeneralAndAdministrative": "570727000", "netIncomeFromContinuingOperations": "-421293000" }, "balance": { "goodwill": "298248000", "inventory": "-37469000", "commonStock": "6397000", "currentDebt": "None", "investments": "None", "totalAssets": "11028503000", "longTermDebt": "4863969000", "shortTermDebt": "292171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "85698000", "reportedCurrency": "USD", "retainedEarnings": "-6962613000", "totalLiabilities": "6458440000", "otherCurrentAssets": "8436605000", "totalCurrentAssets": "9492022000", "currentLongTermDebt": "292171000", "longTermInvestments": "1322050000", "shortTermInvestments": "1322050000", "currentNetReceivables": "199853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1536481000", "currentAccountsPayable": "25175000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6385208000", "shortLongTermDebtTotal": "902045000", "totalShareholderEquity": "1660698000", "capitalLeaseObligations": "458554000", "otherCurrentLiabilities": "5160714000", "totalCurrentLiabilities": "5561092000", "otherNonCurrentLiabilities": "71705000", "totalNonCurrentLiabilities": "897348000", "cashAndShortTermInvestments": "855564000", "commonStockSharesOutstanding": "154495000", "intangibleAssetsExcludingGoodwill": "85698000", "cashAndCashEquivalentsAtCarryingValue": "855564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-569997000", "profitLoss": "None", "dividendPayout": "64031000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262582000", "capitalExpenditures": "2141237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "923785000", "cashflowFromInvestment": "-1913408000", "stockBasedCompensation": "54710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107785000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "579458000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 366056000, "cost_of_revenue": 73058000, "gross_profit": 292998000, "ebit": 7245000, "ebitda": 648842000, "pretax_income": -55999000, "tax_provision": -21463000, "net_income": -310097000, "net_income_to_common": -310097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1602102000, "total_current_assets": 5600989000, "total_assets": 14197816000, "short_term_debt": 291394000, "long_term_debt": 4860402000, "total_debt": 5151796000, "total_liabilities": 8926203000, "total_equity": 5271613000, "shares_outstanding": 122864000, "goodwill_and_intangibles": 1948995000 }, "cash_flow": { "operating_cash_flow": 248237000, "capital_expenditure": 369926000, "free_cash_flow": 618163000, "dividends_paid": 73384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248036, "ticker_id": 957, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7245000", "ebitda": "648842000", "netIncome": "-310097000", "grossProfit": "292998000", "depreciation": "None", "totalRevenue": "366056000", "costOfRevenue": "73058000", "interestIncome": "None", "incomeBeforeTax": "-55999000", "interestExpense": "63244000", "operatingIncome": "32879000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-21463000", "reportedCurrency": "USD", "netInterestIncome": "-186949000", "nonInterestIncome": "None", "operatingExpenses": "260119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "105858000", "costofGoodsAndServicesSold": "73058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "641597000", "sellingGeneralAndAdministrative": "237540000", "netIncomeFromContinuingOperations": "-216823000" }, "balance": { "goodwill": "761368000", "inventory": "1", "commonStock": "5692000", "currentDebt": "None", "investments": "None", "totalAssets": "14197816000", "longTermDebt": "4860402000", "shortTermDebt": "291394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1187627000", "reportedCurrency": "USD", "retainedEarnings": "-6576180000", "totalLiabilities": "8926203000", "otherCurrentAssets": "-1870310000", "totalCurrentAssets": "5600989000", "currentLongTermDebt": "291394000", "longTermInvestments": "935153000", "shortTermInvestments": "935153000", "currentNetReceivables": "223151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8596827000", "currentAccountsPayable": "121931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4972284000", "shortLongTermDebtTotal": "5151796000", "totalShareholderEquity": "5271613000", "capitalLeaseObligations": "485287000", "otherCurrentLiabilities": "3582032000", "totalCurrentLiabilities": "4032500000", "otherNonCurrentLiabilities": "33301000", "totalNonCurrentLiabilities": "4893703000", "cashAndShortTermInvestments": "1602102000", "commonStockSharesOutstanding": "122864000", "intangibleAssetsExcludingGoodwill": "1187627000", "cashAndCashEquivalentsAtCarryingValue": "1602102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-816911000", "profitLoss": "None", "dividendPayout": "73384000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "248237000", "capitalExpenditures": "369926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "411260000", "cashflowFromInvestment": "146565000", "stockBasedCompensation": "59416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "806062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "636555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366056000, "cost_of_revenue": 73058000, "gross_profit": 292998000, "research_and_development": 0.33, "selling_general_admin": 237540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7245000, "depreciation_amortisation": 641597000, "ebitda": 648842000, "interest_expense": 63244000, "interest_income": null, "other_non_operating": null, "pretax_income": -55999000, "tax_provision": -21463000, "effective_tax_rate": null, "net_income": -310097000, "net_income_continuing_ops": -216823000, "net_income_to_common": -310097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1602102000, "short_term_investments": 935153000, "net_receivables": 223151000, "inventory": 1, "other_current_assets": null, "total_current_assets": 5600989000, "net_ppe": null, "goodwill": 761368000, "intangible_assets": 1187627000, "goodwill_and_intangibles": 1948995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8596827000, "total_assets": 14197816000, "short_term_debt": 291394000, "accounts_payable": 121931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4032500000, "long_term_debt": 4860402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4893703000, "total_liabilities": 8926203000, "total_debt": 5151796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6576180000, "total_equity": 5271613000, "shares_outstanding": 122864000, "operating_cash_flow": 248237000, "stock_based_compensation": 59416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 146565000, "dividends_paid": 73384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 411260000, "free_cash_flow": 618163000, "net_change_in_cash": 806062000 }, "raw_data": { "income": { "ebit": "7245000", "ebitda": "648842000", "netIncome": "-310097000", "grossProfit": "292998000", "depreciation": "None", "totalRevenue": "366056000", "costOfRevenue": "73058000", "interestIncome": "None", "incomeBeforeTax": "-55999000", "interestExpense": "63244000", "operatingIncome": "32879000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-21463000", "reportedCurrency": "USD", "netInterestIncome": "-186949000", "nonInterestIncome": "None", "operatingExpenses": "260119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "105858000", "costofGoodsAndServicesSold": "73058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "641597000", "sellingGeneralAndAdministrative": "237540000", "netIncomeFromContinuingOperations": "-216823000" }, "balance": { "goodwill": "761368000", "inventory": "1", "commonStock": "5692000", "currentDebt": "None", "investments": "None", "totalAssets": "14197816000", "longTermDebt": "4860402000", "shortTermDebt": "291394000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1187627000", "reportedCurrency": "USD", "retainedEarnings": "-6576180000", "totalLiabilities": "8926203000", "otherCurrentAssets": "-1870310000", "totalCurrentAssets": "5600989000", "currentLongTermDebt": "291394000", "longTermInvestments": "935153000", "shortTermInvestments": "935153000", "currentNetReceivables": "223151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8596827000", "currentAccountsPayable": "121931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4972284000", "shortLongTermDebtTotal": "5151796000", "totalShareholderEquity": "5271613000", "capitalLeaseObligations": "485287000", "otherCurrentLiabilities": "3582032000", "totalCurrentLiabilities": "4032500000", "otherNonCurrentLiabilities": "33301000", "totalNonCurrentLiabilities": "4893703000", "cashAndShortTermInvestments": "1602102000", "commonStockSharesOutstanding": "122864000", "intangibleAssetsExcludingGoodwill": "1187627000", "cashAndCashEquivalentsAtCarryingValue": "1602102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-816911000", "profitLoss": "None", "dividendPayout": "73384000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "248237000", "capitalExpenditures": "369926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "411260000", "cashflowFromInvestment": "146565000", "stockBasedCompensation": "59416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "806062000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "636555000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 416430000, "cost_of_revenue": 135291000, "gross_profit": 281139000, "ebit": -517322000, "ebitda": 54514000, "pretax_income": -638151000, "tax_provision": -47063000, "net_income": -2675759000, "net_income_to_common": -2675759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 703544000, "total_current_assets": 6350145000, "total_assets": 20200560000, "short_term_debt": 1113916000, "long_term_debt": 7789738000, "total_debt": 8903654000, "total_liabilities": 12910692000, "total_equity": 7289868000, "shares_outstanding": 118389500, "goodwill_and_intangibles": 2367897000 }, "cash_flow": { "operating_cash_flow": 89893000, "capital_expenditure": 2128145000, "free_cash_flow": 2218038000, "dividends_paid": 185843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248041, "ticker_id": 957, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-517322000", "ebitda": "54514000", "netIncome": "-2675759000", "grossProfit": "281139000", "depreciation": "None", "totalRevenue": "416430000", "costOfRevenue": "135291000", "interestIncome": "115475000", "incomeBeforeTax": "-638151000", "interestExpense": "120829000", "operatingIncome": "-214799000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-47063000", "reportedCurrency": "USD", "netInterestIncome": "-310454000", "nonInterestIncome": "None", "operatingExpenses": "495938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.53", "otherNonOperatingIncome": "-640938000", "costofGoodsAndServicesSold": "135291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571836000", "sellingGeneralAndAdministrative": "254918000", "netIncomeFromContinuingOperations": "-2464237000" }, "balance": { "goodwill": "842929000", "inventory": "5122062000", "commonStock": "4841000", "currentDebt": "None", "investments": "None", "totalAssets": "20200560000", "longTermDebt": "7789738000", "shortTermDebt": "1113916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1524968000", "reportedCurrency": "USD", "retainedEarnings": "-6195456000", "totalLiabilities": "12910692000", "otherCurrentAssets": "-854342000", "totalCurrentAssets": "6350145000", "currentLongTermDebt": "None", "longTermInvestments": "1737479000", "shortTermInvestments": "None", "currentNetReceivables": "1378881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13850415000", "currentAccountsPayable": "177847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9354921000", "shortLongTermDebtTotal": "8903654000", "totalShareholderEquity": "7289868000", "capitalLeaseObligations": "552027000", "otherCurrentLiabilities": "3697541000", "totalCurrentLiabilities": "5026758000", "otherNonCurrentLiabilities": "217475000", "totalNonCurrentLiabilities": "7883934000", "cashAndShortTermInvestments": "703544000", "commonStockSharesOutstanding": "118389500", "intangibleAssetsExcludingGoodwill": "1524968000", "cashAndCashEquivalentsAtCarryingValue": "703544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3790410000", "profitLoss": "None", "dividendPayout": "185843000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89893000", "capitalExpenditures": "2128145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1373027000", "cashflowFromInvestment": "-1931980000", "stockBasedCompensation": "34959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-469060000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "578282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416430000, "cost_of_revenue": 135291000, "gross_profit": 281139000, "research_and_development": 1.53, "selling_general_admin": 254918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -517322000, "depreciation_amortisation": 571836000, "ebitda": 54514000, "interest_expense": 120829000, "interest_income": null, "other_non_operating": null, "pretax_income": -638151000, "tax_provision": -47063000, "effective_tax_rate": null, "net_income": -2675759000, "net_income_continuing_ops": -2464237000, "net_income_to_common": -2675759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 703544000, "short_term_investments": null, "net_receivables": 1378881000, "inventory": 5122062000, "other_current_assets": null, "total_current_assets": 6350145000, "net_ppe": null, "goodwill": 842929000, "intangible_assets": 1524968000, "goodwill_and_intangibles": 2367897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13850415000, "total_assets": 20200560000, "short_term_debt": 1113916000, "accounts_payable": 177847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5026758000, "long_term_debt": 7789738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7883934000, "total_liabilities": 12910692000, "total_debt": 8903654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6195456000, "total_equity": 7289868000, "shares_outstanding": 118389500, "operating_cash_flow": 89893000, "stock_based_compensation": 34959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2128145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1931980000, "dividends_paid": 185843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1373027000, "free_cash_flow": 2218038000, "net_change_in_cash": -469060000 }, "raw_data": { "income": { "ebit": "-517322000", "ebitda": "54514000", "netIncome": "-2675759000", "grossProfit": "281139000", "depreciation": "None", "totalRevenue": "416430000", "costOfRevenue": "135291000", "interestIncome": "115475000", "incomeBeforeTax": "-638151000", "interestExpense": "120829000", "operatingIncome": "-214799000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-47063000", "reportedCurrency": "USD", "netInterestIncome": "-310454000", "nonInterestIncome": "None", "operatingExpenses": "495938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.53", "otherNonOperatingIncome": "-640938000", "costofGoodsAndServicesSold": "135291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "571836000", "sellingGeneralAndAdministrative": "254918000", "netIncomeFromContinuingOperations": "-2464237000" }, "balance": { "goodwill": "842929000", "inventory": "5122062000", "commonStock": "4841000", "currentDebt": "None", "investments": "None", "totalAssets": "20200560000", "longTermDebt": "7789738000", "shortTermDebt": "1113916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1524968000", "reportedCurrency": "USD", "retainedEarnings": "-6195456000", "totalLiabilities": "12910692000", "otherCurrentAssets": "-854342000", "totalCurrentAssets": "6350145000", "currentLongTermDebt": "None", "longTermInvestments": "1737479000", "shortTermInvestments": "None", "currentNetReceivables": "1378881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13850415000", "currentAccountsPayable": "177847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9354921000", "shortLongTermDebtTotal": "8903654000", "totalShareholderEquity": "7289868000", "capitalLeaseObligations": "552027000", "otherCurrentLiabilities": "3697541000", "totalCurrentLiabilities": "5026758000", "otherNonCurrentLiabilities": "217475000", "totalNonCurrentLiabilities": "7883934000", "cashAndShortTermInvestments": "703544000", "commonStockSharesOutstanding": "118389500", "intangibleAssetsExcludingGoodwill": "1524968000", "cashAndCashEquivalentsAtCarryingValue": "703544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3790410000", "profitLoss": "None", "dividendPayout": "185843000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89893000", "capitalExpenditures": "2128145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1373027000", "cashflowFromInvestment": "-1931980000", "stockBasedCompensation": "34959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-469060000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "578282000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 61033000, "cost_of_revenue": 13384000, "gross_profit": 47649000, "ebit": -518912000, "ebitda": 77350000, "pretax_income": -560103000, "tax_provision": -10615000, "net_income": -1048807000, "net_income_to_common": -1048807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205190000, "total_current_assets": 3883469000, "total_assets": 19832184000, "short_term_debt": 1359948000, "long_term_debt": 8983908000, "total_debt": 10343856000, "total_liabilities": 10899662000, "total_equity": 5216043000, "shares_outstanding": 119897000, "goodwill_and_intangibles": 2091744000 }, "cash_flow": { "operating_cash_flow": 170868000, "capital_expenditure": 4189836000, "free_cash_flow": 4360704000, "dividends_paid": 322697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248046, "ticker_id": 957, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-518912000", "ebitda": "77350000", "netIncome": "-1048807000", "grossProfit": "47649000", "depreciation": "None", "totalRevenue": "61033000", "costOfRevenue": "13384000", "interestIncome": "166771000", "incomeBeforeTax": "-560103000", "interestExpense": "535538000", "operatingIncome": "-121229000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10615000", "reportedCurrency": "USD", "netInterestIncome": "-537340000", "nonInterestIncome": "None", "operatingExpenses": "168878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "596262000", "sellingGeneralAndAdministrative": "150627000", "netIncomeFromContinuingOperations": "-1650712000" }, "balance": { "goodwill": "1452891000", "inventory": "-315000", "commonStock": "4878000", "currentDebt": "None", "investments": "None", "totalAssets": "19832184000", "longTermDebt": "8983908000", "shortTermDebt": "1359948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "638853000", "reportedCurrency": "USD", "retainedEarnings": "-3389592000", "totalLiabilities": "10899662000", "otherCurrentAssets": "2551871000", "totalCurrentAssets": "3883469000", "currentLongTermDebt": "None", "longTermInvestments": "2313805000", "shortTermInvestments": "315000", "currentNetReceivables": "126723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15948715000", "currentAccountsPayable": "91614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6443446000", "shortLongTermDebtTotal": "8983908000", "totalShareholderEquity": "5216043000", "capitalLeaseObligations": "181297000", "otherCurrentLiabilities": "1640415000", "totalCurrentLiabilities": "1804270000", "otherNonCurrentLiabilities": "208057000", "totalNonCurrentLiabilities": "9095392000", "cashAndShortTermInvestments": "1205190000", "commonStockSharesOutstanding": "119897000", "intangibleAssetsExcludingGoodwill": "638853000", "cashAndCashEquivalentsAtCarryingValue": "1205190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148915000", "profitLoss": "None", "dividendPayout": "322697000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170868000", "capitalExpenditures": "4189836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3779586000", "cashflowFromInvestment": "4198938000", "stockBasedCompensation": "39573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "596262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61033000, "cost_of_revenue": 13384000, "gross_profit": 47649000, "research_and_development": 1.25, "selling_general_admin": 150627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -518912000, "depreciation_amortisation": 596262000, "ebitda": 77350000, "interest_expense": 535538000, "interest_income": null, "other_non_operating": null, "pretax_income": -560103000, "tax_provision": -10615000, "effective_tax_rate": null, "net_income": -1048807000, "net_income_continuing_ops": -1650712000, "net_income_to_common": -1048807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1205190000, "short_term_investments": 315000, "net_receivables": 126723000, "inventory": -315000, "other_current_assets": null, "total_current_assets": 3883469000, "net_ppe": null, "goodwill": 1452891000, "intangible_assets": 638853000, "goodwill_and_intangibles": 2091744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15948715000, "total_assets": 19832184000, "short_term_debt": 1359948000, "accounts_payable": 91614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1804270000, "long_term_debt": 8983908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9095392000, "total_liabilities": 10899662000, "total_debt": 10343856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3389592000, "total_equity": 5216043000, "shares_outstanding": 119897000, "operating_cash_flow": 170868000, "stock_based_compensation": 39573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4189836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4198938000, "dividends_paid": 322697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3779586000, "free_cash_flow": 4360704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-518912000", "ebitda": "77350000", "netIncome": "-1048807000", "grossProfit": "47649000", "depreciation": "None", "totalRevenue": "61033000", "costOfRevenue": "13384000", "interestIncome": "166771000", "incomeBeforeTax": "-560103000", "interestExpense": "535538000", "operatingIncome": "-121229000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-10615000", "reportedCurrency": "USD", "netInterestIncome": "-537340000", "nonInterestIncome": "None", "operatingExpenses": "168878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "596262000", "sellingGeneralAndAdministrative": "150627000", "netIncomeFromContinuingOperations": "-1650712000" }, "balance": { "goodwill": "1452891000", "inventory": "-315000", "commonStock": "4878000", "currentDebt": "None", "investments": "None", "totalAssets": "19832184000", "longTermDebt": "8983908000", "shortTermDebt": "1359948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "638853000", "reportedCurrency": "USD", "retainedEarnings": "-3389592000", "totalLiabilities": "10899662000", "otherCurrentAssets": "2551871000", "totalCurrentAssets": "3883469000", "currentLongTermDebt": "None", "longTermInvestments": "2313805000", "shortTermInvestments": "315000", "currentNetReceivables": "126723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15948715000", "currentAccountsPayable": "91614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6443446000", "shortLongTermDebtTotal": "8983908000", "totalShareholderEquity": "5216043000", "capitalLeaseObligations": "181297000", "otherCurrentLiabilities": "1640415000", "totalCurrentLiabilities": "1804270000", "otherNonCurrentLiabilities": "208057000", "totalNonCurrentLiabilities": "9095392000", "cashAndShortTermInvestments": "1205190000", "commonStockSharesOutstanding": "119897000", "intangibleAssetsExcludingGoodwill": "638853000", "cashAndCashEquivalentsAtCarryingValue": "1205190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148915000", "profitLoss": "None", "dividendPayout": "322697000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170868000", "capitalExpenditures": "4189836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3779586000", "cashflowFromInvestment": "4198938000", "stockBasedCompensation": "39573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10734000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "596262000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 2366942000, "cost_of_revenue": 1217769000, "gross_profit": 1149173000, "ebit": -1053811000, "ebitda": 965460000, "pretax_income": -594727000, "tax_provision": -59970000, "net_income": -519607000, "net_income_to_common": -519607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461912000, "total_current_assets": 6498858000, "total_assets": 22215249000, "short_term_debt": 583685000, "long_term_debt": 10039957000, "total_debt": 10623642000, "total_liabilities": 11059494000, "total_equity": 7006052000, "shares_outstanding": 124248250, "goodwill_and_intangibles": 1960491000 }, "cash_flow": { "operating_cash_flow": 506965000, "capital_expenditure": 485120000, "free_cash_flow": 992085000, "dividends_paid": 431221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248051, "ticker_id": 957, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1053811000", "ebitda": "965460000", "netIncome": "-519607000", "grossProfit": "1149173000", "depreciation": "None", "totalRevenue": "2366942000", "costOfRevenue": "1217769000", "interestIncome": "215367000", "incomeBeforeTax": "-594727000", "interestExpense": "552838000", "operatingIncome": "414538000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-59970000", "reportedCurrency": "USD", "netInterestIncome": "-603400000", "nonInterestIncome": "None", "operatingExpenses": "807749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1217769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2019271000", "sellingGeneralAndAdministrative": "313798000", "netIncomeFromContinuingOperations": "-495073000" }, "balance": { "goodwill": "1514561000", "inventory": "2927577000", "commonStock": "4841000", "currentDebt": "None", "investments": "None", "totalAssets": "22215249000", "longTermDebt": "10039957000", "shortTermDebt": "583685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "445930000", "reportedCurrency": "USD", "retainedEarnings": "-2018302000", "totalLiabilities": "11059494000", "otherCurrentAssets": "1502090000", "totalCurrentAssets": "6498858000", "currentLongTermDebt": "None", "longTermInvestments": "2543169000", "shortTermInvestments": "13422000", "currentNetReceivables": "125900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15716391000", "currentAccountsPayable": "91244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10873391000", "shortLongTermDebtTotal": "8975372000", "totalShareholderEquity": "7006052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1602702000", "totalCurrentLiabilities": "1936652000", "otherNonCurrentLiabilities": "210360000", "totalNonCurrentLiabilities": "9122842000", "cashAndShortTermInvestments": "461912000", "commonStockSharesOutstanding": "124248250", "intangibleAssetsExcludingGoodwill": "445930000", "cashAndCashEquivalentsAtCarryingValue": "461912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-561693000", "profitLoss": "None", "dividendPayout": "431221000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "506965000", "capitalExpenditures": "485120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-788404000", "cashflowFromInvestment": "-268213000", "stockBasedCompensation": "41876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "431221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-343143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "572406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2366942000, "cost_of_revenue": 1217769000, "gross_profit": 1149173000, "research_and_development": 0.25, "selling_general_admin": 313798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1053811000, "depreciation_amortisation": 2019271000, "ebitda": 965460000, "interest_expense": 552838000, "interest_income": null, "other_non_operating": null, "pretax_income": -594727000, "tax_provision": -59970000, "effective_tax_rate": null, "net_income": -519607000, "net_income_continuing_ops": -495073000, "net_income_to_common": -519607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 461912000, "short_term_investments": 13422000, "net_receivables": 125900000, "inventory": 2927577000, "other_current_assets": null, "total_current_assets": 6498858000, "net_ppe": null, "goodwill": 1514561000, "intangible_assets": 445930000, "goodwill_and_intangibles": 1960491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15716391000, "total_assets": 22215249000, "short_term_debt": 583685000, "accounts_payable": 91244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1936652000, "long_term_debt": 10039957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9122842000, "total_liabilities": 11059494000, "total_debt": 10623642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2018302000, "total_equity": 7006052000, "shares_outstanding": 124248250, "operating_cash_flow": 506965000, "stock_based_compensation": 41876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 485120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268213000, "dividends_paid": 431221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -788404000, "free_cash_flow": 992085000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1053811000", "ebitda": "965460000", "netIncome": "-519607000", "grossProfit": "1149173000", "depreciation": "None", "totalRevenue": "2366942000", "costOfRevenue": "1217769000", "interestIncome": "215367000", "incomeBeforeTax": "-594727000", "interestExpense": "552838000", "operatingIncome": "414538000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-59970000", "reportedCurrency": "USD", "netInterestIncome": "-603400000", "nonInterestIncome": "None", "operatingExpenses": "807749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1217769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2019271000", "sellingGeneralAndAdministrative": "313798000", "netIncomeFromContinuingOperations": "-495073000" }, "balance": { "goodwill": "1514561000", "inventory": "2927577000", "commonStock": "4841000", "currentDebt": "None", "investments": "None", "totalAssets": "22215249000", "longTermDebt": "10039957000", "shortTermDebt": "583685000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "445930000", "reportedCurrency": "USD", "retainedEarnings": "-2018302000", "totalLiabilities": "11059494000", "otherCurrentAssets": "1502090000", "totalCurrentAssets": "6498858000", "currentLongTermDebt": "None", "longTermInvestments": "2543169000", "shortTermInvestments": "13422000", "currentNetReceivables": "125900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15716391000", "currentAccountsPayable": "91244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10873391000", "shortLongTermDebtTotal": "8975372000", "totalShareholderEquity": "7006052000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1602702000", "totalCurrentLiabilities": "1936652000", "otherNonCurrentLiabilities": "210360000", "totalNonCurrentLiabilities": "9122842000", "cashAndShortTermInvestments": "461912000", "commonStockSharesOutstanding": "124248250", "intangibleAssetsExcludingGoodwill": "445930000", "cashAndCashEquivalentsAtCarryingValue": "461912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-561693000", "profitLoss": "None", "dividendPayout": "431221000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "506965000", "capitalExpenditures": "485120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-788404000", "cashflowFromInvestment": "-268213000", "stockBasedCompensation": "41876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "431221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-343143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "572406000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 116965000, "cost_of_revenue": 10640000, "gross_profit": 106325000, "ebit": 11054000, "ebitda": 16374000, "pretax_income": 7511000, "tax_provision": -8000, "net_income": 19965000, "net_income_to_common": 19965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 411327000, "total_current_assets": 553128000, "total_assets": 3334012000, "short_term_debt": null, "long_term_debt": 299210000, "total_debt": 299210000, "total_liabilities": 914576000, "total_equity": 2106898000, "shares_outstanding": 180241000, "goodwill_and_intangibles": 508998000 }, "cash_flow": { "operating_cash_flow": -39950000, "capital_expenditure": 146000, "free_cash_flow": -39804000, "dividends_paid": 16487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248014, "ticker_id": 957, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11054000", "ebitda": "16374000", "netIncome": "19965000", "grossProfit": "106325000", "depreciation": "None", "totalRevenue": "116965000", "costOfRevenue": "10640000", "interestIncome": "None", "incomeBeforeTax": "7511000", "interestExpense": "3543000", "operatingIncome": "65897999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8000", "reportedCurrency": "USD", "netInterestIncome": "-3543000", "nonInterestIncome": "None", "operatingExpenses": "40427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5320000", "sellingGeneralAndAdministrative": "68887000", "netIncomeFromContinuingOperations": "7519000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1824000", "currentDebt": "None", "investments": "None", "totalAssets": "3334012000", "longTermDebt": "299210000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43396000", "reportedCurrency": "USD", "retainedEarnings": "-6758017000", "totalLiabilities": "914576000", "otherCurrentAssets": "16331000", "totalCurrentAssets": "553128000", "currentLongTermDebt": "None", "longTermInvestments": "2241513000", "shortTermInvestments": "None", "currentNetReceivables": "125470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780884000", "currentAccountsPayable": "57599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329201000", "totalShareholderEquity": "2106898000", "capitalLeaseObligations": "29991000", "otherCurrentLiabilities": "64183000", "totalCurrentLiabilities": "121782000", "otherNonCurrentLiabilities": "82002000", "totalNonCurrentLiabilities": "792794000", "cashAndShortTermInvestments": "411327000", "commonStockSharesOutstanding": "180241000", "intangibleAssetsExcludingGoodwill": "43396000", "cashAndCashEquivalentsAtCarryingValue": "411327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2016000", "profitLoss": "None", "dividendPayout": "16487000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-39950000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39448000", "cashflowFromInvestment": "102202000", "stockBasedCompensation": "6944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116965000, "cost_of_revenue": 10640000, "gross_profit": 106325000, "research_and_development": null, "selling_general_admin": 68887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11054000, "depreciation_amortisation": 5320000, "ebitda": 16374000, "interest_expense": 3543000, "interest_income": null, "other_non_operating": null, "pretax_income": 7511000, "tax_provision": -8000, "effective_tax_rate": null, "net_income": 19965000, "net_income_continuing_ops": 7519000, "net_income_to_common": 19965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 411327000, "short_term_investments": null, "net_receivables": 125470000, "inventory": null, "other_current_assets": null, "total_current_assets": 553128000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 43396000, "goodwill_and_intangibles": 508998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780884000, "total_assets": 3334012000, "short_term_debt": null, "accounts_payable": 57599000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121782000, "long_term_debt": 299210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792794000, "total_liabilities": 914576000, "total_debt": 299210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6758017000, "total_equity": 2106898000, "shares_outstanding": 180241000, "operating_cash_flow": -39950000, "stock_based_compensation": 6944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 102202000, "dividends_paid": 16487000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39448000, "free_cash_flow": -39804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11054000", "ebitda": "16374000", "netIncome": "19965000", "grossProfit": "106325000", "depreciation": "None", "totalRevenue": "116965000", "costOfRevenue": "10640000", "interestIncome": "None", "incomeBeforeTax": "7511000", "interestExpense": "3543000", "operatingIncome": "65897999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8000", "reportedCurrency": "USD", "netInterestIncome": "-3543000", "nonInterestIncome": "None", "operatingExpenses": "40427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5320000", "sellingGeneralAndAdministrative": "68887000", "netIncomeFromContinuingOperations": "7519000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1824000", "currentDebt": "None", "investments": "None", "totalAssets": "3334012000", "longTermDebt": "299210000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43396000", "reportedCurrency": "USD", "retainedEarnings": "-6758017000", "totalLiabilities": "914576000", "otherCurrentAssets": "16331000", "totalCurrentAssets": "553128000", "currentLongTermDebt": "None", "longTermInvestments": "2241513000", "shortTermInvestments": "None", "currentNetReceivables": "125470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780884000", "currentAccountsPayable": "57599000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329201000", "totalShareholderEquity": "2106898000", "capitalLeaseObligations": "29991000", "otherCurrentLiabilities": "64183000", "totalCurrentLiabilities": "121782000", "otherNonCurrentLiabilities": "82002000", "totalNonCurrentLiabilities": "792794000", "cashAndShortTermInvestments": "411327000", "commonStockSharesOutstanding": "180241000", "intangibleAssetsExcludingGoodwill": "43396000", "cashAndCashEquivalentsAtCarryingValue": "411327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2016000", "profitLoss": "None", "dividendPayout": "16487000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-39950000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39448000", "cashflowFromInvestment": "102202000", "stockBasedCompensation": "6944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16487000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "406000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 133324000, "cost_of_revenue": 13026000, "gross_profit": 120298000, "ebit": 37274000, "ebitda": 43787000, "pretax_income": 32851000, "tax_provision": 4875000, "net_income": 65056000, "net_income_to_common": 65056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382508000, "total_current_assets": 382508000, "total_assets": 3419182000, "short_term_debt": 9861000, "long_term_debt": 298804000, "total_debt": 308665000, "total_liabilities": 968959000, "total_equity": 2107297000, "shares_outstanding": 175733000, "goodwill_and_intangibles": 513997000 }, "cash_flow": { "operating_cash_flow": 75559000, "capital_expenditure": 59000, "free_cash_flow": 75618000, "dividends_paid": 16485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248015, "ticker_id": 957, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37274000", "ebitda": "43787000", "netIncome": "65056000", "grossProfit": "120298000", "depreciation": "None", "totalRevenue": "133324000", "costOfRevenue": "13026000", "interestIncome": "None", "incomeBeforeTax": "32851000", "interestExpense": "17416000", "operatingIncome": "74461000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4875000", "reportedCurrency": "USD", "netInterestIncome": "-4423000", "nonInterestIncome": "None", "operatingExpenses": "45837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6513000", "sellingGeneralAndAdministrative": "69766000", "netIncomeFromContinuingOperations": "27976000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "3419182000", "longTermDebt": "298804000", "shortTermDebt": "9861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48395000", "reportedCurrency": "USD", "retainedEarnings": "-6761498000", "totalLiabilities": "968959000", "otherCurrentAssets": "-200848000", "totalCurrentAssets": "382508000", "currentLongTermDebt": "None", "longTermInvestments": "2266403000", "shortTermInvestments": "None", "currentNetReceivables": "200848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513997000", "currentAccountsPayable": "43888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330966000", "totalShareholderEquity": "2107297000", "capitalLeaseObligations": "32162000", "otherCurrentLiabilities": "-43888000", "totalCurrentLiabilities": "9861000", "otherNonCurrentLiabilities": "77627000", "totalNonCurrentLiabilities": "959098000", "cashAndShortTermInvestments": "382508000", "commonStockSharesOutstanding": "175733000", "intangibleAssetsExcludingGoodwill": "48395000", "cashAndCashEquivalentsAtCarryingValue": "382508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26274000", "profitLoss": "None", "dividendPayout": "16485000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75559000", "capitalExpenditures": "59000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15647000", "cashflowFromInvestment": "-28485000", "stockBasedCompensation": "7532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133324000, "cost_of_revenue": 13026000, "gross_profit": 120298000, "research_and_development": null, "selling_general_admin": 69766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37274000, "depreciation_amortisation": 6513000, "ebitda": 43787000, "interest_expense": 17416000, "interest_income": null, "other_non_operating": null, "pretax_income": 32851000, "tax_provision": 4875000, "effective_tax_rate": null, "net_income": 65056000, "net_income_continuing_ops": 27976000, "net_income_to_common": 65056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382508000, "short_term_investments": null, "net_receivables": 200848000, "inventory": null, "other_current_assets": null, "total_current_assets": 382508000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 48395000, "goodwill_and_intangibles": 513997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 513997000, "total_assets": 3419182000, "short_term_debt": 9861000, "accounts_payable": 43888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9861000, "long_term_debt": 298804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 959098000, "total_liabilities": 968959000, "total_debt": 308665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6761498000, "total_equity": 2107297000, "shares_outstanding": 175733000, "operating_cash_flow": 75559000, "stock_based_compensation": 7532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28485000, "dividends_paid": 16485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15647000, "free_cash_flow": 75618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37274000", "ebitda": "43787000", "netIncome": "65056000", "grossProfit": "120298000", "depreciation": "None", "totalRevenue": "133324000", "costOfRevenue": "13026000", "interestIncome": "None", "incomeBeforeTax": "32851000", "interestExpense": "17416000", "operatingIncome": "74461000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4875000", "reportedCurrency": "USD", "netInterestIncome": "-4423000", "nonInterestIncome": "None", "operatingExpenses": "45837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6513000", "sellingGeneralAndAdministrative": "69766000", "netIncomeFromContinuingOperations": "27976000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "3419182000", "longTermDebt": "298804000", "shortTermDebt": "9861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48395000", "reportedCurrency": "USD", "retainedEarnings": "-6761498000", "totalLiabilities": "968959000", "otherCurrentAssets": "-200848000", "totalCurrentAssets": "382508000", "currentLongTermDebt": "None", "longTermInvestments": "2266403000", "shortTermInvestments": "None", "currentNetReceivables": "200848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513997000", "currentAccountsPayable": "43888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330966000", "totalShareholderEquity": "2107297000", "capitalLeaseObligations": "32162000", "otherCurrentLiabilities": "-43888000", "totalCurrentLiabilities": "9861000", "otherNonCurrentLiabilities": "77627000", "totalNonCurrentLiabilities": "959098000", "cashAndShortTermInvestments": "382508000", "commonStockSharesOutstanding": "175733000", "intangibleAssetsExcludingGoodwill": "48395000", "cashAndCashEquivalentsAtCarryingValue": "382508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26274000", "profitLoss": "None", "dividendPayout": "16485000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75559000", "capitalExpenditures": "59000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15647000", "cashflowFromInvestment": "-28485000", "stockBasedCompensation": "7532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6510000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 124031000, "cost_of_revenue": 14260000, "gross_profit": 109771000, "ebit": -8208000, "ebitda": -1078000, "pretax_income": -12939000, "tax_provision": -221000, "net_income": 31414000, "net_income_to_common": 31414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358416000, "total_current_assets": 476209000, "total_assets": 3490529000, "short_term_debt": null, "long_term_debt": 327945000, "total_debt": 327945000, "total_liabilities": 971387000, "total_equity": 2052087000, "shares_outstanding": 178506000, "goodwill_and_intangibles": 519863000 }, "cash_flow": { "operating_cash_flow": 56499000, "capital_expenditure": 363000, "free_cash_flow": 56862000, "dividends_paid": 16472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248017, "ticker_id": 957, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8208000", "ebitda": "-1078000", "netIncome": "31414000", "grossProfit": "109771000", "depreciation": "None", "totalRevenue": "124031000", "costOfRevenue": "14260000", "interestIncome": "None", "incomeBeforeTax": "-12939000", "interestExpense": "54000000", "operatingIncome": "106468000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-221000", "reportedCurrency": "USD", "netInterestIncome": "-4731000", "nonInterestIncome": "None", "operatingExpenses": "3303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7130000", "sellingGeneralAndAdministrative": "64433000", "netIncomeFromContinuingOperations": "-12718000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "3490529000", "longTermDebt": "327945000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "54261000", "reportedCurrency": "USD", "retainedEarnings": "-6810068000", "totalLiabilities": "971387000", "otherCurrentAssets": "18664000", "totalCurrentAssets": "476209000", "currentLongTermDebt": "None", "longTermInvestments": "2463476000", "shortTermInvestments": "None", "currentNetReceivables": "99129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3014320000", "currentAccountsPayable": "36098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362112000", "totalShareholderEquity": "2052087000", "capitalLeaseObligations": "34167000", "otherCurrentLiabilities": "49619000", "totalCurrentLiabilities": "85717000", "otherNonCurrentLiabilities": "73347000", "totalNonCurrentLiabilities": "885670000", "cashAndShortTermInvestments": "358416000", "commonStockSharesOutstanding": "178506000", "intangibleAssetsExcludingGoodwill": "54261000", "cashAndCashEquivalentsAtCarryingValue": "358416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31115000", "profitLoss": "None", "dividendPayout": "16472000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56499000", "capitalExpenditures": "363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7568000", "cashflowFromInvestment": "-29005000", "stockBasedCompensation": "8827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124031000, "cost_of_revenue": 14260000, "gross_profit": 109771000, "research_and_development": null, "selling_general_admin": 64433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8208000, "depreciation_amortisation": 7130000, "ebitda": -1078000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": -12939000, "tax_provision": -221000, "effective_tax_rate": null, "net_income": 31414000, "net_income_continuing_ops": -12718000, "net_income_to_common": 31414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358416000, "short_term_investments": null, "net_receivables": 99129000, "inventory": null, "other_current_assets": null, "total_current_assets": 476209000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 54261000, "goodwill_and_intangibles": 519863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3014320000, "total_assets": 3490529000, "short_term_debt": null, "accounts_payable": 36098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85717000, "long_term_debt": 327945000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 885670000, "total_liabilities": 971387000, "total_debt": 327945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6810068000, "total_equity": 2052087000, "shares_outstanding": 178506000, "operating_cash_flow": 56499000, "stock_based_compensation": 8827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29005000, "dividends_paid": 16472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7568000, "free_cash_flow": 56862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8208000", "ebitda": "-1078000", "netIncome": "31414000", "grossProfit": "109771000", "depreciation": "None", "totalRevenue": "124031000", "costOfRevenue": "14260000", "interestIncome": "None", "incomeBeforeTax": "-12939000", "interestExpense": "54000000", "operatingIncome": "106468000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-221000", "reportedCurrency": "USD", "netInterestIncome": "-4731000", "nonInterestIncome": "None", "operatingExpenses": "3303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7130000", "sellingGeneralAndAdministrative": "64433000", "netIncomeFromContinuingOperations": "-12718000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1826000", "currentDebt": "None", "investments": "None", "totalAssets": "3490529000", "longTermDebt": "327945000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "54261000", "reportedCurrency": "USD", "retainedEarnings": "-6810068000", "totalLiabilities": "971387000", "otherCurrentAssets": "18664000", "totalCurrentAssets": "476209000", "currentLongTermDebt": "None", "longTermInvestments": "2463476000", "shortTermInvestments": "None", "currentNetReceivables": "99129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3014320000", "currentAccountsPayable": "36098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362112000", "totalShareholderEquity": "2052087000", "capitalLeaseObligations": "34167000", "otherCurrentLiabilities": "49619000", "totalCurrentLiabilities": "85717000", "otherNonCurrentLiabilities": "73347000", "totalNonCurrentLiabilities": "885670000", "cashAndShortTermInvestments": "358416000", "commonStockSharesOutstanding": "178506000", "intangibleAssetsExcludingGoodwill": "54261000", "cashAndCashEquivalentsAtCarryingValue": "358416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31115000", "profitLoss": "None", "dividendPayout": "16472000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56499000", "capitalExpenditures": "363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7568000", "cashflowFromInvestment": "-29005000", "stockBasedCompensation": "8827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7130000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 111867000, "cost_of_revenue": 17170000, "gross_profit": 94697000, "ebit": 88212000, "ebitda": 96797000, "pretax_income": -26577000, "tax_provision": 753000, "net_income": 31622000, "net_income_to_common": 31622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340698000, "total_current_assets": 457220000, "total_assets": 3408581000, "short_term_debt": null, "long_term_debt": 297992000, "total_debt": 297992000, "total_liabilities": 957753000, "total_equity": 2018531000, "shares_outstanding": 173093000, "goodwill_and_intangibles": 526701000 }, "cash_flow": { "operating_cash_flow": 76973000, "capital_expenditure": 622000, "free_cash_flow": 77595000, "dividends_paid": 16426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248018, "ticker_id": 957, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88212000", "ebitda": "96797000", "netIncome": "31622000", "grossProfit": "94697000", "depreciation": "None", "totalRevenue": "111867000", "costOfRevenue": "17170000", "interestIncome": "None", "incomeBeforeTax": "-26577000", "interestExpense": "4570000", "operatingIncome": "88212000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "753000", "reportedCurrency": "USD", "netInterestIncome": "-4570000", "nonInterestIncome": "None", "operatingExpenses": "6485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8585000", "sellingGeneralAndAdministrative": "11440000", "netIncomeFromContinuingOperations": "-27330000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1809000", "currentDebt": "None", "investments": "None", "totalAssets": "3408581000", "longTermDebt": "297992000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "61099000", "reportedCurrency": "USD", "retainedEarnings": "-6824993000", "totalLiabilities": "957753000", "otherCurrentAssets": "13851000", "totalCurrentAssets": "457220000", "currentLongTermDebt": "None", "longTermInvestments": "2389801000", "shortTermInvestments": "None", "currentNetReceivables": "102671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2951361000", "currentAccountsPayable": "38302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335181000", "totalShareholderEquity": "2018531000", "capitalLeaseObligations": "37189000", "otherCurrentLiabilities": "31374000", "totalCurrentLiabilities": "69676000", "otherNonCurrentLiabilities": "66755000", "totalNonCurrentLiabilities": "888077000", "cashAndShortTermInvestments": "340698000", "commonStockSharesOutstanding": "173093000", "intangibleAssetsExcludingGoodwill": "61099000", "cashAndCashEquivalentsAtCarryingValue": "340698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25684000", "profitLoss": "None", "dividendPayout": "16426000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76973000", "capitalExpenditures": "622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3189000", "cashflowFromInvestment": "-85980000", "stockBasedCompensation": "10704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111867000, "cost_of_revenue": 17170000, "gross_profit": 94697000, "research_and_development": null, "selling_general_admin": 11440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88212000, "depreciation_amortisation": 8585000, "ebitda": 96797000, "interest_expense": 4570000, "interest_income": null, "other_non_operating": null, "pretax_income": -26577000, "tax_provision": 753000, "effective_tax_rate": null, "net_income": 31622000, "net_income_continuing_ops": -27330000, "net_income_to_common": 31622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340698000, "short_term_investments": null, "net_receivables": 102671000, "inventory": null, "other_current_assets": null, "total_current_assets": 457220000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 61099000, "goodwill_and_intangibles": 526701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2951361000, "total_assets": 3408581000, "short_term_debt": null, "accounts_payable": 38302000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69676000, "long_term_debt": 297992000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 888077000, "total_liabilities": 957753000, "total_debt": 297992000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6824993000, "total_equity": 2018531000, "shares_outstanding": 173093000, "operating_cash_flow": 76973000, "stock_based_compensation": 10704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85980000, "dividends_paid": 16426000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3189000, "free_cash_flow": 77595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88212000", "ebitda": "96797000", "netIncome": "31622000", "grossProfit": "94697000", "depreciation": "None", "totalRevenue": "111867000", "costOfRevenue": "17170000", "interestIncome": "None", "incomeBeforeTax": "-26577000", "interestExpense": "4570000", "operatingIncome": "88212000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "753000", "reportedCurrency": "USD", "netInterestIncome": "-4570000", "nonInterestIncome": "None", "operatingExpenses": "6485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8585000", "sellingGeneralAndAdministrative": "11440000", "netIncomeFromContinuingOperations": "-27330000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1809000", "currentDebt": "None", "investments": "None", "totalAssets": "3408581000", "longTermDebt": "297992000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "61099000", "reportedCurrency": "USD", "retainedEarnings": "-6824993000", "totalLiabilities": "957753000", "otherCurrentAssets": "13851000", "totalCurrentAssets": "457220000", "currentLongTermDebt": "None", "longTermInvestments": "2389801000", "shortTermInvestments": "None", "currentNetReceivables": "102671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2951361000", "currentAccountsPayable": "38302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "335181000", "totalShareholderEquity": "2018531000", "capitalLeaseObligations": "37189000", "otherCurrentLiabilities": "31374000", "totalCurrentLiabilities": "69676000", "otherNonCurrentLiabilities": "66755000", "totalNonCurrentLiabilities": "888077000", "cashAndShortTermInvestments": "340698000", "commonStockSharesOutstanding": "173093000", "intangibleAssetsExcludingGoodwill": "61099000", "cashAndCashEquivalentsAtCarryingValue": "340698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25684000", "profitLoss": "None", "dividendPayout": "16426000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76973000", "capitalExpenditures": "622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3189000", "cashflowFromInvestment": "-85980000", "stockBasedCompensation": "10704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16426000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8585000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 45447000, "cost_of_revenue": 14452000, "gross_profit": 30995000, "ebit": -6471000, "ebitda": 755000, "pretax_income": -10369000, "tax_provision": 301000, "net_income": 13782000, "net_income_to_common": 13782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349912000, "total_current_assets": 478058000, "total_assets": 3439028000, "short_term_debt": null, "long_term_debt": 296886000, "total_debt": 296886000, "total_liabilities": 974263000, "total_equity": 1960767000, "shares_outstanding": 171930000, "goodwill_and_intangibles": 532133000 }, "cash_flow": { "operating_cash_flow": 50298000, "capital_expenditure": 306000, "free_cash_flow": 50604000, "dividends_paid": 16404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248019, "ticker_id": 957, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6471000", "ebitda": "755000", "netIncome": "13782000", "grossProfit": "30995000", "depreciation": "None", "totalRevenue": "45447000", "costOfRevenue": "14452000", "interestIncome": "None", "incomeBeforeTax": "-10369000", "interestExpense": "3898000", "operatingIncome": "-1531000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "-3898000", "nonInterestIncome": "None", "operatingExpenses": "32526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7226000", "sellingGeneralAndAdministrative": "62056000", "netIncomeFromContinuingOperations": "-10670000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1763000", "currentDebt": "None", "investments": "None", "totalAssets": "3439028000", "longTermDebt": "296886000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "66531000", "reportedCurrency": "USD", "retainedEarnings": "-6840143000", "totalLiabilities": "974263000", "otherCurrentAssets": "14018000", "totalCurrentAssets": "478058000", "currentLongTermDebt": "None", "longTermInvestments": "2388618000", "shortTermInvestments": "None", "currentNetReceivables": "114128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2960970000", "currentAccountsPayable": "38671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340161000", "totalShareholderEquity": "1960767000", "capitalLeaseObligations": "43275000", "otherCurrentLiabilities": "31629000", "totalCurrentLiabilities": "70300000", "otherNonCurrentLiabilities": "59572000", "totalNonCurrentLiabilities": "903963000", "cashAndShortTermInvestments": "349912000", "commonStockSharesOutstanding": "171930000", "intangibleAssetsExcludingGoodwill": "66531000", "cashAndCashEquivalentsAtCarryingValue": "349912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14855000", "profitLoss": "None", "dividendPayout": "16404000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50298000", "capitalExpenditures": "306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21875000", "cashflowFromInvestment": "17474000", "stockBasedCompensation": "7155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45447000, "cost_of_revenue": 14452000, "gross_profit": 30995000, "research_and_development": null, "selling_general_admin": 62056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6471000, "depreciation_amortisation": 7226000, "ebitda": 755000, "interest_expense": 3898000, "interest_income": null, "other_non_operating": null, "pretax_income": -10369000, "tax_provision": 301000, "effective_tax_rate": null, "net_income": 13782000, "net_income_continuing_ops": -10670000, "net_income_to_common": 13782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 349912000, "short_term_investments": null, "net_receivables": 114128000, "inventory": null, "other_current_assets": null, "total_current_assets": 478058000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 66531000, "goodwill_and_intangibles": 532133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2960970000, "total_assets": 3439028000, "short_term_debt": null, "accounts_payable": 38671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70300000, "long_term_debt": 296886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 903963000, "total_liabilities": 974263000, "total_debt": 296886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6840143000, "total_equity": 1960767000, "shares_outstanding": 171930000, "operating_cash_flow": 50298000, "stock_based_compensation": 7155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17474000, "dividends_paid": 16404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21875000, "free_cash_flow": 50604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6471000", "ebitda": "755000", "netIncome": "13782000", "grossProfit": "30995000", "depreciation": "None", "totalRevenue": "45447000", "costOfRevenue": "14452000", "interestIncome": "None", "incomeBeforeTax": "-10369000", "interestExpense": "3898000", "operatingIncome": "-1531000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "-3898000", "nonInterestIncome": "None", "operatingExpenses": "32526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7226000", "sellingGeneralAndAdministrative": "62056000", "netIncomeFromContinuingOperations": "-10670000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1763000", "currentDebt": "None", "investments": "None", "totalAssets": "3439028000", "longTermDebt": "296886000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "66531000", "reportedCurrency": "USD", "retainedEarnings": "-6840143000", "totalLiabilities": "974263000", "otherCurrentAssets": "14018000", "totalCurrentAssets": "478058000", "currentLongTermDebt": "None", "longTermInvestments": "2388618000", "shortTermInvestments": "None", "currentNetReceivables": "114128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2960970000", "currentAccountsPayable": "38671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340161000", "totalShareholderEquity": "1960767000", "capitalLeaseObligations": "43275000", "otherCurrentLiabilities": "31629000", "totalCurrentLiabilities": "70300000", "otherNonCurrentLiabilities": "59572000", "totalNonCurrentLiabilities": "903963000", "cashAndShortTermInvestments": "349912000", "commonStockSharesOutstanding": "171930000", "intangibleAssetsExcludingGoodwill": "66531000", "cashAndCashEquivalentsAtCarryingValue": "349912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14855000", "profitLoss": "None", "dividendPayout": "16404000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50298000", "capitalExpenditures": "306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21875000", "cashflowFromInvestment": "17474000", "stockBasedCompensation": "7155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7226000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 57075000, "cost_of_revenue": -18592000, "gross_profit": 75667000, "ebit": 9773000, "ebitda": 17988000, "pretax_income": 5792000, "tax_provision": 818000, "net_income": -5051000, "net_income_to_common": -5051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302154000, "total_current_assets": 441963000, "total_assets": 3513318000, "short_term_debt": 9855000, "long_term_debt": 296362000, "total_debt": 306217000, "total_liabilities": 1022128000, "total_equity": 1958582000, "shares_outstanding": 164258333, "goodwill_and_intangibles": 538062000 }, "cash_flow": { "operating_cash_flow": 28704000, "capital_expenditure": 283000, "free_cash_flow": 28987000, "dividends_paid": 16398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248020, "ticker_id": 957, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9773000", "ebitda": "17988000", "netIncome": "-5051000", "grossProfit": "75667000", "depreciation": "None", "totalRevenue": "57075000", "costOfRevenue": "-18592000", "interestIncome": "None", "incomeBeforeTax": "5792000", "interestExpense": "3981000", "operatingIncome": "4027000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "818000", "reportedCurrency": "USD", "netInterestIncome": "-3981000", "nonInterestIncome": "None", "operatingExpenses": "71640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-18592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8215000", "sellingGeneralAndAdministrative": "72524000", "netIncomeFromContinuingOperations": "4974000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "3513318000", "longTermDebt": "296362000", "shortTermDebt": "9855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72460000", "reportedCurrency": "USD", "retainedEarnings": "-6837502000", "totalLiabilities": "1022128000", "otherCurrentAssets": "12567000", "totalCurrentAssets": "441963000", "currentLongTermDebt": "None", "longTermInvestments": "2492268000", "shortTermInvestments": "None", "currentNetReceivables": "127242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071355000", "currentAccountsPayable": "26327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339713000", "totalShareholderEquity": "1958582000", "capitalLeaseObligations": "43351000", "otherCurrentLiabilities": "23988000", "totalCurrentLiabilities": "60170000", "otherNonCurrentLiabilities": "54509000", "totalNonCurrentLiabilities": "961958000", "cashAndShortTermInvestments": "302154000", "commonStockSharesOutstanding": "164258333", "intangibleAssetsExcludingGoodwill": "72460000", "cashAndCashEquivalentsAtCarryingValue": "302154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765000", "profitLoss": "None", "dividendPayout": "16398000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28704000", "capitalExpenditures": "283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13035000", "cashflowFromInvestment": "-4373000", "stockBasedCompensation": "-71000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57075000, "cost_of_revenue": -18592000, "gross_profit": 75667000, "research_and_development": null, "selling_general_admin": 72524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9773000, "depreciation_amortisation": 8215000, "ebitda": 17988000, "interest_expense": 3981000, "interest_income": null, "other_non_operating": null, "pretax_income": 5792000, "tax_provision": 818000, "effective_tax_rate": null, "net_income": -5051000, "net_income_continuing_ops": 4974000, "net_income_to_common": -5051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302154000, "short_term_investments": null, "net_receivables": 127242000, "inventory": null, "other_current_assets": null, "total_current_assets": 441963000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 72460000, "goodwill_and_intangibles": 538062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3071355000, "total_assets": 3513318000, "short_term_debt": 9855000, "accounts_payable": 26327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60170000, "long_term_debt": 296362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 961958000, "total_liabilities": 1022128000, "total_debt": 306217000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6837502000, "total_equity": 1958582000, "shares_outstanding": 164258333, "operating_cash_flow": 28704000, "stock_based_compensation": -71000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4373000, "dividends_paid": 16398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13035000, "free_cash_flow": 28987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9773000", "ebitda": "17988000", "netIncome": "-5051000", "grossProfit": "75667000", "depreciation": "None", "totalRevenue": "57075000", "costOfRevenue": "-18592000", "interestIncome": "None", "incomeBeforeTax": "5792000", "interestExpense": "3981000", "operatingIncome": "4027000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "818000", "reportedCurrency": "USD", "netInterestIncome": "-3981000", "nonInterestIncome": "None", "operatingExpenses": "71640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-18592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8215000", "sellingGeneralAndAdministrative": "72524000", "netIncomeFromContinuingOperations": "4974000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1744000", "currentDebt": "None", "investments": "None", "totalAssets": "3513318000", "longTermDebt": "296362000", "shortTermDebt": "9855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "72460000", "reportedCurrency": "USD", "retainedEarnings": "-6837502000", "totalLiabilities": "1022128000", "otherCurrentAssets": "12567000", "totalCurrentAssets": "441963000", "currentLongTermDebt": "None", "longTermInvestments": "2492268000", "shortTermInvestments": "None", "currentNetReceivables": "127242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071355000", "currentAccountsPayable": "26327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339713000", "totalShareholderEquity": "1958582000", "capitalLeaseObligations": "43351000", "otherCurrentLiabilities": "23988000", "totalCurrentLiabilities": "60170000", "otherNonCurrentLiabilities": "54509000", "totalNonCurrentLiabilities": "961958000", "cashAndShortTermInvestments": "302154000", "commonStockSharesOutstanding": "164258333", "intangibleAssetsExcludingGoodwill": "72460000", "cashAndCashEquivalentsAtCarryingValue": "302154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765000", "profitLoss": "None", "dividendPayout": "16398000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28704000", "capitalExpenditures": "283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13035000", "cashflowFromInvestment": "-4373000", "stockBasedCompensation": "-71000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8215000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 70738000, "cost_of_revenue": -8474000, "gross_profit": 79212000, "ebit": 51909000, "ebitda": 60136000, "pretax_income": 47780000, "tax_provision": 887000, "net_income": 13778000, "net_income_to_common": 13778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294416000, "total_current_assets": 412845000, "total_assets": 3542947000, "short_term_debt": null, "long_term_debt": 295838000, "total_debt": 295838000, "total_liabilities": 1036623000, "total_equity": 1980306000, "shares_outstanding": 171542000, "goodwill_and_intangibles": 547349000 }, "cash_flow": { "operating_cash_flow": 35901000, "capital_expenditure": 0, "free_cash_flow": 35901000, "dividends_paid": 16398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248022, "ticker_id": 957, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51909000", "ebitda": "60136000", "netIncome": "13778000", "grossProfit": "79212000", "depreciation": "None", "totalRevenue": "70738000", "costOfRevenue": "-8474000", "interestIncome": "None", "incomeBeforeTax": "47780000", "interestExpense": "4129000", "operatingIncome": "5753000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "887000", "reportedCurrency": "USD", "netInterestIncome": "-4129000", "nonInterestIncome": "None", "operatingExpenses": "73459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-8474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8227000", "sellingGeneralAndAdministrative": "70619000", "netIncomeFromContinuingOperations": "46893000" }, "balance": { "goodwill": "465602000", "inventory": "298476000", "commonStock": "1742000", "currentDebt": "None", "investments": "None", "totalAssets": "3542947000", "longTermDebt": "295838000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "81747000", "reportedCurrency": "USD", "retainedEarnings": "-6816051000", "totalLiabilities": "1036623000", "otherCurrentAssets": "17287000", "totalCurrentAssets": "412845000", "currentLongTermDebt": "None", "longTermInvestments": "2540029000", "shortTermInvestments": "None", "currentNetReceivables": "101142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3130102000", "currentAccountsPayable": "20498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340747000", "totalShareholderEquity": "1980306000", "capitalLeaseObligations": "44909000", "otherCurrentLiabilities": "37374000", "totalCurrentLiabilities": "57872000", "otherNonCurrentLiabilities": "54756000", "totalNonCurrentLiabilities": "978751000", "cashAndShortTermInvestments": "294416000", "commonStockSharesOutstanding": "171542000", "intangibleAssetsExcludingGoodwill": "81747000", "cashAndCashEquivalentsAtCarryingValue": "294416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12306000", "profitLoss": "None", "dividendPayout": "16398000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35901000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15886000", "cashflowFromInvestment": "10380000", "stockBasedCompensation": "8757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70738000, "cost_of_revenue": -8474000, "gross_profit": 79212000, "research_and_development": null, "selling_general_admin": 70619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51909000, "depreciation_amortisation": 8227000, "ebitda": 60136000, "interest_expense": 4129000, "interest_income": null, "other_non_operating": null, "pretax_income": 47780000, "tax_provision": 887000, "effective_tax_rate": null, "net_income": 13778000, "net_income_continuing_ops": 46893000, "net_income_to_common": 13778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294416000, "short_term_investments": null, "net_receivables": 101142000, "inventory": 298476000, "other_current_assets": null, "total_current_assets": 412845000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 81747000, "goodwill_and_intangibles": 547349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3130102000, "total_assets": 3542947000, "short_term_debt": null, "accounts_payable": 20498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57872000, "long_term_debt": 295838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 978751000, "total_liabilities": 1036623000, "total_debt": 295838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6816051000, "total_equity": 1980306000, "shares_outstanding": 171542000, "operating_cash_flow": 35901000, "stock_based_compensation": 8757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10380000, "dividends_paid": 16398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15886000, "free_cash_flow": 35901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51909000", "ebitda": "60136000", "netIncome": "13778000", "grossProfit": "79212000", "depreciation": "None", "totalRevenue": "70738000", "costOfRevenue": "-8474000", "interestIncome": "None", "incomeBeforeTax": "47780000", "interestExpense": "4129000", "operatingIncome": "5753000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "887000", "reportedCurrency": "USD", "netInterestIncome": "-4129000", "nonInterestIncome": "None", "operatingExpenses": "73459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-8474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8227000", "sellingGeneralAndAdministrative": "70619000", "netIncomeFromContinuingOperations": "46893000" }, "balance": { "goodwill": "465602000", "inventory": "298476000", "commonStock": "1742000", "currentDebt": "None", "investments": "None", "totalAssets": "3542947000", "longTermDebt": "295838000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "81747000", "reportedCurrency": "USD", "retainedEarnings": "-6816051000", "totalLiabilities": "1036623000", "otherCurrentAssets": "17287000", "totalCurrentAssets": "412845000", "currentLongTermDebt": "None", "longTermInvestments": "2540029000", "shortTermInvestments": "None", "currentNetReceivables": "101142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3130102000", "currentAccountsPayable": "20498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340747000", "totalShareholderEquity": "1980306000", "capitalLeaseObligations": "44909000", "otherCurrentLiabilities": "37374000", "totalCurrentLiabilities": "57872000", "otherNonCurrentLiabilities": "54756000", "totalNonCurrentLiabilities": "978751000", "cashAndShortTermInvestments": "294416000", "commonStockSharesOutstanding": "171542000", "intangibleAssetsExcludingGoodwill": "81747000", "cashAndCashEquivalentsAtCarryingValue": "294416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12306000", "profitLoss": "None", "dividendPayout": "16398000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35901000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15886000", "cashflowFromInvestment": "10380000", "stockBasedCompensation": "8757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8227000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 390336000, "cost_of_revenue": 178430000, "gross_profit": 211906000, "ebit": 133779000, "ebitda": 141876000, "pretax_income": 130643000, "tax_provision": -7000, "net_income": 91423000, "net_income_to_common": 91423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261173000, "total_current_assets": 382520000, "total_assets": 3502420000, "short_term_debt": null, "long_term_debt": 295315000, "total_debt": 295315000, "total_liabilities": 1039670000, "total_equity": 1972465000, "shares_outstanding": 158089000, "goodwill_and_intangibles": 553313000 }, "cash_flow": { "operating_cash_flow": 22526000, "capital_expenditure": 250000, "free_cash_flow": 22776000, "dividends_paid": 16322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248023, "ticker_id": 957, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133779000", "ebitda": "141876000", "netIncome": "91423000", "grossProfit": "211906000", "depreciation": "None", "totalRevenue": "390336000", "costOfRevenue": "178430000", "interestIncome": "None", "incomeBeforeTax": "130643000", "interestExpense": "3136000", "operatingIncome": "125640000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-3136000", "nonInterestIncome": "None", "operatingExpenses": "86266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8097000", "sellingGeneralAndAdministrative": "78169000", "netIncomeFromContinuingOperations": "130650000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1738000", "currentDebt": "None", "investments": "None", "totalAssets": "3502420000", "longTermDebt": "295315000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "87711000", "reportedCurrency": "USD", "retainedEarnings": "-6813427000", "totalLiabilities": "1039670000", "otherCurrentAssets": "18331000", "totalCurrentAssets": "382520000", "currentLongTermDebt": "None", "longTermInvestments": "2517653000", "shortTermInvestments": "None", "currentNetReceivables": "103016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3119900000", "currentAccountsPayable": "17359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339801000", "totalShareholderEquity": "1972465000", "capitalLeaseObligations": "44486000", "otherCurrentLiabilities": "46225000", "totalCurrentLiabilities": "63584000", "otherNonCurrentLiabilities": "53280000", "totalNonCurrentLiabilities": "976086000", "cashAndShortTermInvestments": "261173000", "commonStockSharesOutstanding": "158089000", "intangibleAssetsExcludingGoodwill": "87711000", "cashAndCashEquivalentsAtCarryingValue": "261173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168908000", "profitLoss": "None", "dividendPayout": "16322000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22526000", "capitalExpenditures": "250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13449000", "cashflowFromInvestment": "4741000", "stockBasedCompensation": "17350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390336000, "cost_of_revenue": 178430000, "gross_profit": 211906000, "research_and_development": null, "selling_general_admin": 78169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133779000, "depreciation_amortisation": 8097000, "ebitda": 141876000, "interest_expense": 3136000, "interest_income": null, "other_non_operating": null, "pretax_income": 130643000, "tax_provision": -7000, "effective_tax_rate": null, "net_income": 91423000, "net_income_continuing_ops": 130650000, "net_income_to_common": 91423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261173000, "short_term_investments": null, "net_receivables": 103016000, "inventory": null, "other_current_assets": null, "total_current_assets": 382520000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 87711000, "goodwill_and_intangibles": 553313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3119900000, "total_assets": 3502420000, "short_term_debt": null, "accounts_payable": 17359000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63584000, "long_term_debt": 295315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 976086000, "total_liabilities": 1039670000, "total_debt": 295315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6813427000, "total_equity": 1972465000, "shares_outstanding": 158089000, "operating_cash_flow": 22526000, "stock_based_compensation": 17350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4741000, "dividends_paid": 16322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13449000, "free_cash_flow": 22776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133779000", "ebitda": "141876000", "netIncome": "91423000", "grossProfit": "211906000", "depreciation": "None", "totalRevenue": "390336000", "costOfRevenue": "178430000", "interestIncome": "None", "incomeBeforeTax": "130643000", "interestExpense": "3136000", "operatingIncome": "125640000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-3136000", "nonInterestIncome": "None", "operatingExpenses": "86266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8097000", "sellingGeneralAndAdministrative": "78169000", "netIncomeFromContinuingOperations": "130650000" }, "balance": { "goodwill": "465602000", "inventory": "None", "commonStock": "1738000", "currentDebt": "None", "investments": "None", "totalAssets": "3502420000", "longTermDebt": "295315000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "87711000", "reportedCurrency": "USD", "retainedEarnings": "-6813427000", "totalLiabilities": "1039670000", "otherCurrentAssets": "18331000", "totalCurrentAssets": "382520000", "currentLongTermDebt": "None", "longTermInvestments": "2517653000", "shortTermInvestments": "None", "currentNetReceivables": "103016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3119900000", "currentAccountsPayable": "17359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339801000", "totalShareholderEquity": "1972465000", "capitalLeaseObligations": "44486000", "otherCurrentLiabilities": "46225000", "totalCurrentLiabilities": "63584000", "otherNonCurrentLiabilities": "53280000", "totalNonCurrentLiabilities": "976086000", "cashAndShortTermInvestments": "261173000", "commonStockSharesOutstanding": "158089000", "intangibleAssetsExcludingGoodwill": "87711000", "cashAndCashEquivalentsAtCarryingValue": "261173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168908000", "profitLoss": "None", "dividendPayout": "16322000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22526000", "capitalExpenditures": "250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13449000", "cashflowFromInvestment": "4741000", "stockBasedCompensation": "17350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8097000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 74393000, "cost_of_revenue": -6714000, "gross_profit": 81107000, "ebit": -10208000, "ebitda": -1041000, "pretax_income": -15400000, "tax_provision": 1246000, "net_income": -29628000, "net_income_to_common": -29628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247354000, "total_current_assets": 361395000, "total_assets": 3463816000, "short_term_debt": null, "long_term_debt": 366506000, "total_debt": 366506000, "total_liabilities": 941385000, "total_equity": 1818457000, "shares_outstanding": 161043000, "goodwill_and_intangibles": 560733000 }, "cash_flow": { "operating_cash_flow": -27009000, "capital_expenditure": 3055000, "free_cash_flow": -23954000, "dividends_paid": 16294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248024, "ticker_id": 957, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10208000", "ebitda": "-1041000", "netIncome": "-29628000", "grossProfit": "81107000", "depreciation": "None", "totalRevenue": "74393000", "costOfRevenue": "-6714000", "interestIncome": "None", "incomeBeforeTax": "-15400000", "interestExpense": "5192000", "operatingIncome": "-3554000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1246000", "reportedCurrency": "USD", "netInterestIncome": "-5192000", "nonInterestIncome": "None", "operatingExpenses": "84661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-6714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9167000", "sellingGeneralAndAdministrative": "75494000", "netIncomeFromContinuingOperations": "-16646000" }, "balance": { "goodwill": "465602000", "inventory": "1", "commonStock": "1662000", "currentDebt": "None", "investments": "None", "totalAssets": "3463816000", "longTermDebt": "366506000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "95131000", "reportedCurrency": "USD", "retainedEarnings": "-6888452000", "totalLiabilities": "941385000", "otherCurrentAssets": "19240000", "totalCurrentAssets": "361395000", "currentLongTermDebt": "None", "longTermInvestments": "2488826000", "shortTermInvestments": "None", "currentNetReceivables": "94801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3102421000", "currentAccountsPayable": "28961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "412578000", "totalShareholderEquity": "1818457000", "capitalLeaseObligations": "46072000", "otherCurrentLiabilities": "49724000", "totalCurrentLiabilities": "78685000", "otherNonCurrentLiabilities": "48219000", "totalNonCurrentLiabilities": "862700000", "cashAndShortTermInvestments": "247354000", "commonStockSharesOutstanding": "161043000", "intangibleAssetsExcludingGoodwill": "95131000", "cashAndCashEquivalentsAtCarryingValue": "247354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59796000", "profitLoss": "None", "dividendPayout": "16294000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27009000", "capitalExpenditures": "3055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48471000", "cashflowFromInvestment": "-21968000", "stockBasedCompensation": "8680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74393000, "cost_of_revenue": -6714000, "gross_profit": 81107000, "research_and_development": null, "selling_general_admin": 75494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10208000, "depreciation_amortisation": 9167000, "ebitda": -1041000, "interest_expense": 5192000, "interest_income": null, "other_non_operating": null, "pretax_income": -15400000, "tax_provision": 1246000, "effective_tax_rate": null, "net_income": -29628000, "net_income_continuing_ops": -16646000, "net_income_to_common": -29628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247354000, "short_term_investments": null, "net_receivables": 94801000, "inventory": 1, "other_current_assets": null, "total_current_assets": 361395000, "net_ppe": null, "goodwill": 465602000, "intangible_assets": 95131000, "goodwill_and_intangibles": 560733000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3102421000, "total_assets": 3463816000, "short_term_debt": null, "accounts_payable": 28961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78685000, "long_term_debt": 366506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 862700000, "total_liabilities": 941385000, "total_debt": 366506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6888452000, "total_equity": 1818457000, "shares_outstanding": 161043000, "operating_cash_flow": -27009000, "stock_based_compensation": 8680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21968000, "dividends_paid": 16294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48471000, "free_cash_flow": -23954000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10208000", "ebitda": "-1041000", "netIncome": "-29628000", "grossProfit": "81107000", "depreciation": "None", "totalRevenue": "74393000", "costOfRevenue": "-6714000", "interestIncome": "None", "incomeBeforeTax": "-15400000", "interestExpense": "5192000", "operatingIncome": "-3554000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1246000", "reportedCurrency": "USD", "netInterestIncome": "-5192000", "nonInterestIncome": "None", "operatingExpenses": "84661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-6714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9167000", "sellingGeneralAndAdministrative": "75494000", "netIncomeFromContinuingOperations": "-16646000" }, "balance": { "goodwill": "465602000", "inventory": "1", "commonStock": "1662000", "currentDebt": "None", "investments": "None", "totalAssets": "3463816000", "longTermDebt": "366506000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "95131000", "reportedCurrency": "USD", "retainedEarnings": "-6888452000", "totalLiabilities": "941385000", "otherCurrentAssets": "19240000", "totalCurrentAssets": "361395000", "currentLongTermDebt": "None", "longTermInvestments": "2488826000", "shortTermInvestments": "None", "currentNetReceivables": "94801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3102421000", "currentAccountsPayable": "28961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "412578000", "totalShareholderEquity": "1818457000", "capitalLeaseObligations": "46072000", "otherCurrentLiabilities": "49724000", "totalCurrentLiabilities": "78685000", "otherNonCurrentLiabilities": "48219000", "totalNonCurrentLiabilities": "862700000", "cashAndShortTermInvestments": "247354000", "commonStockSharesOutstanding": "161043000", "intangibleAssetsExcludingGoodwill": "95131000", "cashAndCashEquivalentsAtCarryingValue": "247354000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59796000", "profitLoss": "None", "dividendPayout": "16294000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27009000", "capitalExpenditures": "3055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48471000", "cashflowFromInvestment": "-21968000", "stockBasedCompensation": "8680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8303000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9167000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 350310000, "cost_of_revenue": 9104000, "gross_profit": 341206000, "ebit": 150294000, "ebitda": 159398000, "pretax_income": 140856000, "tax_provision": -3921000, "net_income": 115267000, "net_income_to_common": 115267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345335000, "total_current_assets": 464355000, "total_assets": 3562550000, "short_term_debt": null, "long_term_debt": 371783000, "total_debt": 371783000, "total_liabilities": 1053387000, "total_equity": 1811055000, "shares_outstanding": 171199000, "goodwill_and_intangibles": 569741000 }, "cash_flow": { "operating_cash_flow": 41557000, "capital_expenditure": 40361000, "free_cash_flow": 81918000, "dividends_paid": 16299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248025, "ticker_id": 957, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150294000", "ebitda": "159398000", "netIncome": "115267000", "grossProfit": "341206000", "depreciation": "None", "totalRevenue": "350310000", "costOfRevenue": "9104000", "interestIncome": "None", "incomeBeforeTax": "140856000", "interestExpense": "39150000", "operatingIncome": "150294000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3921000", "reportedCurrency": "USD", "netInterestIncome": "148572000", "nonInterestIncome": "None", "operatingExpenses": "190912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9104000", "sellingGeneralAndAdministrative": "95892000", "netIncomeFromContinuingOperations": "410907000" }, "balance": { "goodwill": "465991000", "inventory": "None", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "3562550000", "longTermDebt": "371783000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "103750000", "reportedCurrency": "USD", "retainedEarnings": "-6842502000", "totalLiabilities": "1053387000", "otherCurrentAssets": "38674000", "totalCurrentAssets": "464355000", "currentLongTermDebt": "None", "longTermInvestments": "2476093000", "shortTermInvestments": "None", "currentNetReceivables": "80346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098195000", "currentAccountsPayable": "13844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420818000", "totalShareholderEquity": "1811055000", "capitalLeaseObligations": "49035000", "otherCurrentLiabilities": "85340000", "totalCurrentLiabilities": "99184000", "otherNonCurrentLiabilities": "55455000", "totalNonCurrentLiabilities": "533560000", "cashAndShortTermInvestments": "345335000", "commonStockSharesOutstanding": "171199000", "intangibleAssetsExcludingGoodwill": "103750000", "cashAndCashEquivalentsAtCarryingValue": "345335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147074000", "profitLoss": "None", "dividendPayout": "16299000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41557000", "capitalExpenditures": "40361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41394000", "cashflowFromInvestment": "-190022000", "stockBasedCompensation": "10052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350310000, "cost_of_revenue": 9104000, "gross_profit": 341206000, "research_and_development": null, "selling_general_admin": 95892000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150294000, "depreciation_amortisation": 9104000, "ebitda": 159398000, "interest_expense": 39150000, "interest_income": null, "other_non_operating": null, "pretax_income": 140856000, "tax_provision": -3921000, "effective_tax_rate": null, "net_income": 115267000, "net_income_continuing_ops": 410907000, "net_income_to_common": 115267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345335000, "short_term_investments": null, "net_receivables": 80346000, "inventory": null, "other_current_assets": null, "total_current_assets": 464355000, "net_ppe": null, "goodwill": 465991000, "intangible_assets": 103750000, "goodwill_and_intangibles": 569741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3098195000, "total_assets": 3562550000, "short_term_debt": null, "accounts_payable": 13844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99184000, "long_term_debt": 371783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 533560000, "total_liabilities": 1053387000, "total_debt": 371783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6842502000, "total_equity": 1811055000, "shares_outstanding": 171199000, "operating_cash_flow": 41557000, "stock_based_compensation": 10052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190022000, "dividends_paid": 16299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41394000, "free_cash_flow": 81918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150294000", "ebitda": "159398000", "netIncome": "115267000", "grossProfit": "341206000", "depreciation": "None", "totalRevenue": "350310000", "costOfRevenue": "9104000", "interestIncome": "None", "incomeBeforeTax": "140856000", "interestExpense": "39150000", "operatingIncome": "150294000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3921000", "reportedCurrency": "USD", "netInterestIncome": "148572000", "nonInterestIncome": "None", "operatingExpenses": "190912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9104000", "sellingGeneralAndAdministrative": "95892000", "netIncomeFromContinuingOperations": "410907000" }, "balance": { "goodwill": "465991000", "inventory": "None", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "3562550000", "longTermDebt": "371783000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "103750000", "reportedCurrency": "USD", "retainedEarnings": "-6842502000", "totalLiabilities": "1053387000", "otherCurrentAssets": "38674000", "totalCurrentAssets": "464355000", "currentLongTermDebt": "None", "longTermInvestments": "2476093000", "shortTermInvestments": "None", "currentNetReceivables": "80346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098195000", "currentAccountsPayable": "13844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420818000", "totalShareholderEquity": "1811055000", "capitalLeaseObligations": "49035000", "otherCurrentLiabilities": "85340000", "totalCurrentLiabilities": "99184000", "otherNonCurrentLiabilities": "55455000", "totalNonCurrentLiabilities": "533560000", "cashAndShortTermInvestments": "345335000", "commonStockSharesOutstanding": "171199000", "intangibleAssetsExcludingGoodwill": "103750000", "cashAndCashEquivalentsAtCarryingValue": "345335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147074000", "profitLoss": "None", "dividendPayout": "16299000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41557000", "capitalExpenditures": "40361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41394000", "cashflowFromInvestment": "-190022000", "stockBasedCompensation": "10052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9104000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 262702999, "cost_of_revenue": 72865000, "gross_profit": 189838000, "ebit": 365205000, "ebitda": 493205000, "pretax_income": 359687000, "tax_provision": 59000, "net_income": 276473000, "net_income_to_common": 276473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434044000, "total_current_assets": 723163000, "total_assets": 6872091000, "short_term_debt": 293743000, "long_term_debt": 3157173000, "total_debt": 3450916000, "total_liabilities": 3846753000, "total_equity": 1690773000, "shares_outstanding": 173862000, "goodwill_and_intangibles": 1163846000 }, "cash_flow": { "operating_cash_flow": 99875000, "capital_expenditure": 102136000, "free_cash_flow": 202011000, "dividends_paid": 16283999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248027, "ticker_id": 957, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365205000", "ebitda": "493205000", "netIncome": "276473000", "grossProfit": "189838000", "depreciation": "None", "totalRevenue": "262702999", "costOfRevenue": "72865000", "interestIncome": "None", "incomeBeforeTax": "359687000", "interestExpense": "49894000", "operatingIncome": "109662000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-49894000", "nonInterestIncome": "None", "operatingExpenses": "80176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128000000", "sellingGeneralAndAdministrative": "70857000", "netIncomeFromContinuingOperations": "281380000" }, "balance": { "goodwill": "466092000", "inventory": "1", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "6872091000", "longTermDebt": "3157173000", "shortTermDebt": "293743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "697754000", "reportedCurrency": "USD", "retainedEarnings": "-6941470000", "totalLiabilities": "3846753000", "otherCurrentAssets": "136166000", "totalCurrentAssets": "723163000", "currentLongTermDebt": "293743000", "longTermInvestments": "1879981000", "shortTermInvestments": "None", "currentNetReceivables": "152953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6259744000", "currentAccountsPayable": "45118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3093417000", "shortLongTermDebtTotal": "3500870000", "totalShareholderEquity": "1690773000", "capitalLeaseObligations": "49954000", "otherCurrentLiabilities": "37533000", "totalCurrentLiabilities": "428055000", "otherNonCurrentLiabilities": "689405000", "totalNonCurrentLiabilities": "3418698000", "cashAndShortTermInvestments": "434044000", "commonStockSharesOutstanding": "173862000", "intangibleAssetsExcludingGoodwill": "697754000", "cashAndCashEquivalentsAtCarryingValue": "434044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276473000", "profitLoss": "None", "dividendPayout": "16283999", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99875000", "capitalExpenditures": "102136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54490000", "cashflowFromInvestment": "-196518000", "stockBasedCompensation": "14340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16283999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 262702999, "cost_of_revenue": 72865000, "gross_profit": 189838000, "research_and_development": null, "selling_general_admin": 70857000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365205000, "depreciation_amortisation": 128000000, "ebitda": 493205000, "interest_expense": 49894000, "interest_income": null, "other_non_operating": null, "pretax_income": 359687000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": 276473000, "net_income_continuing_ops": 281380000, "net_income_to_common": 276473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434044000, "short_term_investments": null, "net_receivables": 152953000, "inventory": 1, "other_current_assets": null, "total_current_assets": 723163000, "net_ppe": null, "goodwill": 466092000, "intangible_assets": 697754000, "goodwill_and_intangibles": 1163846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6259744000, "total_assets": 6872091000, "short_term_debt": 293743000, "accounts_payable": 45118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428055000, "long_term_debt": 3157173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3418698000, "total_liabilities": 3846753000, "total_debt": 3450916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6941470000, "total_equity": 1690773000, "shares_outstanding": 173862000, "operating_cash_flow": 99875000, "stock_based_compensation": 14340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196518000, "dividends_paid": 16283999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54490000, "free_cash_flow": 202011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "365205000", "ebitda": "493205000", "netIncome": "276473000", "grossProfit": "189838000", "depreciation": "None", "totalRevenue": "262702999", "costOfRevenue": "72865000", "interestIncome": "None", "incomeBeforeTax": "359687000", "interestExpense": "49894000", "operatingIncome": "109662000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-49894000", "nonInterestIncome": "None", "operatingExpenses": "80176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128000000", "sellingGeneralAndAdministrative": "70857000", "netIncomeFromContinuingOperations": "281380000" }, "balance": { "goodwill": "466092000", "inventory": "1", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "6872091000", "longTermDebt": "3157173000", "shortTermDebt": "293743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "697754000", "reportedCurrency": "USD", "retainedEarnings": "-6941470000", "totalLiabilities": "3846753000", "otherCurrentAssets": "136166000", "totalCurrentAssets": "723163000", "currentLongTermDebt": "293743000", "longTermInvestments": "1879981000", "shortTermInvestments": "None", "currentNetReceivables": "152953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6259744000", "currentAccountsPayable": "45118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3093417000", "shortLongTermDebtTotal": "3500870000", "totalShareholderEquity": "1690773000", "capitalLeaseObligations": "49954000", "otherCurrentLiabilities": "37533000", "totalCurrentLiabilities": "428055000", "otherNonCurrentLiabilities": "689405000", "totalNonCurrentLiabilities": "3418698000", "cashAndShortTermInvestments": "434044000", "commonStockSharesOutstanding": "173862000", "intangibleAssetsExcludingGoodwill": "697754000", "cashAndCashEquivalentsAtCarryingValue": "434044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "276473000", "profitLoss": "None", "dividendPayout": "16283999", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99875000", "capitalExpenditures": "102136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54490000", "cashflowFromInvestment": "-196518000", "stockBasedCompensation": "14340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16283999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103232000", "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": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "income_statement": { "revenue": 189874000, "cost_of_revenue": 36076000, "gross_profit": 153798000, "ebit": 51389000, "ebitda": 200951000, "pretax_income": 45724000, "tax_provision": 2770000, "net_income": -8663000, "net_income_to_common": -8663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426883000, "total_current_assets": 852374000, "total_assets": 10757065000, "short_term_debt": 293219000, "long_term_debt": 10792612000, "total_debt": 11085831000, "total_liabilities": 6596134000, "total_equity": 1442207000, "shares_outstanding": 158089000, "goodwill_and_intangibles": 1975934000 }, "cash_flow": { "operating_cash_flow": 72020000, "capital_expenditure": 348055000, "free_cash_flow": 420075000, "dividends_paid": 16290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 248028, "ticker_id": 957, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:35:27.916674+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51389000", "ebitda": "200951000", "netIncome": "-8663000", "grossProfit": "153798000", "depreciation": "None", "totalRevenue": "189874000", "costOfRevenue": "36076000", "interestIncome": "None", "incomeBeforeTax": "45724000", "interestExpense": "5665000", "operatingIncome": "64383000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2770000", "reportedCurrency": "USD", "netInterestIncome": "-56022000", "nonInterestIncome": "None", "operatingExpenses": "89415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11537000", "costofGoodsAndServicesSold": "36076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149562000", "sellingGeneralAndAdministrative": "78062000", "netIncomeFromContinuingOperations": "-48538000" }, "balance": { "goodwill": "923112000", "inventory": "1007061000", "commonStock": "1626000", "currentDebt": "None", "investments": "None", "totalAssets": "10757065000", "longTermDebt": "10792612000", "shortTermDebt": "293219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1052822000", "reportedCurrency": "USD", "retainedEarnings": "-7201651000", "totalLiabilities": "6596134000", "otherCurrentAssets": "-763695000", "totalCurrentAssets": "852374000", "currentLongTermDebt": "293219000", "longTermInvestments": "1288877000", "shortTermInvestments": "None", "currentNetReceivables": "182125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9904691000", "currentAccountsPayable": "200030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6178467000", "shortLongTermDebtTotal": "11085831000", "totalShareholderEquity": "1442207000", "capitalLeaseObligations": "439117000", "otherCurrentLiabilities": "274376000", "totalCurrentLiabilities": "866215000", "otherNonCurrentLiabilities": "41401000", "totalNonCurrentLiabilities": "5729919000", "cashAndShortTermInvestments": "426883000", "commonStockSharesOutstanding": "158089000", "intangibleAssetsExcludingGoodwill": "1052822000", "cashAndCashEquivalentsAtCarryingValue": "426883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52516000", "profitLoss": "None", "dividendPayout": "16290000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72020000", "capitalExpenditures": "348055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2680000", "cashflowFromInvestment": "-312684000", "stockBasedCompensation": "25965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-243344000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "33782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189874000, "cost_of_revenue": 36076000, "gross_profit": 153798000, "research_and_development": null, "selling_general_admin": 78062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51389000, "depreciation_amortisation": 149562000, "ebitda": 200951000, "interest_expense": 5665000, "interest_income": null, "other_non_operating": null, "pretax_income": 45724000, "tax_provision": 2770000, "effective_tax_rate": null, "net_income": -8663000, "net_income_continuing_ops": -48538000, "net_income_to_common": -8663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426883000, "short_term_investments": null, "net_receivables": 182125000, "inventory": 1007061000, "other_current_assets": null, "total_current_assets": 852374000, "net_ppe": null, "goodwill": 923112000, "intangible_assets": 1052822000, "goodwill_and_intangibles": 1975934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9904691000, "total_assets": 10757065000, "short_term_debt": 293219000, "accounts_payable": 200030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 866215000, "long_term_debt": 10792612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5729919000, "total_liabilities": 6596134000, "total_debt": 11085831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7201651000, "total_equity": 1442207000, "shares_outstanding": 158089000, "operating_cash_flow": 72020000, "stock_based_compensation": 25965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -312684000, "dividends_paid": 16290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2680000, "free_cash_flow": 420075000, "net_change_in_cash": -243344000 }, "raw_data": { "income": { "ebit": "51389000", "ebitda": "200951000", "netIncome": "-8663000", "grossProfit": "153798000", "depreciation": "None", "totalRevenue": "189874000", "costOfRevenue": "36076000", "interestIncome": "None", "incomeBeforeTax": "45724000", "interestExpense": "5665000", "operatingIncome": "64383000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2770000", "reportedCurrency": "USD", "netInterestIncome": "-56022000", "nonInterestIncome": "None", "operatingExpenses": "89415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11537000", "costofGoodsAndServicesSold": "36076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149562000", "sellingGeneralAndAdministrative": "78062000", "netIncomeFromContinuingOperations": "-48538000" }, "balance": { "goodwill": "923112000", "inventory": "1007061000", "commonStock": "1626000", "currentDebt": "None", "investments": "None", "totalAssets": "10757065000", "longTermDebt": "10792612000", "shortTermDebt": "293219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1052822000", "reportedCurrency": "USD", "retainedEarnings": "-7201651000", "totalLiabilities": "6596134000", "otherCurrentAssets": "-763695000", "totalCurrentAssets": "852374000", "currentLongTermDebt": "293219000", "longTermInvestments": "1288877000", "shortTermInvestments": "None", "currentNetReceivables": "182125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9904691000", "currentAccountsPayable": "200030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6178467000", "shortLongTermDebtTotal": "11085831000", "totalShareholderEquity": "1442207000", "capitalLeaseObligations": "439117000", "otherCurrentLiabilities": "274376000", "totalCurrentLiabilities": "866215000", "otherNonCurrentLiabilities": "41401000", "totalNonCurrentLiabilities": "5729919000", "cashAndShortTermInvestments": "426883000", "commonStockSharesOutstanding": "158089000", "intangibleAssetsExcludingGoodwill": "1052822000", "cashAndCashEquivalentsAtCarryingValue": "426883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52516000", "profitLoss": "None", "dividendPayout": "16290000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72020000", "capitalExpenditures": "348055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2680000", "cashflowFromInvestment": "-312684000", "stockBasedCompensation": "25965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-243344000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "33782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150181000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }