{ "ticker": { "uuid": "ff8865f8-f5f6-45e4-a3c5-d402b4e803eb", "symbol": "PDM", "name": "Piedmont Office Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/ff8865f8-f5f6-45e4-a3c5-d402b4e803eb/", "api_url": "https://sharemaestro.com/factors/api/tickers/ff8865f8-f5f6-45e4-a3c5-d402b4e803eb/" }, "ticker_metadata": { "id": 3103, "uuid": "ff8865f8-f5f6-45e4-a3c5-d402b4e803eb", "symbol": "PDM", "name": "Piedmont Office Realty Trust Inc", "asset_type": "equity", "market_cap": 1038908000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Piedmont Office Realty Trust, Inc. (NYSE: PDM) is the owner, manager, developer, remodeler, and operator of high-quality Class A office properties located primarily in select submarkets within the seven major eastern US office markets. Most of your income is generated at Sunbelt.", "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": "ff8865f8-f5f6-45e4-a3c5-d402b4e803eb", "symbol": "PDM", "name": "Piedmont Office Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/ff8865f8-f5f6-45e4-a3c5-d402b4e803eb/", "api_url": "https://sharemaestro.com/factors/api/tickers/ff8865f8-f5f6-45e4-a3c5-d402b4e803eb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.75, "quality": 0.15, "momentum": 0.64, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 8.84, "market_cap": 1103285508.52, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0827, "shareholder_yield": 0.0001, "roe": -0.0583, "piotroski_f_score": 4, "momentum_12_1": 0.1129, "volatility_252d": 0.3047 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.389058+00:00", "batch_id": "" }, "size": { "price_close": 8.84, "market_cap": 1103285508.52, "market_cap_usd": 1103285508.52, "enterprise_value": 3353357508.52, "shares_outstanding": 124806053, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7447, "ptbv_ratio": 0.7952, "ps_ratio": 1.9506, "pcf_ratio": 6.6882, "pfcf_ratio": 3.4387, "ev_ebitda": 12.0862, "ev_ebit": 70.7609, "ev_sales": 5.9288, "ev_fcf": 10.4515, "earnings_yield": null, "fcf_yield": 0.0957, "price_to_sales": 1.9506, "price_to_book": 0.7447, "price_to_cashflow": 6.6882, "ebitda_to_ev": 0.0827, "sales_yield": 0.1687 }, "yield": { "dividend_yield": 0.0001, "buyback_yield": 0, "shareholder_yield": 0.0001, "debt_paydown_yield": null, "total_yield": 0.0001 }, "quality": { "gross_margin": 0.0853, "operating_margin": 0.0838, "net_margin": -0.1528, "ebitda_margin": 0.4905, "fcf_margin": 0.5673, "roe": -0.0583, "roa": -0.0214, "roic": 0.0095, "roc_greenblatt": null, "asset_turnover": 0.1402, "cash_conversion": -3.7125, "accruals_ratio": -0.0623, "sbc_to_revenue": 0.0171, "piotroski_f_score": 4, "altman_z_score": -0.3519, "earnings_stability_5y": 0.6462, "revenue_stability_5y": 0.0367, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.012, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.722, "net_debt_to_ebitda": 8.1097, "debt_to_assets": 0.5584, "interest_coverage": 0.3712, "current_ratio": 0.8431, "quick_ratio": 0.8431, "net_debt": 2250072000, "local_beta": 0.002, "volatility_252d": 0.3047, "volatility_60d": 0.7226, "max_drawdown_12m": -0.2876, "risk_adjusted_momentum": 0.3704 }, "growth": { "revenue_growth_1y": -0.005, "revenue_growth_3y_cagr": 0.0007, "revenue_growth_5y_cagr": 0.011, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1648, "book_value_growth_1y": -0.0614, "revenue_growth": -0.005, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0425, "price_return_3m": 0.2176, "price_return_6m": 0.078, "price_return_9m": 0.0068, "price_return_12m": 0.1601, "price_return_12m_ex1m": 0.1129, "momentum_6m": 0.078, "momentum_12m": 0.1601, "momentum_12_1": 0.1129, "distance_from_52w_high": -0.0145, "distance_from_52w_low": 0.3834, "relative_strength": 0.0601 }, "raw_ttm": { "revenue_ttm": 565602000, "gross_profit_ttm": 48269000, "ebit_ttm": 47390000, "ebitda_ttm": 277454000, "net_income_ttm": -86423000, "eps_diluted_ttm": -0.6925, "operating_cash_flow_ttm": 164959000, "capital_expenditure_ttm": 155889000, "fcf_ttm": 320848000, "dividends_paid_ttm": 165000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127665000, "cash_and_equivalents": 2279000, "total_current_assets": 232495000, "total_current_liabilities": 275774000, "net_ppe": null, "total_assets": 4033931000, "total_debt": 2252351000, "total_equity": 1481427000, "net_working_capital": -45447000, "book_value_per_share": 11.8698, "retained_earnings": -2240270000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1387381000, "tangible_book_per_share": 11.1163 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 11, "rank_ps": 47, "rank_pcf": 26, "rank_ev_ebitda": 50, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 77, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 93, "rank_fcf_margin": 13, "rank_piotroski": 81, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 47 }, "composites": { "value_composite": 25, "quality_composite": 85, "momentum_composite": 36, "growth_composite": 77, "yield_composite": 72, "svqf_composite": 32, "vc1_composite": 19, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.3354, "os_score": 0.67, "value_percentile": 0.75, "quality_percentile": 0.15, "momentum_percentile": 0.64, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4767, "ticker_id": 3103, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.389058+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.84, "market_cap": 1103285508.52, "market_cap_usd": 1103285508.52, "enterprise_value": 3353357508.52, "shares_outstanding": 124806053, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.74474511, "ptbv_ratio": 0.79522893, "ps_ratio": 1.95063933, "pcf_ratio": 6.68824077, "pfcf_ratio": 3.43865478, "ev_ebitda": 12.08617468, "ev_ebit": 70.76086745, "ev_sales": 5.92882894, "ev_fcf": 10.45154562, "earnings_yield": null, "fcf_yield": 0.09567963, "dividend_yield": 0.00014955, "buyback_yield": 0, "shareholder_yield": 0.00014955, "debt_paydown_yield": null, "total_yield": 0.00014955, "gross_margin": 0.08534093, "operating_margin": 0.08378683, "net_margin": -0.15279826, "ebitda_margin": 0.49054636, "fcf_margin": 0.56726815, "roe": -0.05833767, "roa": -0.02142402, "roic": 0.00952499, "roc_greenblatt": null, "asset_turnover": 0.14021112, "cash_conversion": -3.71253023, "accruals_ratio": -0.06231688, "sbc_to_revenue": 0.01714633, "debt_to_equity": 1.7219917, "net_debt_to_ebitda": 8.10971188, "debt_to_assets": 0.55835139, "interest_coverage": 0.37120589, "current_ratio": 0.84306352, "quick_ratio": 0.84306352, "net_debt": 2250072000, "revenue_growth_1y": -0.00504862, "revenue_growth_3y_cagr": 0.00072554, "revenue_growth_5y_cagr": 0.01096033, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16476067, "book_value_growth_1y": -0.06136559, "piotroski_f_score": 4, "altman_z_score": -0.35190032, "earnings_stability_5y": 0.646156, "revenue_stability_5y": 0.036721, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04245283, "price_return_3m": 0.21763085, "price_return_6m": 0.07804878, "price_return_9m": 0.00683371, "price_return_12m": 0.16010499, "price_return_12m_ex1m": 0.11286089, "distance_from_52w_high": -0.01449275, "distance_from_52w_low": 0.38341158, "relative_strength": 0.06014141, "local_beta": 0.002, "volatility_252d": 0.304741, "volatility_60d": 0.722638, "max_drawdown_12m": -0.28762542, "revenue_ttm": 565602000, "gross_profit_ttm": 48269000, "ebit_ttm": 47390000, "ebitda_ttm": 277454000, "net_income_ttm": -86423000, "eps_diluted_ttm": -0.6924584, "operating_cash_flow_ttm": 164959000, "capital_expenditure_ttm": 155889000, "fcf_ttm": 320848000, "dividends_paid_ttm": 165000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127665000, "cash_and_equivalents": 2279000, "total_current_assets": 232495000, "total_current_liabilities": 275774000, "net_ppe": null, "total_assets": 4033931000, "total_debt": 2252351000, "total_equity": 1481427000, "net_working_capital": -45447000, "book_value_per_share": 11.86983295, "retained_earnings": -2240270000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1387381000, "tangible_book_per_share": 11.11629578, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 11, "rank_ps": 47, "rank_pcf": 26, "rank_ev_ebitda": 50, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 77, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 93, "rank_fcf_margin": 13, "rank_piotroski": 81, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 47, "value_composite": 25, "quality_composite": 85, "momentum_composite": 36, "growth_composite": 77, "yield_composite": 72, "svqf_composite": 32, "vc1_composite": 19, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.84, "os": 0.67, "value": 0.75, "quality": 0.15, "momentum": 0.64, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0001, "roe": -0.0583, "momentum_12_1": 0.1129, "complete_fields": { "id": 4767, "ticker_id": 3103, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.389058+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.84, "market_cap": 1103285508.52, "market_cap_usd": 1103285508.52, "enterprise_value": 3353357508.52, "shares_outstanding": 124806053, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.74474511, "ptbv_ratio": 0.79522893, "ps_ratio": 1.95063933, "pcf_ratio": 6.68824077, "pfcf_ratio": 3.43865478, "ev_ebitda": 12.08617468, "ev_ebit": 70.76086745, "ev_sales": 5.92882894, "ev_fcf": 10.45154562, "earnings_yield": null, "fcf_yield": 0.09567963, "dividend_yield": 0.00014955, "buyback_yield": 0, "shareholder_yield": 0.00014955, "debt_paydown_yield": null, "total_yield": 0.00014955, "gross_margin": 0.08534093, "operating_margin": 0.08378683, "net_margin": -0.15279826, "ebitda_margin": 0.49054636, "fcf_margin": 0.56726815, "roe": -0.05833767, "roa": -0.02142402, "roic": 0.00952499, "roc_greenblatt": null, "asset_turnover": 0.14021112, "cash_conversion": -3.71253023, "accruals_ratio": -0.06231688, "sbc_to_revenue": 0.01714633, "debt_to_equity": 1.7219917, "net_debt_to_ebitda": 8.10971188, "debt_to_assets": 0.55835139, "interest_coverage": 0.37120589, "current_ratio": 0.84306352, "quick_ratio": 0.84306352, "net_debt": 2250072000, "revenue_growth_1y": -0.00504862, "revenue_growth_3y_cagr": 0.00072554, "revenue_growth_5y_cagr": 0.01096033, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.16476067, "book_value_growth_1y": -0.06136559, "piotroski_f_score": 4, "altman_z_score": -0.35190032, "earnings_stability_5y": 0.646156, "revenue_stability_5y": 0.036721, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04245283, "price_return_3m": 0.21763085, "price_return_6m": 0.07804878, "price_return_9m": 0.00683371, "price_return_12m": 0.16010499, "price_return_12m_ex1m": 0.11286089, "distance_from_52w_high": -0.01449275, "distance_from_52w_low": 0.38341158, "relative_strength": 0.06014141, "local_beta": 0.002, "volatility_252d": 0.304741, "volatility_60d": 0.722638, "max_drawdown_12m": -0.28762542, "revenue_ttm": 565602000, "gross_profit_ttm": 48269000, "ebit_ttm": 47390000, "ebitda_ttm": 277454000, "net_income_ttm": -86423000, "eps_diluted_ttm": -0.6924584, "operating_cash_flow_ttm": 164959000, "capital_expenditure_ttm": 155889000, "fcf_ttm": 320848000, "dividends_paid_ttm": 165000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 127665000, "cash_and_equivalents": 2279000, "total_current_assets": 232495000, "total_current_liabilities": 275774000, "net_ppe": null, "total_assets": 4033931000, "total_debt": 2252351000, "total_equity": 1481427000, "net_working_capital": -45447000, "book_value_per_share": 11.86983295, "retained_earnings": -2240270000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1387381000, "tangible_book_per_share": 11.11629578, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 11, "rank_ps": 47, "rank_pcf": 26, "rank_ev_ebitda": 50, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 77, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 93, "rank_fcf_margin": 13, "rank_piotroski": 81, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 49, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 47, "value_composite": 25, "quality_composite": 85, "momentum_composite": 36, "growth_composite": 77, "yield_composite": 72, "svqf_composite": 32, "vc1_composite": 19, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 564994000, "cost_of_revenue": 682050000, "gross_profit": -117056000, "ebit": 44404000, "ebitda": 271492000, "pretax_income": -83601000, "tax_provision": null, "net_income": -83601000, "net_income_to_common": -83601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731000, "total_current_assets": 224231000, "total_assets": 4031354000, "short_term_debt": 111000, "long_term_debt": 2224712000, "total_debt": 2224823000, "total_liabilities": 2534651000, "total_equity": 1495201000, "shares_outstanding": 124435000, "goodwill_and_intangibles": 171686000 }, "cash_flow": { "operating_cash_flow": 140565000, "capital_expenditure": 157240999, "free_cash_flow": 297805999, "dividends_paid": 30874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313715, "ticker_id": 3103, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44404000", "ebitda": "271492000", "netIncome": "-83601000", "grossProfit": "-117056000", "depreciation": "None", "totalRevenue": "564994000", "costOfRevenue": "682050000", "interestIncome": "127481000", "incomeBeforeTax": "-83601000", "interestExpense": "128005000", "operatingIncome": "79445000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-128005000", "nonInterestIncome": "None", "operatingExpenses": "-196501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227088000", "sellingGeneralAndAdministrative": "30587000", "netIncomeFromContinuingOperations": "-83601000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "4031354000", "longTermDebt": "2224712000", "shortTermDebt": "111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "118195000", "reportedCurrency": "USD", "retainedEarnings": "-2227350000", "totalLiabilities": "2534651000", "otherCurrentAssets": "3060000", "totalCurrentAssets": "224231000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807123000", "currentAccountsPayable": "172880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377338000", "shortLongTermDebtTotal": "2274360000", "totalShareholderEquity": "1495201000", "capitalLeaseObligations": "24824000", "otherCurrentLiabilities": "-60867000", "totalCurrentLiabilities": "112124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2422527000", "cashAndShortTermInvestments": "731000", "commonStockSharesOutstanding": "124435000", "intangibleAssetsExcludingGoodwill": "118195000", "cashAndCashEquivalentsAtCarryingValue": "731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83620000", "profitLoss": "None", "dividendPayout": "30874000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140565000", "capitalExpenditures": "157240999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75308000", "cashflowFromInvestment": "-175348000", "stockBasedCompensation": "7391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564994000, "cost_of_revenue": 682050000, "gross_profit": -117056000, "research_and_development": null, "selling_general_admin": 30587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44404000, "depreciation_amortisation": 227088000, "ebitda": 271492000, "interest_expense": 128005000, "interest_income": null, "other_non_operating": null, "pretax_income": -83601000, "tax_provision": null, "effective_tax_rate": null, "net_income": -83601000, "net_income_continuing_ops": -83601000, "net_income_to_common": -83601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731000, "short_term_investments": null, "net_receivables": 220440000, "inventory": null, "other_current_assets": null, "total_current_assets": 224231000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 118195000, "goodwill_and_intangibles": 171686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3807123000, "total_assets": 4031354000, "short_term_debt": 111000, "accounts_payable": 172880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112124000, "long_term_debt": 2224712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2422527000, "total_liabilities": 2534651000, "total_debt": 2224823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2227350000, "total_equity": 1495201000, "shares_outstanding": 124435000, "operating_cash_flow": 140565000, "stock_based_compensation": 7391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157240999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175348000, "dividends_paid": 30874000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75308000, "free_cash_flow": 297805999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44404000", "ebitda": "271492000", "netIncome": "-83601000", "grossProfit": "-117056000", "depreciation": "None", "totalRevenue": "564994000", "costOfRevenue": "682050000", "interestIncome": "127481000", "incomeBeforeTax": "-83601000", "interestExpense": "128005000", "operatingIncome": "79445000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-128005000", "nonInterestIncome": "None", "operatingExpenses": "-196501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227088000", "sellingGeneralAndAdministrative": "30587000", "netIncomeFromContinuingOperations": "-83601000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "4031354000", "longTermDebt": "2224712000", "shortTermDebt": "111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "118195000", "reportedCurrency": "USD", "retainedEarnings": "-2227350000", "totalLiabilities": "2534651000", "otherCurrentAssets": "3060000", "totalCurrentAssets": "224231000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807123000", "currentAccountsPayable": "172880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377338000", "shortLongTermDebtTotal": "2274360000", "totalShareholderEquity": "1495201000", "capitalLeaseObligations": "24824000", "otherCurrentLiabilities": "-60867000", "totalCurrentLiabilities": "112124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2422527000", "cashAndShortTermInvestments": "731000", "commonStockSharesOutstanding": "124435000", "intangibleAssetsExcludingGoodwill": "118195000", "cashAndCashEquivalentsAtCarryingValue": "731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83620000", "profitLoss": "None", "dividendPayout": "30874000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "140565000", "capitalExpenditures": "157240999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75308000", "cashflowFromInvestment": "-175348000", "stockBasedCompensation": "7391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30874000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 570324000, "cost_of_revenue": 234124000, "gross_profit": 336200000, "ebit": 74238000, "ebitda": 252125000, "pretax_income": -79064000, "tax_provision": -79064000000, "net_income": -79069000, "net_income_to_common": -79069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109637000, "total_current_assets": 313189000, "total_assets": 4114651000, "short_term_debt": 250000000, "long_term_debt": 1972346000, "total_debt": 2222346000, "total_liabilities": 2526524000, "total_equity": 1586604000, "shares_outstanding": 123939000, "goodwill_and_intangibles": 113970000 }, "cash_flow": { "operating_cash_flow": 198112000, "capital_expenditure": 212108000, "free_cash_flow": 410220000, "dividends_paid": 61864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313720, "ticker_id": 3103, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74238000", "ebitda": "252125000", "netIncome": "-79069000", "grossProfit": "336200000", "depreciation": "None", "totalRevenue": "570324000", "costOfRevenue": "234124000", "interestIncome": "122984000", "incomeBeforeTax": "-79064000", "interestExpense": "122984000", "operatingIncome": "74238000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79064000000", "reportedCurrency": "USD", "netInterestIncome": "-122984000", "nonInterestIncome": "None", "operatingExpenses": "261962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177887000", "sellingGeneralAndAdministrative": "35423000", "netIncomeFromContinuingOperations": "-79064000" }, "balance": { "goodwill": "53491000", "inventory": "0", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "4114651000", "longTermDebt": "1972346000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60479000", "reportedCurrency": "USD", "retainedEarnings": "-2128194000", "totalLiabilities": "2526524000", "otherCurrentAssets": "4245000", "totalCurrentAssets": "313189000", "currentLongTermDebt": "250000000", "longTermInvestments": "None", "shortTermInvestments": "109527363000", "currentNetReceivables": "199307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801462000", "currentAccountsPayable": "149048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3400760000", "shortLongTermDebtTotal": "2505140000", "totalShareholderEquity": "1586604000", "capitalLeaseObligations": "32794000", "otherCurrentLiabilities": "-234702000", "totalCurrentLiabilities": "271376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2255148000", "cashAndShortTermInvestments": "109637000", "commonStockSharesOutstanding": "123939000", "intangibleAssetsExcludingGoodwill": "60479000", "cashAndCashEquivalentsAtCarryingValue": "109637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79064000", "profitLoss": "None", "dividendPayout": "61864000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198112000", "capitalExpenditures": "212108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98180000", "cashflowFromInvestment": "-186616000", "stockBasedCompensation": "9552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 570324000, "cost_of_revenue": 234124000, "gross_profit": 336200000, "research_and_development": null, "selling_general_admin": 35423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74238000, "depreciation_amortisation": 177887000, "ebitda": 252125000, "interest_expense": 122984000, "interest_income": null, "other_non_operating": null, "pretax_income": -79064000, "tax_provision": -79064000000, "effective_tax_rate": null, "net_income": -79069000, "net_income_continuing_ops": -79064000, "net_income_to_common": -79069000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109637000, "short_term_investments": 109527363000, "net_receivables": 199307000, "inventory": 0, "other_current_assets": null, "total_current_assets": 313189000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 60479000, "goodwill_and_intangibles": 113970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3801462000, "total_assets": 4114651000, "short_term_debt": 250000000, "accounts_payable": 149048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271376000, "long_term_debt": 1972346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2255148000, "total_liabilities": 2526524000, "total_debt": 2222346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2128194000, "total_equity": 1586604000, "shares_outstanding": 123939000, "operating_cash_flow": 198112000, "stock_based_compensation": 9552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186616000, "dividends_paid": 61864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98180000, "free_cash_flow": 410220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74238000", "ebitda": "252125000", "netIncome": "-79069000", "grossProfit": "336200000", "depreciation": "None", "totalRevenue": "570324000", "costOfRevenue": "234124000", "interestIncome": "122984000", "incomeBeforeTax": "-79064000", "interestExpense": "122984000", "operatingIncome": "74238000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-79064000000", "reportedCurrency": "USD", "netInterestIncome": "-122984000", "nonInterestIncome": "None", "operatingExpenses": "261962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177887000", "sellingGeneralAndAdministrative": "35423000", "netIncomeFromContinuingOperations": "-79064000" }, "balance": { "goodwill": "53491000", "inventory": "0", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "4114651000", "longTermDebt": "1972346000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60479000", "reportedCurrency": "USD", "retainedEarnings": "-2128194000", "totalLiabilities": "2526524000", "otherCurrentAssets": "4245000", "totalCurrentAssets": "313189000", "currentLongTermDebt": "250000000", "longTermInvestments": "None", "shortTermInvestments": "109527363000", "currentNetReceivables": "199307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801462000", "currentAccountsPayable": "149048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3400760000", "shortLongTermDebtTotal": "2505140000", "totalShareholderEquity": "1586604000", "capitalLeaseObligations": "32794000", "otherCurrentLiabilities": "-234702000", "totalCurrentLiabilities": "271376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2255148000", "cashAndShortTermInvestments": "109637000", "commonStockSharesOutstanding": "123939000", "intangibleAssetsExcludingGoodwill": "60479000", "cashAndCashEquivalentsAtCarryingValue": "109637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79064000", "profitLoss": "None", "dividendPayout": "61864000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198112000", "capitalExpenditures": "212108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98180000", "cashflowFromInvestment": "-186616000", "stockBasedCompensation": "9552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 577756000, "cost_of_revenue": 235091000, "gross_profit": 342665000, "ebit": 52881000, "ebitda": 289095000, "pretax_income": -48377000, "tax_provision": -39000, "net_income": -48387000, "net_income_to_common": -48387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000, "total_current_assets": 234393000, "total_assets": 4057082000, "short_term_debt": 50154000, "long_term_debt": 2054596000, "total_debt": 2104750000, "total_liabilities": 2334110000, "total_equity": 1721414000, "shares_outstanding": 123658622, "goodwill_and_intangibles": 136079000 }, "cash_flow": { "operating_cash_flow": 210131000, "capital_expenditure": 158191000, "free_cash_flow": 368322000, "dividends_paid": 93122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313725, "ticker_id": 3103, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52881000", "ebitda": "289095000", "netIncome": "-48387000", "grossProfit": "342665000", "depreciation": "None", "totalRevenue": "577756000", "costOfRevenue": "235091000", "interestIncome": "101258000", "incomeBeforeTax": "-48377000", "interestExpense": "101258000", "operatingIncome": "77261000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "-101258000", "nonInterestIncome": "None", "operatingExpenses": "265404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236214000", "sellingGeneralAndAdministrative": "29190000", "netIncomeFromContinuingOperations": "-48377000" }, "balance": { "goodwill": "53491000", "inventory": "-3032000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4057082000", "longTermDebt": "2054596000", "shortTermDebt": "50154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "82588000", "reportedCurrency": "USD", "retainedEarnings": "-1987147000", "totalLiabilities": "2334110000", "otherCurrentAssets": "42797000", "totalCurrentAssets": "234393000", "currentLongTermDebt": "150154000", "longTermInvestments": "None", "shortTermInvestments": "3032000", "currentNetReceivables": "190771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3822689000", "currentAccountsPayable": "131516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3429939000", "shortLongTermDebtTotal": "2097521000", "totalShareholderEquity": "1721414000", "capitalLeaseObligations": "42925000", "otherCurrentLiabilities": "15143000", "totalCurrentLiabilities": "286743000", "otherNonCurrentLiabilities": "42925000", "totalNonCurrentLiabilities": "2047367000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "123658622", "intangibleAssetsExcludingGoodwill": "82588000", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48387000", "profitLoss": "None", "dividendPayout": "93122000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10693000", "operatingCashflow": "210131000", "capitalExpenditures": "158191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29505000", "cashflowFromInvestment": "-196020000", "stockBasedCompensation": "8093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 577756000, "cost_of_revenue": 235091000, "gross_profit": 342665000, "research_and_development": 0.1, "selling_general_admin": 29190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52881000, "depreciation_amortisation": 236214000, "ebitda": 289095000, "interest_expense": 101258000, "interest_income": null, "other_non_operating": null, "pretax_income": -48377000, "tax_provision": -39000, "effective_tax_rate": null, "net_income": -48387000, "net_income_continuing_ops": -48377000, "net_income_to_common": -48387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825000, "short_term_investments": 3032000, "net_receivables": 190771000, "inventory": -3032000, "other_current_assets": null, "total_current_assets": 234393000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 82588000, "goodwill_and_intangibles": 136079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3822689000, "total_assets": 4057082000, "short_term_debt": 50154000, "accounts_payable": 131516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286743000, "long_term_debt": 2054596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047367000, "total_liabilities": 2334110000, "total_debt": 2104750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1987147000, "total_equity": 1721414000, "shares_outstanding": 123658622, "operating_cash_flow": 210131000, "stock_based_compensation": 8093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196020000, "dividends_paid": 93122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29505000, "free_cash_flow": 368322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52881000", "ebitda": "289095000", "netIncome": "-48387000", "grossProfit": "342665000", "depreciation": "None", "totalRevenue": "577756000", "costOfRevenue": "235091000", "interestIncome": "101258000", "incomeBeforeTax": "-48377000", "interestExpense": "101258000", "operatingIncome": "77261000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-39000", "reportedCurrency": "USD", "netInterestIncome": "-101258000", "nonInterestIncome": "None", "operatingExpenses": "265404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236214000", "sellingGeneralAndAdministrative": "29190000", "netIncomeFromContinuingOperations": "-48377000" }, "balance": { "goodwill": "53491000", "inventory": "-3032000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4057082000", "longTermDebt": "2054596000", "shortTermDebt": "50154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "82588000", "reportedCurrency": "USD", "retainedEarnings": "-1987147000", "totalLiabilities": "2334110000", "otherCurrentAssets": "42797000", "totalCurrentAssets": "234393000", "currentLongTermDebt": "150154000", "longTermInvestments": "None", "shortTermInvestments": "3032000", "currentNetReceivables": "190771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3822689000", "currentAccountsPayable": "131516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3429939000", "shortLongTermDebtTotal": "2097521000", "totalShareholderEquity": "1721414000", "capitalLeaseObligations": "42925000", "otherCurrentLiabilities": "15143000", "totalCurrentLiabilities": "286743000", "otherNonCurrentLiabilities": "42925000", "totalNonCurrentLiabilities": "2047367000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "123658622", "intangibleAssetsExcludingGoodwill": "82588000", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48387000", "profitLoss": "None", "dividendPayout": "93122000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10693000", "operatingCashflow": "210131000", "capitalExpenditures": "158191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29505000", "cashflowFromInvestment": "-196020000", "stockBasedCompensation": "8093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 563766000, "cost_of_revenue": 226058000, "gross_profit": 337708000, "ebit": 212486000, "ebitda": 437039000, "pretax_income": 146830000, "tax_provision": -10000, "net_income": 146830000, "net_income_to_common": 146830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16536000, "total_current_assets": 213533000, "total_assets": 4085525000, "short_term_debt": 350000000, "long_term_debt": 1983681000, "total_debt": 2333681000, "total_liabilities": 2236270000, "total_equity": 1849255000, "shares_outstanding": 123523881, "goodwill_and_intangibles": 197317000 }, "cash_flow": { "operating_cash_flow": 215215000, "capital_expenditure": 121359000, "free_cash_flow": 336574000, "dividends_paid": 104374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313730, "ticker_id": 3103, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212486000", "ebitda": "437039000", "netIncome": "146830000", "grossProfit": "337708000", "depreciation": "None", "totalRevenue": "563766000", "costOfRevenue": "226058000", "interestIncome": "65656000", "incomeBeforeTax": "146830000", "interestExpense": "65656000", "operatingIncome": "84028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-65656000", "nonInterestIncome": "None", "operatingExpenses": "253680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "154439000", "costofGoodsAndServicesSold": "226058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224553000", "sellingGeneralAndAdministrative": "29127000", "netIncomeFromContinuingOperations": "146830000" }, "balance": { "goodwill": "82937000", "inventory": "3064000", "commonStock": "1234000", "currentDebt": "None", "investments": "None", "totalAssets": "4085525000", "longTermDebt": "1983681000", "shortTermDebt": "350000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "114380000", "reportedCurrency": "USD", "retainedEarnings": "-1855893000", "totalLiabilities": "2236270000", "otherCurrentAssets": "17152000", "totalCurrentAssets": "213533000", "currentLongTermDebt": "None", "longTermInvestments": "4183000", "shortTermInvestments": "4183000", "currentNetReceivables": "176781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871992000", "currentAccountsPayable": "110306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3386244000", "shortLongTermDebtTotal": "2333681000", "totalShareholderEquity": "1849255000", "capitalLeaseObligations": "56949000", "otherCurrentLiabilities": "-324643000", "totalCurrentLiabilities": "195640000", "otherNonCurrentLiabilities": "56949000", "totalNonCurrentLiabilities": "2040630000", "cashAndShortTermInvestments": "16536000", "commonStockSharesOutstanding": "123523881", "intangibleAssetsExcludingGoodwill": "114380000", "cashAndCashEquivalentsAtCarryingValue": "16536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146830000", "profitLoss": "None", "dividendPayout": "104374000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215215000", "capitalExpenditures": "121359000", "changeInReceivables": "-14163000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203228000", "cashflowFromInvestment": "-1247000", "stockBasedCompensation": "8968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563766000, "cost_of_revenue": 226058000, "gross_profit": 337708000, "research_and_development": 0.3, "selling_general_admin": 29127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212486000, "depreciation_amortisation": 224553000, "ebitda": 437039000, "interest_expense": 65656000, "interest_income": null, "other_non_operating": null, "pretax_income": 146830000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": 146830000, "net_income_continuing_ops": 146830000, "net_income_to_common": 146830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16536000, "short_term_investments": 4183000, "net_receivables": 176781000, "inventory": 3064000, "other_current_assets": null, "total_current_assets": 213533000, "net_ppe": null, "goodwill": 82937000, "intangible_assets": 114380000, "goodwill_and_intangibles": 197317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3871992000, "total_assets": 4085525000, "short_term_debt": 350000000, "accounts_payable": 110306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195640000, "long_term_debt": 1983681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2040630000, "total_liabilities": 2236270000, "total_debt": 2333681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1855893000, "total_equity": 1849255000, "shares_outstanding": 123523881, "operating_cash_flow": 215215000, "stock_based_compensation": 8968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1247000, "dividends_paid": 104374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203228000, "free_cash_flow": 336574000, "net_change_in_cash": 10740000 }, "raw_data": { "income": { "ebit": "212486000", "ebitda": "437039000", "netIncome": "146830000", "grossProfit": "337708000", "depreciation": "None", "totalRevenue": "563766000", "costOfRevenue": "226058000", "interestIncome": "65656000", "incomeBeforeTax": "146830000", "interestExpense": "65656000", "operatingIncome": "84028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-65656000", "nonInterestIncome": "None", "operatingExpenses": "253680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "154439000", "costofGoodsAndServicesSold": "226058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224553000", "sellingGeneralAndAdministrative": "29127000", "netIncomeFromContinuingOperations": "146830000" }, "balance": { "goodwill": "82937000", "inventory": "3064000", "commonStock": "1234000", "currentDebt": "None", "investments": "None", "totalAssets": "4085525000", "longTermDebt": "1983681000", "shortTermDebt": "350000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "114380000", "reportedCurrency": "USD", "retainedEarnings": "-1855893000", "totalLiabilities": "2236270000", "otherCurrentAssets": "17152000", "totalCurrentAssets": "213533000", "currentLongTermDebt": "None", "longTermInvestments": "4183000", "shortTermInvestments": "4183000", "currentNetReceivables": "176781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871992000", "currentAccountsPayable": "110306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3386244000", "shortLongTermDebtTotal": "2333681000", "totalShareholderEquity": "1849255000", "capitalLeaseObligations": "56949000", "otherCurrentLiabilities": "-324643000", "totalCurrentLiabilities": "195640000", "otherNonCurrentLiabilities": "56949000", "totalNonCurrentLiabilities": "2040630000", "cashAndShortTermInvestments": "16536000", "commonStockSharesOutstanding": "123523881", "intangibleAssetsExcludingGoodwill": "114380000", "cashAndCashEquivalentsAtCarryingValue": "16536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146830000", "profitLoss": "None", "dividendPayout": "104374000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "215215000", "capitalExpenditures": "121359000", "changeInReceivables": "-14163000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203228000", "cashflowFromInvestment": "-1247000", "stockBasedCompensation": "8968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 528710000, "cost_of_revenue": 210932000, "gross_profit": 317778000, "ebit": 50125000, "ebitda": 256732000, "pretax_income": -1167000, "tax_provision": -379000, "net_income": -1153000, "net_income_to_common": -1153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7419000, "total_current_assets": 301380000, "total_assets": 3930665000, "short_term_debt": 290000000, "long_term_debt": 1877790000, "total_debt": 2167790000, "total_liabilities": 2143242000, "total_equity": 1787423000, "shares_outstanding": 123977616, "goodwill_and_intangibles": 193298000 }, "cash_flow": { "operating_cash_flow": 242203000, "capital_expenditure": 122626000, "free_cash_flow": 364829000, "dividends_paid": 103905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313735, "ticker_id": 3103, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50125000", "ebitda": "256732000", "netIncome": "-1153000", "grossProfit": "317778000", "depreciation": "None", "totalRevenue": "528710000", "costOfRevenue": "210932000", "interestIncome": "51292000", "incomeBeforeTax": "-1167000", "interestExpense": "51292000", "operatingIncome": "80919000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-379000", "reportedCurrency": "USD", "netInterestIncome": "-51292000", "nonInterestIncome": "None", "operatingExpenses": "236859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10206000", "costofGoodsAndServicesSold": "210932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206607000", "sellingGeneralAndAdministrative": "30252000", "netIncomeFromContinuingOperations": "-1167000" }, "balance": { "goodwill": "98918000", "inventory": "302821000", "commonStock": "1231000", "currentDebt": "None", "investments": "None", "totalAssets": "3930665000", "longTermDebt": "1877790000", "shortTermDebt": "290000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "94380000", "reportedCurrency": "USD", "retainedEarnings": "-1899081000", "totalLiabilities": "2143242000", "otherCurrentAssets": "-292987000", "totalCurrentAssets": "301380000", "currentLongTermDebt": "None", "longTermInvestments": "8393000", "shortTermInvestments": "None", "currentNetReceivables": "284127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3629285000", "currentAccountsPayable": "114453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3087044000", "shortLongTermDebtTotal": "2167790000", "totalShareholderEquity": "1787423000", "capitalLeaseObligations": "39341000", "otherCurrentLiabilities": "-263952000", "totalCurrentLiabilities": "221187000", "otherNonCurrentLiabilities": "39341000", "totalNonCurrentLiabilities": "1922055000", "cashAndShortTermInvestments": "7419000", "commonStockSharesOutstanding": "123977616", "intangibleAssetsExcludingGoodwill": "94380000", "cashAndCashEquivalentsAtCarryingValue": "7419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1167000", "profitLoss": "None", "dividendPayout": "103905000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1861000", "operatingCashflow": "242203000", "capitalExpenditures": "122626000", "changeInReceivables": "-9691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "126375000", "cashflowFromInvestment": "-368932000", "stockBasedCompensation": "10984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-354000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528710000, "cost_of_revenue": 210932000, "gross_profit": 317778000, "research_and_development": 0, "selling_general_admin": 30252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50125000, "depreciation_amortisation": 206607000, "ebitda": 256732000, "interest_expense": 51292000, "interest_income": null, "other_non_operating": null, "pretax_income": -1167000, "tax_provision": -379000, "effective_tax_rate": null, "net_income": -1153000, "net_income_continuing_ops": -1167000, "net_income_to_common": -1153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7419000, "short_term_investments": null, "net_receivables": 284127000, "inventory": 302821000, "other_current_assets": null, "total_current_assets": 301380000, "net_ppe": null, "goodwill": 98918000, "intangible_assets": 94380000, "goodwill_and_intangibles": 193298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3629285000, "total_assets": 3930665000, "short_term_debt": 290000000, "accounts_payable": 114453000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221187000, "long_term_debt": 1877790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1922055000, "total_liabilities": 2143242000, "total_debt": 2167790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1899081000, "total_equity": 1787423000, "shares_outstanding": 123977616, "operating_cash_flow": 242203000, "stock_based_compensation": 10984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368932000, "dividends_paid": 103905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126375000, "free_cash_flow": 364829000, "net_change_in_cash": -354000 }, "raw_data": { "income": { "ebit": "50125000", "ebitda": "256732000", "netIncome": "-1153000", "grossProfit": "317778000", "depreciation": "None", "totalRevenue": "528710000", "costOfRevenue": "210932000", "interestIncome": "51292000", "incomeBeforeTax": "-1167000", "interestExpense": "51292000", "operatingIncome": "80919000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-379000", "reportedCurrency": "USD", "netInterestIncome": "-51292000", "nonInterestIncome": "None", "operatingExpenses": "236859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "10206000", "costofGoodsAndServicesSold": "210932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206607000", "sellingGeneralAndAdministrative": "30252000", "netIncomeFromContinuingOperations": "-1167000" }, "balance": { "goodwill": "98918000", "inventory": "302821000", "commonStock": "1231000", "currentDebt": "None", "investments": "None", "totalAssets": "3930665000", "longTermDebt": "1877790000", "shortTermDebt": "290000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "94380000", "reportedCurrency": "USD", "retainedEarnings": "-1899081000", "totalLiabilities": "2143242000", "otherCurrentAssets": "-292987000", "totalCurrentAssets": "301380000", "currentLongTermDebt": "None", "longTermInvestments": "8393000", "shortTermInvestments": "None", "currentNetReceivables": "284127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3629285000", "currentAccountsPayable": "114453000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3087044000", "shortLongTermDebtTotal": "2167790000", "totalShareholderEquity": "1787423000", "capitalLeaseObligations": "39341000", "otherCurrentLiabilities": "-263952000", "totalCurrentLiabilities": "221187000", "otherNonCurrentLiabilities": "39341000", "totalNonCurrentLiabilities": "1922055000", "cashAndShortTermInvestments": "7419000", "commonStockSharesOutstanding": "123977616", "intangibleAssetsExcludingGoodwill": "94380000", "cashAndCashEquivalentsAtCarryingValue": "7419000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1167000", "profitLoss": "None", "dividendPayout": "103905000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1861000", "operatingCashflow": "242203000", "capitalExpenditures": "122626000", "changeInReceivables": "-9691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "126375000", "cashflowFromInvestment": "-368932000", "stockBasedCompensation": "10984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-354000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 535024000, "cost_of_revenue": 214933000, "gross_profit": 320091000, "ebit": 88758000, "ebitda": 292627000, "pretax_income": 232685000, "tax_provision": 57574000, "net_income": 232688000, "net_income_to_common": 232688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7331000, "total_current_assets": 287315000, "total_assets": 3739810000, "short_term_debt": 327610000, "long_term_debt": 1631838000, "total_debt": 1959448000, "total_liabilities": 1841849000, "total_equity": 1897961000, "shares_outstanding": 126104321, "goodwill_and_intangibles": 189512000 }, "cash_flow": { "operating_cash_flow": 193284000, "capital_expenditure": 112580000, "free_cash_flow": 305864000, "dividends_paid": 106309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313740, "ticker_id": 3103, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88758000", "ebitda": "292627000", "netIncome": "232688000", "grossProfit": "320091000", "depreciation": "None", "totalRevenue": "535024000", "costOfRevenue": "214933000", "interestIncome": "54990000", "incomeBeforeTax": "232685000", "interestExpense": "54990000", "operatingIncome": "88758000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57574000", "reportedCurrency": "USD", "netInterestIncome": "-54990000", "nonInterestIncome": "None", "operatingExpenses": "231333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "198917000", "costofGoodsAndServicesSold": "214933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203869000", "sellingGeneralAndAdministrative": "27464000", "netIncomeFromContinuingOperations": "232685000" }, "balance": { "goodwill": "98918000", "inventory": "1", "commonStock": "1238000", "currentDebt": "None", "investments": "None", "totalAssets": "3739810000", "longTermDebt": "1631838000", "shortTermDebt": "327610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "90594000", "reportedCurrency": "USD", "retainedEarnings": "-1774856000", "totalLiabilities": "1841849000", "otherCurrentAssets": "-287315000", "totalCurrentAssets": "287315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3452495000", "currentAccountsPayable": "111997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3056034000", "shortLongTermDebtTotal": "1959448000", "totalShareholderEquity": "1897961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-301927000", "totalCurrentLiabilities": "174571000", "otherNonCurrentLiabilities": "72331000", "totalNonCurrentLiabilities": "1667278000", "cashAndShortTermInvestments": "7331000", "commonStockSharesOutstanding": "126104321", "intangibleAssetsExcludingGoodwill": "90594000", "cashAndCashEquivalentsAtCarryingValue": "7331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232685000", "profitLoss": "None", "dividendPayout": "106309000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6264000", "operatingCashflow": "193284000", "capitalExpenditures": "112580000", "changeInReceivables": "-30887000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1580000", "cashflowFromInvestment": "-197876000", "stockBasedCompensation": "9718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6172000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535024000, "cost_of_revenue": 214933000, "gross_profit": 320091000, "research_and_development": 0.43, "selling_general_admin": 27464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88758000, "depreciation_amortisation": 203869000, "ebitda": 292627000, "interest_expense": 54990000, "interest_income": null, "other_non_operating": null, "pretax_income": 232685000, "tax_provision": 57574000, "effective_tax_rate": null, "net_income": 232688000, "net_income_continuing_ops": 232685000, "net_income_to_common": 232688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7331000, "short_term_investments": null, "net_receivables": 278101000, "inventory": 1, "other_current_assets": null, "total_current_assets": 287315000, "net_ppe": null, "goodwill": 98918000, "intangible_assets": 90594000, "goodwill_and_intangibles": 189512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3452495000, "total_assets": 3739810000, "short_term_debt": 327610000, "accounts_payable": 111997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174571000, "long_term_debt": 1631838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1667278000, "total_liabilities": 1841849000, "total_debt": 1959448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1774856000, "total_equity": 1897961000, "shares_outstanding": 126104321, "operating_cash_flow": 193284000, "stock_based_compensation": 9718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197876000, "dividends_paid": 106309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1580000, "free_cash_flow": 305864000, "net_change_in_cash": -6172000 }, "raw_data": { "income": { "ebit": "88758000", "ebitda": "292627000", "netIncome": "232688000", "grossProfit": "320091000", "depreciation": "None", "totalRevenue": "535024000", "costOfRevenue": "214933000", "interestIncome": "54990000", "incomeBeforeTax": "232685000", "interestExpense": "54990000", "operatingIncome": "88758000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "57574000", "reportedCurrency": "USD", "netInterestIncome": "-54990000", "nonInterestIncome": "None", "operatingExpenses": "231333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "198917000", "costofGoodsAndServicesSold": "214933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203869000", "sellingGeneralAndAdministrative": "27464000", "netIncomeFromContinuingOperations": "232685000" }, "balance": { "goodwill": "98918000", "inventory": "1", "commonStock": "1238000", "currentDebt": "None", "investments": "None", "totalAssets": "3739810000", "longTermDebt": "1631838000", "shortTermDebt": "327610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "90594000", "reportedCurrency": "USD", "retainedEarnings": "-1774856000", "totalLiabilities": "1841849000", "otherCurrentAssets": "-287315000", "totalCurrentAssets": "287315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3452495000", "currentAccountsPayable": "111997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3056034000", "shortLongTermDebtTotal": "1959448000", "totalShareholderEquity": "1897961000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-301927000", "totalCurrentLiabilities": "174571000", "otherNonCurrentLiabilities": "72331000", "totalNonCurrentLiabilities": "1667278000", "cashAndShortTermInvestments": "7331000", "commonStockSharesOutstanding": "126104321", "intangibleAssetsExcludingGoodwill": "90594000", "cashAndCashEquivalentsAtCarryingValue": "7331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232685000", "profitLoss": "None", "dividendPayout": "106309000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6264000", "operatingCashflow": "193284000", "capitalExpenditures": "112580000", "changeInReceivables": "-30887000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1580000", "cashflowFromInvestment": "-197876000", "stockBasedCompensation": "9718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6172000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 533178000, "cost_of_revenue": 211380000, "gross_profit": 321798000, "ebit": 104397000, "ebitda": 216408000, "pretax_income": 229416000, "tax_provision": 160000, "net_income": 229261000, "net_income_to_common": 229261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13545000, "total_current_assets": 174730000, "total_assets": 3516757000, "short_term_debt": 985000, "long_term_debt": 1486525000, "total_debt": 1487510000, "total_liabilities": 1697783000, "total_equity": 1818974000, "shares_outstanding": 126182137, "goodwill_and_intangibles": 179897000 }, "cash_flow": { "operating_cash_flow": 208484000, "capital_expenditure": 103553000, "free_cash_flow": 312037000, "dividends_paid": 106433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313745, "ticker_id": 3103, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104397000", "ebitda": "216408000", "netIncome": "229261000", "grossProfit": "321798000", "depreciation": "None", "totalRevenue": "533178000", "costOfRevenue": "211380000", "interestIncome": "61594000", "incomeBeforeTax": "229416000", "interestExpense": "61594000", "operatingIncome": "287078000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-61594000", "nonInterestIncome": "None", "operatingExpenses": "34720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "1571000", "costofGoodsAndServicesSold": "211380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112011000", "sellingGeneralAndAdministrative": "34720000", "netIncomeFromContinuingOperations": "1037252000" }, "balance": { "goodwill": "98918000", "inventory": "1", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "3516757000", "longTermDebt": "1486525000", "shortTermDebt": "985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "80979000", "reportedCurrency": "USD", "retainedEarnings": "-1871375000", "totalLiabilities": "1697783000", "otherCurrentAssets": "-174730000", "totalCurrentAssets": "174730000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3342027000", "currentAccountsPayable": "117496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2942510000", "shortLongTermDebtTotal": "1487510000", "totalShareholderEquity": "1818974000", "capitalLeaseObligations": "32726000", "otherCurrentLiabilities": "25442000", "totalCurrentLiabilities": "178532000", "otherNonCurrentLiabilities": "67335000", "totalNonCurrentLiabilities": "1519251000", "cashAndShortTermInvestments": "13545000", "commonStockSharesOutstanding": "126182137", "intangibleAssetsExcludingGoodwill": "80979000", "cashAndCashEquivalentsAtCarryingValue": "13545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229256000", "profitLoss": "None", "dividendPayout": "106433000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11251000", "operatingCashflow": "208484000", "capitalExpenditures": "103553000", "changeInReceivables": "15706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333507000", "cashflowFromInvestment": "134375000", "stockBasedCompensation": "15446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533178000, "cost_of_revenue": 211380000, "gross_profit": 321798000, "research_and_development": 0.43, "selling_general_admin": 34720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104397000, "depreciation_amortisation": 112011000, "ebitda": 216408000, "interest_expense": 61594000, "interest_income": null, "other_non_operating": null, "pretax_income": 229416000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": 229261000, "net_income_continuing_ops": 1037252000, "net_income_to_common": 229261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13545000, "short_term_investments": null, "net_receivables": 159344000, "inventory": 1, "other_current_assets": null, "total_current_assets": 174730000, "net_ppe": null, "goodwill": 98918000, "intangible_assets": 80979000, "goodwill_and_intangibles": 179897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3342027000, "total_assets": 3516757000, "short_term_debt": 985000, "accounts_payable": 117496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178532000, "long_term_debt": 1486525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1519251000, "total_liabilities": 1697783000, "total_debt": 1487510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1871375000, "total_equity": 1818974000, "shares_outstanding": 126182137, "operating_cash_flow": 208484000, "stock_based_compensation": 15446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 134375000, "dividends_paid": 106433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -333507000, "free_cash_flow": 312037000, "net_change_in_cash": 9352000 }, "raw_data": { "income": { "ebit": "104397000", "ebitda": "216408000", "netIncome": "229261000", "grossProfit": "321798000", "depreciation": "None", "totalRevenue": "533178000", "costOfRevenue": "211380000", "interestIncome": "61594000", "incomeBeforeTax": "229416000", "interestExpense": "61594000", "operatingIncome": "287078000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-61594000", "nonInterestIncome": "None", "operatingExpenses": "34720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.43", "otherNonOperatingIncome": "1571000", "costofGoodsAndServicesSold": "211380000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112011000", "sellingGeneralAndAdministrative": "34720000", "netIncomeFromContinuingOperations": "1037252000" }, "balance": { "goodwill": "98918000", "inventory": "1", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "3516757000", "longTermDebt": "1486525000", "shortTermDebt": "985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "80979000", "reportedCurrency": "USD", "retainedEarnings": "-1871375000", "totalLiabilities": "1697783000", "otherCurrentAssets": "-174730000", "totalCurrentAssets": "174730000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159344000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3342027000", "currentAccountsPayable": "117496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2942510000", "shortLongTermDebtTotal": "1487510000", "totalShareholderEquity": "1818974000", "capitalLeaseObligations": "32726000", "otherCurrentLiabilities": "25442000", "totalCurrentLiabilities": "178532000", "otherNonCurrentLiabilities": "67335000", "totalNonCurrentLiabilities": "1519251000", "cashAndShortTermInvestments": "13545000", "commonStockSharesOutstanding": "126182137", "intangibleAssetsExcludingGoodwill": "80979000", "cashAndCashEquivalentsAtCarryingValue": "13545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "229256000", "profitLoss": "None", "dividendPayout": "106433000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11251000", "operatingCashflow": "208484000", "capitalExpenditures": "103553000", "changeInReceivables": "15706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333507000", "cashflowFromInvestment": "134375000", "stockBasedCompensation": "15446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 525967000, "cost_of_revenue": 209338000, "gross_profit": 316629000, "ebit": -121748000, "ebitda": 288554000, "pretax_income": 54600000, "tax_provision": -42000, "net_income": 130296000, "net_income_to_common": 130296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4571000, "total_current_assets": 200214000, "total_assets": 3592429000, "short_term_debt": 205000000, "long_term_debt": 1686311000, "total_debt": 1891311000, "total_liabilities": 1880289000, "total_equity": 1712140000, "shares_outstanding": 130636000, "goodwill_and_intangibles": 176594000 }, "cash_flow": { "operating_cash_flow": 202869000, "capital_expenditure": 72105000, "free_cash_flow": 274974000, "dividends_paid": 184093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313750, "ticker_id": 3103, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-121748000", "ebitda": "288554000", "netIncome": "130296000", "grossProfit": "316629000", "depreciation": "None", "totalRevenue": "525967000", "costOfRevenue": "209338000", "interestIncome": "61023000", "incomeBeforeTax": "54600000", "interestExpense": "61023000", "operatingIncome": "115665000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-42000", "reportedCurrency": "USD", "netInterestIncome": "-61023000", "nonInterestIncome": "None", "operatingExpenses": "200964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "1638000", "costofGoodsAndServicesSold": "209338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410302000", "sellingGeneralAndAdministrative": "29713000", "netIncomeFromContinuingOperations": "178326000" }, "balance": { "goodwill": "98918000", "inventory": "-23893000", "commonStock": "1262000", "currentDebt": "None", "investments": "None", "totalAssets": "3592429000", "longTermDebt": "1686311000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77676000", "reportedCurrency": "USD", "retainedEarnings": "-1982542000", "totalLiabilities": "1880289000", "otherCurrentAssets": "46147000", "totalCurrentAssets": "200214000", "currentLongTermDebt": "205000000", "longTermInvestments": "21990000", "shortTermInvestments": "1199000", "currentNetReceivables": "173389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3392215000", "currentAccountsPayable": "129491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3016594000", "shortLongTermDebtTotal": "1891311000", "totalShareholderEquity": "1712140000", "capitalLeaseObligations": "35708000", "otherCurrentLiabilities": "-205000000", "totalCurrentLiabilities": "158270000", "otherNonCurrentLiabilities": "64487000", "totalNonCurrentLiabilities": "1722019000", "cashAndShortTermInvestments": "4571000", "commonStockSharesOutstanding": "130636000", "intangibleAssetsExcludingGoodwill": "77676000", "cashAndCashEquivalentsAtCarryingValue": "4571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130291000", "profitLoss": "None", "dividendPayout": "184093000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3095000", "operatingCashflow": "202869000", "capitalExpenditures": "72105000", "changeInReceivables": "-16094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-529368000", "cashflowFromInvestment": "323778000", "stockBasedCompensation": "9737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525967000, "cost_of_revenue": 209338000, "gross_profit": 316629000, "research_and_development": 0.25, "selling_general_admin": 29713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -121748000, "depreciation_amortisation": 410302000, "ebitda": 288554000, "interest_expense": 61023000, "interest_income": null, "other_non_operating": null, "pretax_income": 54600000, "tax_provision": -42000, "effective_tax_rate": null, "net_income": 130296000, "net_income_continuing_ops": 178326000, "net_income_to_common": 130296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4571000, "short_term_investments": 1199000, "net_receivables": 173389000, "inventory": -23893000, "other_current_assets": null, "total_current_assets": 200214000, "net_ppe": null, "goodwill": 98918000, "intangible_assets": 77676000, "goodwill_and_intangibles": 176594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3392215000, "total_assets": 3592429000, "short_term_debt": 205000000, "accounts_payable": 129491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158270000, "long_term_debt": 1686311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1722019000, "total_liabilities": 1880289000, "total_debt": 1891311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1982542000, "total_equity": 1712140000, "shares_outstanding": 130636000, "operating_cash_flow": 202869000, "stock_based_compensation": 9737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 323778000, "dividends_paid": 184093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -529368000, "free_cash_flow": 274974000, "net_change_in_cash": -2721000 }, "raw_data": { "income": { "ebit": "-121748000", "ebitda": "288554000", "netIncome": "130296000", "grossProfit": "316629000", "depreciation": "None", "totalRevenue": "525967000", "costOfRevenue": "209338000", "interestIncome": "61023000", "incomeBeforeTax": "54600000", "interestExpense": "61023000", "operatingIncome": "115665000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-42000", "reportedCurrency": "USD", "netInterestIncome": "-61023000", "nonInterestIncome": "None", "operatingExpenses": "200964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "1638000", "costofGoodsAndServicesSold": "209338000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "410302000", "sellingGeneralAndAdministrative": "29713000", "netIncomeFromContinuingOperations": "178326000" }, "balance": { "goodwill": "98918000", "inventory": "-23893000", "commonStock": "1262000", "currentDebt": "None", "investments": "None", "totalAssets": "3592429000", "longTermDebt": "1686311000", "shortTermDebt": "205000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77676000", "reportedCurrency": "USD", "retainedEarnings": "-1982542000", "totalLiabilities": "1880289000", "otherCurrentAssets": "46147000", "totalCurrentAssets": "200214000", "currentLongTermDebt": "205000000", "longTermInvestments": "21990000", "shortTermInvestments": "1199000", "currentNetReceivables": "173389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3392215000", "currentAccountsPayable": "129491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3016594000", "shortLongTermDebtTotal": "1891311000", "totalShareholderEquity": "1712140000", "capitalLeaseObligations": "35708000", "otherCurrentLiabilities": "-205000000", "totalCurrentLiabilities": "158270000", "otherNonCurrentLiabilities": "64487000", "totalNonCurrentLiabilities": "1722019000", "cashAndShortTermInvestments": "4571000", "commonStockSharesOutstanding": "130636000", "intangibleAssetsExcludingGoodwill": "77676000", "cashAndCashEquivalentsAtCarryingValue": "4571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130291000", "profitLoss": "None", "dividendPayout": "184093000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3095000", "operatingCashflow": "202869000", "capitalExpenditures": "72105000", "changeInReceivables": "-16094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-529368000", "cashflowFromInvestment": "323778000", "stockBasedCompensation": "9737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2721000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166286000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 143294000, "cost_of_revenue": 175886000, "gross_profit": -32592000, "ebit": 18422000, "ebitda": 77712000, "pretax_income": -12915000, "tax_provision": null, "net_income": -12915000, "net_income_to_common": -12915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2279000, "total_current_assets": 232495000, "total_assets": 4033931000, "short_term_debt": null, "long_term_debt": 2252351000, "total_debt": 2252351000, "total_liabilities": 2551005000, "total_equity": 1481427000, "shares_outstanding": 124806053, "goodwill_and_intangibles": 94046000 }, "cash_flow": { "operating_cash_flow": 28108000, "capital_expenditure": 38277000, "free_cash_flow": 66385000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313713, "ticker_id": 3103, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18422000", "ebitda": "77712000", "netIncome": "-12915000", "grossProfit": "-32592000", "depreciation": "None", "totalRevenue": "143294000", "costOfRevenue": "175886000", "interestIncome": "None", "incomeBeforeTax": "-12915000", "interestExpense": "31337000", "operatingIncome": "18789000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31929000", "nonInterestIncome": "None", "operatingExpenses": "-51381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59290000", "sellingGeneralAndAdministrative": "7909000", "netIncomeFromContinuingOperations": "-12915000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "4033931000", "longTermDebt": "2252351000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "40555000", "reportedCurrency": "USD", "retainedEarnings": "-2240270000", "totalLiabilities": "2551005000", "otherCurrentAssets": "6893000", "totalCurrentAssets": "232495000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801436000", "currentAccountsPayable": "158041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2275231000", "totalShareholderEquity": "1481427000", "capitalLeaseObligations": "22880000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "275774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2275231000", "cashAndShortTermInvestments": "2279000", "commonStockSharesOutstanding": "124806053", "intangibleAssetsExcludingGoodwill": "40555000", "cashAndCashEquivalentsAtCarryingValue": "2279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12915000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28108000", "capitalExpenditures": "38277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22777000", "cashflowFromInvestment": "-48341000", "stockBasedCompensation": "2225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143294000, "cost_of_revenue": 175886000, "gross_profit": -32592000, "research_and_development": null, "selling_general_admin": 7909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18422000, "depreciation_amortisation": 59290000, "ebitda": 77712000, "interest_expense": 31337000, "interest_income": null, "other_non_operating": null, "pretax_income": -12915000, "tax_provision": null, "effective_tax_rate": null, "net_income": -12915000, "net_income_continuing_ops": -12915000, "net_income_to_common": -12915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2279000, "short_term_investments": null, "net_receivables": 223323000, "inventory": null, "other_current_assets": null, "total_current_assets": 232495000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 40555000, "goodwill_and_intangibles": 94046000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3801436000, "total_assets": 4033931000, "short_term_debt": null, "accounts_payable": 158041000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275774000, "long_term_debt": 2252351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2275231000, "total_liabilities": 2551005000, "total_debt": 2252351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2240270000, "total_equity": 1481427000, "shares_outstanding": 124806053, "operating_cash_flow": 28108000, "stock_based_compensation": 2225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48341000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22777000, "free_cash_flow": 66385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18422000", "ebitda": "77712000", "netIncome": "-12915000", "grossProfit": "-32592000", "depreciation": "None", "totalRevenue": "143294000", "costOfRevenue": "175886000", "interestIncome": "None", "incomeBeforeTax": "-12915000", "interestExpense": "31337000", "operatingIncome": "18789000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31929000", "nonInterestIncome": "None", "operatingExpenses": "-51381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59290000", "sellingGeneralAndAdministrative": "7909000", "netIncomeFromContinuingOperations": "-12915000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1250000", "currentDebt": "None", "investments": "None", "totalAssets": "4033931000", "longTermDebt": "2252351000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "40555000", "reportedCurrency": "USD", "retainedEarnings": "-2240270000", "totalLiabilities": "2551005000", "otherCurrentAssets": "6893000", "totalCurrentAssets": "232495000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "223323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801436000", "currentAccountsPayable": "158041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2275231000", "totalShareholderEquity": "1481427000", "capitalLeaseObligations": "22880000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "275774000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2275231000", "cashAndShortTermInvestments": "2279000", "commonStockSharesOutstanding": "124806053", "intangibleAssetsExcludingGoodwill": "40555000", "cashAndCashEquivalentsAtCarryingValue": "2279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12915000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28108000", "capitalExpenditures": "38277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22777000", "cashflowFromInvestment": "-48341000", "stockBasedCompensation": "2225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 142853000, "cost_of_revenue": 174516000, "gross_profit": -31663000, "ebit": -10834000, "ebitda": 47194000, "pretax_income": -43240000, "tax_provision": null, "net_income": -43240000, "net_income_to_common": -43240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731000, "total_current_assets": 224231000, "total_assets": 4031354000, "short_term_debt": 111000, "long_term_debt": 2224712000, "total_debt": 2224823000, "total_liabilities": 2534651000, "total_equity": 1496703000, "shares_outstanding": 124519000, "goodwill_and_intangibles": 171686000 }, "cash_flow": { "operating_cash_flow": 50937000, "capital_expenditure": 41428000, "free_cash_flow": 92365000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313714, "ticker_id": 3103, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10834000", "ebitda": "47194000", "netIncome": "-43240000", "grossProfit": "-31663000", "depreciation": "None", "totalRevenue": "142853000", "costOfRevenue": "174516000", "interestIncome": "5594000", "incomeBeforeTax": "-43240000", "interestExpense": "32406000", "operatingIncome": "18908000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32406000", "nonInterestIncome": "None", "operatingExpenses": "-50571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58028000", "sellingGeneralAndAdministrative": "7457000", "netIncomeFromContinuingOperations": "-43240000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "4031354000", "longTermDebt": "2224712000", "shortTermDebt": "111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "118195000", "reportedCurrency": "USD", "retainedEarnings": "-2227350000", "totalLiabilities": "2534651000", "otherCurrentAssets": "3060000", "totalCurrentAssets": "224231000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807123000", "currentAccountsPayable": "172880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377338000", "shortLongTermDebtTotal": "2274360000", "totalShareholderEquity": "1496703000", "capitalLeaseObligations": "24824000", "otherCurrentLiabilities": "-172991000", "totalCurrentLiabilities": "112124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2422527000", "cashAndShortTermInvestments": "731000", "commonStockSharesOutstanding": "124519000", "intangibleAssetsExcludingGoodwill": "118195000", "cashAndCashEquivalentsAtCarryingValue": "731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43240000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50937000", "capitalExpenditures": "41428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000", "cashflowFromInvestment": "-55163000", "stockBasedCompensation": "2437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142853000, "cost_of_revenue": 174516000, "gross_profit": -31663000, "research_and_development": null, "selling_general_admin": 7457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10834000, "depreciation_amortisation": 58028000, "ebitda": 47194000, "interest_expense": 32406000, "interest_income": null, "other_non_operating": null, "pretax_income": -43240000, "tax_provision": null, "effective_tax_rate": null, "net_income": -43240000, "net_income_continuing_ops": -43240000, "net_income_to_common": -43240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731000, "short_term_investments": null, "net_receivables": 220440000, "inventory": null, "other_current_assets": null, "total_current_assets": 224231000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 118195000, "goodwill_and_intangibles": 171686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3807123000, "total_assets": 4031354000, "short_term_debt": 111000, "accounts_payable": 172880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112124000, "long_term_debt": 2224712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2422527000, "total_liabilities": 2534651000, "total_debt": 2224823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2227350000, "total_equity": 1496703000, "shares_outstanding": 124519000, "operating_cash_flow": 50937000, "stock_based_compensation": 2437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55163000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118000, "free_cash_flow": 92365000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10834000", "ebitda": "47194000", "netIncome": "-43240000", "grossProfit": "-31663000", "depreciation": "None", "totalRevenue": "142853000", "costOfRevenue": "174516000", "interestIncome": "5594000", "incomeBeforeTax": "-43240000", "interestExpense": "32406000", "operatingIncome": "18908000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-32406000", "nonInterestIncome": "None", "operatingExpenses": "-50571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58028000", "sellingGeneralAndAdministrative": "7457000", "netIncomeFromContinuingOperations": "-43240000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "4031354000", "longTermDebt": "2224712000", "shortTermDebt": "111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "118195000", "reportedCurrency": "USD", "retainedEarnings": "-2227350000", "totalLiabilities": "2534651000", "otherCurrentAssets": "3060000", "totalCurrentAssets": "224231000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220440000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807123000", "currentAccountsPayable": "172880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3377338000", "shortLongTermDebtTotal": "2274360000", "totalShareholderEquity": "1496703000", "capitalLeaseObligations": "24824000", "otherCurrentLiabilities": "-172991000", "totalCurrentLiabilities": "112124000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2422527000", "cashAndShortTermInvestments": "731000", "commonStockSharesOutstanding": "124519000", "intangibleAssetsExcludingGoodwill": "118195000", "cashAndCashEquivalentsAtCarryingValue": "731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43240000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50937000", "capitalExpenditures": "41428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000", "cashflowFromInvestment": "-55163000", "stockBasedCompensation": "2437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 139163000, "cost_of_revenue": 55890000, "gross_profit": 83273000, "ebit": 18511000, "ebitda": 75826000, "pretax_income": -13457000, "tax_provision": null, "net_income": -13462000, "net_income_to_common": -13462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2990000, "total_current_assets": 225455000, "total_assets": 4003728000, "short_term_debt": 0, "long_term_debt": 2193324000, "total_debt": 2193324000, "total_liabilities": 2466681000, "total_equity": 1535538000, "shares_outstanding": 124502203, "goodwill_and_intangibles": 101724000 }, "cash_flow": { "operating_cash_flow": 35811000, "capital_expenditure": 34241000, "free_cash_flow": 70052000, "dividends_paid": 7000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313716, "ticker_id": 3103, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18511000", "ebitda": "75826000", "netIncome": "-13462000", "grossProfit": "83273000", "depreciation": "None", "totalRevenue": "139163000", "costOfRevenue": "55890000", "interestIncome": "31968000", "incomeBeforeTax": "-13457000", "interestExpense": "31968000", "operatingIncome": "18351000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31968000", "nonInterestIncome": "None", "operatingExpenses": "64922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57315000", "sellingGeneralAndAdministrative": "7607000", "netIncomeFromContinuingOperations": "-13457000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "4003728000", "longTermDebt": "2193324000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "48233000", "reportedCurrency": "USD", "retainedEarnings": "-2184104000", "totalLiabilities": "2466681000", "otherCurrentAssets": "5145000", "totalCurrentAssets": "225455000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3778273000", "currentAccountsPayable": "135220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3383025000", "shortLongTermDebtTotal": "2220112000", "totalShareholderEquity": "1535538000", "capitalLeaseObligations": "26788000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "246394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2220287000", "cashAndShortTermInvestments": "2990000", "commonStockSharesOutstanding": "124502203", "intangibleAssetsExcludingGoodwill": "48233000", "cashAndCashEquivalentsAtCarryingValue": "2990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13457000", "profitLoss": "None", "dividendPayout": "7000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35811000", "capitalExpenditures": "34241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13655000", "cashflowFromInvestment": "-49146000", "stockBasedCompensation": "2579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139163000, "cost_of_revenue": 55890000, "gross_profit": 83273000, "research_and_development": null, "selling_general_admin": 7607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18511000, "depreciation_amortisation": 57315000, "ebitda": 75826000, "interest_expense": 31968000, "interest_income": null, "other_non_operating": null, "pretax_income": -13457000, "tax_provision": null, "effective_tax_rate": null, "net_income": -13462000, "net_income_continuing_ops": -13457000, "net_income_to_common": -13462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2990000, "short_term_investments": null, "net_receivables": 217320000, "inventory": null, "other_current_assets": null, "total_current_assets": 225455000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 48233000, "goodwill_and_intangibles": 101724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3778273000, "total_assets": 4003728000, "short_term_debt": 0, "accounts_payable": 135220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246394000, "long_term_debt": 2193324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2220287000, "total_liabilities": 2466681000, "total_debt": 2193324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2184104000, "total_equity": 1535538000, "shares_outstanding": 124502203, "operating_cash_flow": 35811000, "stock_based_compensation": 2579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49146000, "dividends_paid": 7000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13655000, "free_cash_flow": 70052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18511000", "ebitda": "75826000", "netIncome": "-13462000", "grossProfit": "83273000", "depreciation": "None", "totalRevenue": "139163000", "costOfRevenue": "55890000", "interestIncome": "31968000", "incomeBeforeTax": "-13457000", "interestExpense": "31968000", "operatingIncome": "18351000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31968000", "nonInterestIncome": "None", "operatingExpenses": "64922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57315000", "sellingGeneralAndAdministrative": "7607000", "netIncomeFromContinuingOperations": "-13457000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "4003728000", "longTermDebt": "2193324000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "48233000", "reportedCurrency": "USD", "retainedEarnings": "-2184104000", "totalLiabilities": "2466681000", "otherCurrentAssets": "5145000", "totalCurrentAssets": "225455000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3778273000", "currentAccountsPayable": "135220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3383025000", "shortLongTermDebtTotal": "2220112000", "totalShareholderEquity": "1535538000", "capitalLeaseObligations": "26788000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "246394000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2220287000", "cashAndShortTermInvestments": "2990000", "commonStockSharesOutstanding": "124502203", "intangibleAssetsExcludingGoodwill": "48233000", "cashAndCashEquivalentsAtCarryingValue": "2990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13457000", "profitLoss": "None", "dividendPayout": "7000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35811000", "capitalExpenditures": "34241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13655000", "cashflowFromInvestment": "-49146000", "stockBasedCompensation": "2579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 140292000, "cost_of_revenue": 111041000, "gross_profit": 29251000, "ebit": 21291000, "ebitda": 76722000, "pretax_income": -16806000, "tax_provision": null, "net_income": -16806000, "net_income_to_common": -16806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3314000, "total_current_assets": 219226000, "total_assets": 3980263000, "short_term_debt": 0, "long_term_debt": 2177752000, "total_debt": 2177752000, "total_liabilities": 2432253000, "total_equity": 1546499000, "shares_outstanding": 124458941, "goodwill_and_intangibles": 105743000 }, "cash_flow": { "operating_cash_flow": 50103000, "capital_expenditure": 41943000, "free_cash_flow": 92046000, "dividends_paid": 14000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313717, "ticker_id": 3103, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21291000", "ebitda": "76722000", "netIncome": "-16806000", "grossProfit": "29251000", "depreciation": "None", "totalRevenue": "140292000", "costOfRevenue": "111041000", "interestIncome": "31954000", "incomeBeforeTax": "-16806000", "interestExpense": "31954000", "operatingIncome": "21291000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31954000", "nonInterestIncome": "None", "operatingExpenses": "7960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55431000", "sellingGeneralAndAdministrative": "7960000", "netIncomeFromContinuingOperations": "-16806000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "3980263000", "longTermDebt": "2177752000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52252000", "reportedCurrency": "USD", "retainedEarnings": "-2170642000", "totalLiabilities": "2432253000", "otherCurrentAssets": "4501000", "totalCurrentAssets": "219226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3761037000", "currentAccountsPayable": "131104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3364979000", "shortLongTermDebtTotal": "2206504000", "totalShareholderEquity": "1546499000", "capitalLeaseObligations": "28752000", "otherCurrentLiabilities": "-131104000", "totalCurrentLiabilities": "225633000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2206620000", "cashAndShortTermInvestments": "3314000", "commonStockSharesOutstanding": "124458941", "intangibleAssetsExcludingGoodwill": "52252000", "cashAndCashEquivalentsAtCarryingValue": "3314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16806000", "profitLoss": "None", "dividendPayout": "14000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50103000", "capitalExpenditures": "41943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17649000", "cashflowFromInvestment": "-31273000", "stockBasedCompensation": "2457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140292000, "cost_of_revenue": 111041000, "gross_profit": 29251000, "research_and_development": null, "selling_general_admin": 7960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21291000, "depreciation_amortisation": 55431000, "ebitda": 76722000, "interest_expense": 31954000, "interest_income": null, "other_non_operating": null, "pretax_income": -16806000, "tax_provision": null, "effective_tax_rate": null, "net_income": -16806000, "net_income_continuing_ops": -16806000, "net_income_to_common": -16806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3314000, "short_term_investments": null, "net_receivables": 211411000, "inventory": null, "other_current_assets": null, "total_current_assets": 219226000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 52252000, "goodwill_and_intangibles": 105743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3761037000, "total_assets": 3980263000, "short_term_debt": 0, "accounts_payable": 131104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225633000, "long_term_debt": 2177752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2206620000, "total_liabilities": 2432253000, "total_debt": 2177752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2170642000, "total_equity": 1546499000, "shares_outstanding": 124458941, "operating_cash_flow": 50103000, "stock_based_compensation": 2457000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31273000, "dividends_paid": 14000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17649000, "free_cash_flow": 92046000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21291000", "ebitda": "76722000", "netIncome": "-16806000", "grossProfit": "29251000", "depreciation": "None", "totalRevenue": "140292000", "costOfRevenue": "111041000", "interestIncome": "31954000", "incomeBeforeTax": "-16806000", "interestExpense": "31954000", "operatingIncome": "21291000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31954000", "nonInterestIncome": "None", "operatingExpenses": "7960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55431000", "sellingGeneralAndAdministrative": "7960000", "netIncomeFromContinuingOperations": "-16806000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1245000", "currentDebt": "None", "investments": "None", "totalAssets": "3980263000", "longTermDebt": "2177752000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "52252000", "reportedCurrency": "USD", "retainedEarnings": "-2170642000", "totalLiabilities": "2432253000", "otherCurrentAssets": "4501000", "totalCurrentAssets": "219226000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3761037000", "currentAccountsPayable": "131104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3364979000", "shortLongTermDebtTotal": "2206504000", "totalShareholderEquity": "1546499000", "capitalLeaseObligations": "28752000", "otherCurrentLiabilities": "-131104000", "totalCurrentLiabilities": "225633000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2206620000", "cashAndShortTermInvestments": "3314000", "commonStockSharesOutstanding": "124458941", "intangibleAssetsExcludingGoodwill": "52252000", "cashAndCashEquivalentsAtCarryingValue": "3314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16806000", "profitLoss": "None", "dividendPayout": "14000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50103000", "capitalExpenditures": "41943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17649000", "cashflowFromInvestment": "-31273000", "stockBasedCompensation": "2457000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 142686000, "cost_of_revenue": 57914000, "gross_profit": 84772000, "ebit": 21579000, "ebitda": 78817000, "pretax_income": -10098000, "tax_provision": null, "net_income": -10104000, "net_income_to_common": -10104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2911000, "total_current_assets": 214888000, "total_assets": 4003957000, "short_term_debt": 0, "long_term_debt": 2186231000, "total_debt": 2186231000, "total_liabilities": 2442226000, "total_equity": 1560208000, "shares_outstanding": 124257969, "goodwill_and_intangibles": 109667000 }, "cash_flow": { "operating_cash_flow": 3714000, "capital_expenditure": 39629000, "free_cash_flow": 43343000, "dividends_paid": 30840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313718, "ticker_id": 3103, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21579000", "ebitda": "78817000", "netIncome": "-10104000", "grossProfit": "84772000", "depreciation": "None", "totalRevenue": "142686000", "costOfRevenue": "57914000", "interestIncome": "31677000", "incomeBeforeTax": "-10098000", "interestExpense": "31677000", "operatingIncome": "20895000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31677000", "nonInterestIncome": "None", "operatingExpenses": "63877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57238000", "sellingGeneralAndAdministrative": "7563000", "netIncomeFromContinuingOperations": "-10098000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "4003957000", "longTermDebt": "2186231000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "56176000", "reportedCurrency": "USD", "retainedEarnings": "-2153834000", "totalLiabilities": "2442226000", "otherCurrentAssets": "3723000", "totalCurrentAssets": "214888000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3789069000", "currentAccountsPayable": "119994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392934000", "shortLongTermDebtTotal": "2216951000", "totalShareholderEquity": "1560208000", "capitalLeaseObligations": "30720000", "otherCurrentLiabilities": "-119994000", "totalCurrentLiabilities": "224982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2217244000", "cashAndShortTermInvestments": "2911000", "commonStockSharesOutstanding": "124257969", "intangibleAssetsExcludingGoodwill": "56176000", "cashAndCashEquivalentsAtCarryingValue": "2911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10098000", "profitLoss": "None", "dividendPayout": "30840000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3714000", "capitalExpenditures": "39629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71196000", "cashflowFromInvestment": "-39766000", "stockBasedCompensation": "2193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142686000, "cost_of_revenue": 57914000, "gross_profit": 84772000, "research_and_development": null, "selling_general_admin": 7563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21579000, "depreciation_amortisation": 57238000, "ebitda": 78817000, "interest_expense": 31677000, "interest_income": null, "other_non_operating": null, "pretax_income": -10098000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10104000, "net_income_continuing_ops": -10098000, "net_income_to_common": -10104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2911000, "short_term_investments": null, "net_receivables": 208254000, "inventory": null, "other_current_assets": null, "total_current_assets": 214888000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 56176000, "goodwill_and_intangibles": 109667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3789069000, "total_assets": 4003957000, "short_term_debt": 0, "accounts_payable": 119994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224982000, "long_term_debt": 2186231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2217244000, "total_liabilities": 2442226000, "total_debt": 2186231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2153834000, "total_equity": 1560208000, "shares_outstanding": 124257969, "operating_cash_flow": 3714000, "stock_based_compensation": 2193000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39766000, "dividends_paid": 30840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71196000, "free_cash_flow": 43343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21579000", "ebitda": "78817000", "netIncome": "-10104000", "grossProfit": "84772000", "depreciation": "None", "totalRevenue": "142686000", "costOfRevenue": "57914000", "interestIncome": "31677000", "incomeBeforeTax": "-10098000", "interestExpense": "31677000", "operatingIncome": "20895000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-31677000", "nonInterestIncome": "None", "operatingExpenses": "63877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57238000", "sellingGeneralAndAdministrative": "7563000", "netIncomeFromContinuingOperations": "-10098000" }, "balance": { "goodwill": "53491000", "inventory": "None", "commonStock": "1244000", "currentDebt": "None", "investments": "None", "totalAssets": "4003957000", "longTermDebt": "2186231000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "56176000", "reportedCurrency": "USD", "retainedEarnings": "-2153834000", "totalLiabilities": "2442226000", "otherCurrentAssets": "3723000", "totalCurrentAssets": "214888000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3789069000", "currentAccountsPayable": "119994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392934000", "shortLongTermDebtTotal": "2216951000", "totalShareholderEquity": "1560208000", "capitalLeaseObligations": "30720000", "otherCurrentLiabilities": "-119994000", "totalCurrentLiabilities": "224982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2217244000", "cashAndShortTermInvestments": "2911000", "commonStockSharesOutstanding": "124257969", "intangibleAssetsExcludingGoodwill": "56176000", "cashAndCashEquivalentsAtCarryingValue": "2911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10098000", "profitLoss": "None", "dividendPayout": "30840000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3714000", "capitalExpenditures": "39629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71196000", "cashflowFromInvestment": "-39766000", "stockBasedCompensation": "2193000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 143231000, "cost_of_revenue": 58605000, "gross_profit": 84626000, "ebit": 1652000, "ebitda": 58224000, "pretax_income": -29977000, "tax_provision": -29977000000, "net_income": -29978000, "net_income_to_common": -29978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109637000, "total_current_assets": 313189000, "total_assets": 4114651000, "short_term_debt": 250000000, "long_term_debt": 1972346000, "total_debt": 2222346000, "total_liabilities": 2526524000, "total_equity": 1586604000, "shares_outstanding": 123939000, "goodwill_and_intangibles": 113970000 }, "cash_flow": { "operating_cash_flow": 65041000, "capital_expenditure": 72122000, "free_cash_flow": 137163000, "dividends_paid": 216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313719, "ticker_id": 3103, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1652000", "ebitda": "58224000", "netIncome": "-29978000", "grossProfit": "84626000", "depreciation": "None", "totalRevenue": "143231000", "costOfRevenue": "58605000", "interestIncome": "31629000", "incomeBeforeTax": "-29977000", "interestExpense": "31629000", "operatingIncome": "15404000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29977000000", "reportedCurrency": "USD", "netInterestIncome": "-31629000", "nonInterestIncome": "None", "operatingExpenses": "69222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56572000", "sellingGeneralAndAdministrative": "12650000", "netIncomeFromContinuingOperations": "-29977000" }, "balance": { "goodwill": "53491000", "inventory": "0", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "4114651000", "longTermDebt": "1972346000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60479000", "reportedCurrency": "USD", "retainedEarnings": "-2128194000", "totalLiabilities": "2526524000", "otherCurrentAssets": "4245000", "totalCurrentAssets": "313189000", "currentLongTermDebt": "250000000", "longTermInvestments": "None", "shortTermInvestments": "109527363000", "currentNetReceivables": "199307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801462000", "currentAccountsPayable": "149048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3400760000", "shortLongTermDebtTotal": "2505140000", "totalShareholderEquity": "1586604000", "capitalLeaseObligations": "32794000", "otherCurrentLiabilities": "-234702000", "totalCurrentLiabilities": "271376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2255148000", "cashAndShortTermInvestments": "109637000", "commonStockSharesOutstanding": "123939000", "intangibleAssetsExcludingGoodwill": "60479000", "cashAndCashEquivalentsAtCarryingValue": "109637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29975000", "profitLoss": "None", "dividendPayout": "216000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65041000", "capitalExpenditures": "72122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2070000", "cashflowFromInvestment": "-86056000", "stockBasedCompensation": "3285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143231000, "cost_of_revenue": 58605000, "gross_profit": 84626000, "research_and_development": null, "selling_general_admin": 12650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1652000, "depreciation_amortisation": 56572000, "ebitda": 58224000, "interest_expense": 31629000, "interest_income": null, "other_non_operating": null, "pretax_income": -29977000, "tax_provision": -29977000000, "effective_tax_rate": null, "net_income": -29978000, "net_income_continuing_ops": -29977000, "net_income_to_common": -29978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109637000, "short_term_investments": 109527363000, "net_receivables": 199307000, "inventory": 0, "other_current_assets": null, "total_current_assets": 313189000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 60479000, "goodwill_and_intangibles": 113970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3801462000, "total_assets": 4114651000, "short_term_debt": 250000000, "accounts_payable": 149048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271376000, "long_term_debt": 1972346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2255148000, "total_liabilities": 2526524000, "total_debt": 2222346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2128194000, "total_equity": 1586604000, "shares_outstanding": 123939000, "operating_cash_flow": 65041000, "stock_based_compensation": 3285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86056000, "dividends_paid": 216000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2070000, "free_cash_flow": 137163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1652000", "ebitda": "58224000", "netIncome": "-29978000", "grossProfit": "84626000", "depreciation": "None", "totalRevenue": "143231000", "costOfRevenue": "58605000", "interestIncome": "31629000", "incomeBeforeTax": "-29977000", "interestExpense": "31629000", "operatingIncome": "15404000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29977000000", "reportedCurrency": "USD", "netInterestIncome": "-31629000", "nonInterestIncome": "None", "operatingExpenses": "69222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56572000", "sellingGeneralAndAdministrative": "12650000", "netIncomeFromContinuingOperations": "-29977000" }, "balance": { "goodwill": "53491000", "inventory": "0", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "4114651000", "longTermDebt": "1972346000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60479000", "reportedCurrency": "USD", "retainedEarnings": "-2128194000", "totalLiabilities": "2526524000", "otherCurrentAssets": "4245000", "totalCurrentAssets": "313189000", "currentLongTermDebt": "250000000", "longTermInvestments": "None", "shortTermInvestments": "109527363000", "currentNetReceivables": "199307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801462000", "currentAccountsPayable": "149048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3400760000", "shortLongTermDebtTotal": "2505140000", "totalShareholderEquity": "1586604000", "capitalLeaseObligations": "32794000", "otherCurrentLiabilities": "-234702000", "totalCurrentLiabilities": "271376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2255148000", "cashAndShortTermInvestments": "109637000", "commonStockSharesOutstanding": "123939000", "intangibleAssetsExcludingGoodwill": "60479000", "cashAndCashEquivalentsAtCarryingValue": "109637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29975000", "profitLoss": "None", "dividendPayout": "216000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65041000", "capitalExpenditures": "72122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2070000", "cashflowFromInvestment": "-86056000", "stockBasedCompensation": "3285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 139293000, "cost_of_revenue": 57510000, "gross_profit": 81783000, "ebit": 18907000, "ebitda": 74974000, "pretax_income": -11519000, "tax_provision": -56067000, "net_income": -11519000, "net_income_to_common": -11519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133624000, "total_current_assets": 333834000, "total_assets": 4138217000, "short_term_debt": 251035000, "long_term_debt": 2221907000, "total_debt": 2472942000, "total_liabilities": 2508049000, "total_equity": 1628633000, "shares_outstanding": 124000000, "goodwill_and_intangibles": 118876000 }, "cash_flow": { "operating_cash_flow": 42884000, "capital_expenditure": 42995000, "free_cash_flow": 85879000, "dividends_paid": 15507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313721, "ticker_id": 3103, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18907000", "ebitda": "74974000", "netIncome": "-11519000", "grossProfit": "81783000", "depreciation": "None", "totalRevenue": "139293000", "costOfRevenue": "57510000", "interestIncome": "32072000", "incomeBeforeTax": "-11519000", "interestExpense": "32072000", "operatingIncome": "18907000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-56067000", "reportedCurrency": "USD", "netInterestIncome": "-32072000", "nonInterestIncome": "None", "operatingExpenses": "62876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56067000", "sellingGeneralAndAdministrative": "6809000", "netIncomeFromContinuingOperations": "-11519000" }, "balance": { "goodwill": "53491000", "inventory": "333834000", "commonStock": "1240000", "currentDebt": "None", "investments": "None", "totalAssets": "4138217000", "longTermDebt": "2221907000", "shortTermDebt": "251035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "65385000", "reportedCurrency": "USD", "retainedEarnings": "-2082716000", "totalLiabilities": "2508049000", "otherCurrentAssets": "3343000", "totalCurrentAssets": "333834000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3804383000", "currentAccountsPayable": "150648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3396489000", "shortLongTermDebtTotal": "2257072000", "totalShareholderEquity": "1628633000", "capitalLeaseObligations": "35165000", "otherCurrentLiabilities": "-251035000", "totalCurrentLiabilities": "249942000", "otherNonCurrentLiabilities": "35165000", "totalNonCurrentLiabilities": "2258107000", "cashAndShortTermInvestments": "133624000", "commonStockSharesOutstanding": "124000000", "intangibleAssetsExcludingGoodwill": "65385000", "cashAndCashEquivalentsAtCarryingValue": "133624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11519000", "profitLoss": "None", "dividendPayout": "15507000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42884000", "capitalExpenditures": "42995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16701000", "cashflowFromInvestment": "-33038000", "stockBasedCompensation": "2185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139293000, "cost_of_revenue": 57510000, "gross_profit": 81783000, "research_and_development": null, "selling_general_admin": 6809000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18907000, "depreciation_amortisation": 56067000, "ebitda": 74974000, "interest_expense": 32072000, "interest_income": null, "other_non_operating": null, "pretax_income": -11519000, "tax_provision": -56067000, "effective_tax_rate": null, "net_income": -11519000, "net_income_continuing_ops": -11519000, "net_income_to_common": -11519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133624000, "short_term_investments": null, "net_receivables": 196867000, "inventory": 333834000, "other_current_assets": null, "total_current_assets": 333834000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 65385000, "goodwill_and_intangibles": 118876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3804383000, "total_assets": 4138217000, "short_term_debt": 251035000, "accounts_payable": 150648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249942000, "long_term_debt": 2221907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2258107000, "total_liabilities": 2508049000, "total_debt": 2472942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2082716000, "total_equity": 1628633000, "shares_outstanding": 124000000, "operating_cash_flow": 42884000, "stock_based_compensation": 2185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33038000, "dividends_paid": 15507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16701000, "free_cash_flow": 85879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18907000", "ebitda": "74974000", "netIncome": "-11519000", "grossProfit": "81783000", "depreciation": "None", "totalRevenue": "139293000", "costOfRevenue": "57510000", "interestIncome": "32072000", "incomeBeforeTax": "-11519000", "interestExpense": "32072000", "operatingIncome": "18907000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-56067000", "reportedCurrency": "USD", "netInterestIncome": "-32072000", "nonInterestIncome": "None", "operatingExpenses": "62876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56067000", "sellingGeneralAndAdministrative": "6809000", "netIncomeFromContinuingOperations": "-11519000" }, "balance": { "goodwill": "53491000", "inventory": "333834000", "commonStock": "1240000", "currentDebt": "None", "investments": "None", "totalAssets": "4138217000", "longTermDebt": "2221907000", "shortTermDebt": "251035000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "65385000", "reportedCurrency": "USD", "retainedEarnings": "-2082716000", "totalLiabilities": "2508049000", "otherCurrentAssets": "3343000", "totalCurrentAssets": "333834000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196867000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3804383000", "currentAccountsPayable": "150648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3396489000", "shortLongTermDebtTotal": "2257072000", "totalShareholderEquity": "1628633000", "capitalLeaseObligations": "35165000", "otherCurrentLiabilities": "-251035000", "totalCurrentLiabilities": "249942000", "otherNonCurrentLiabilities": "35165000", "totalNonCurrentLiabilities": "2258107000", "cashAndShortTermInvestments": "133624000", "commonStockSharesOutstanding": "124000000", "intangibleAssetsExcludingGoodwill": "65385000", "cashAndCashEquivalentsAtCarryingValue": "133624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11519000", "profitLoss": "None", "dividendPayout": "15507000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42884000", "capitalExpenditures": "42995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16701000", "cashflowFromInvestment": "-33038000", "stockBasedCompensation": "2185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 143262000, "cost_of_revenue": 58565000, "gross_profit": 84697000, "ebit": 19434000, "ebitda": 76345000, "pretax_income": -9807000, "tax_provision": 2000, "net_income": -9809000, "net_income_to_common": -9809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138454000, "total_current_assets": 360344000, "total_assets": 4158643000, "short_term_debt": 250000000, "long_term_debt": 2221738000, "total_debt": 2471738000, "total_liabilities": 2500319000, "total_equity": 1656782000, "shares_outstanding": 123953442, "goodwill_and_intangibles": 124255000 }, "cash_flow": { "operating_cash_flow": 66826000, "capital_expenditure": 50928000, "free_cash_flow": 117754000, "dividends_paid": 15513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313722, "ticker_id": 3103, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19434000", "ebitda": "76345000", "netIncome": "-9809000", "grossProfit": "84697000", "depreciation": "None", "totalRevenue": "143262000", "costOfRevenue": "58565000", "interestIncome": "None", "incomeBeforeTax": "-9807000", "interestExpense": "29569000", "operatingIncome": "19434000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-29569000", "nonInterestIncome": "None", "operatingExpenses": "65263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56911000", "sellingGeneralAndAdministrative": "8352000", "netIncomeFromContinuingOperations": "-9807000" }, "balance": { "goodwill": "53491000", "inventory": "-3578000", "commonStock": "1240000", "currentDebt": "None", "investments": "None", "totalAssets": "4158643000", "longTermDebt": "2221738000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "70764000", "reportedCurrency": "USD", "retainedEarnings": "-2055697000", "totalLiabilities": "2500319000", "otherCurrentAssets": "27358000", "totalCurrentAssets": "360344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3578000", "currentNetReceivables": "194532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3798299000", "currentAccountsPayable": "140793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2259395000", "totalShareholderEquity": "1656782000", "capitalLeaseObligations": "37657000", "otherCurrentLiabilities": "-109207000", "totalCurrentLiabilities": "140793000", "otherNonCurrentLiabilities": "37657000", "totalNonCurrentLiabilities": "2109556000", "cashAndShortTermInvestments": "138454000", "commonStockSharesOutstanding": "123953442", "intangibleAssetsExcludingGoodwill": "70764000", "cashAndCashEquivalentsAtCarryingValue": "138454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9809000", "profitLoss": "None", "dividendPayout": "15513000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66826000", "capitalExpenditures": "50928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134786000", "cashflowFromInvestment": "-65555000", "stockBasedCompensation": "2201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143262000, "cost_of_revenue": 58565000, "gross_profit": 84697000, "research_and_development": null, "selling_general_admin": 8352000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19434000, "depreciation_amortisation": 56911000, "ebitda": 76345000, "interest_expense": 29569000, "interest_income": null, "other_non_operating": null, "pretax_income": -9807000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -9809000, "net_income_continuing_ops": -9807000, "net_income_to_common": -9809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138454000, "short_term_investments": 3578000, "net_receivables": 194532000, "inventory": -3578000, "other_current_assets": null, "total_current_assets": 360344000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 70764000, "goodwill_and_intangibles": 124255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3798299000, "total_assets": 4158643000, "short_term_debt": 250000000, "accounts_payable": 140793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140793000, "long_term_debt": 2221738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2109556000, "total_liabilities": 2500319000, "total_debt": 2471738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2055697000, "total_equity": 1656782000, "shares_outstanding": 123953442, "operating_cash_flow": 66826000, "stock_based_compensation": 2201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65555000, "dividends_paid": 15513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134786000, "free_cash_flow": 117754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19434000", "ebitda": "76345000", "netIncome": "-9809000", "grossProfit": "84697000", "depreciation": "None", "totalRevenue": "143262000", "costOfRevenue": "58565000", "interestIncome": "None", "incomeBeforeTax": "-9807000", "interestExpense": "29569000", "operatingIncome": "19434000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-29569000", "nonInterestIncome": "None", "operatingExpenses": "65263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56911000", "sellingGeneralAndAdministrative": "8352000", "netIncomeFromContinuingOperations": "-9807000" }, "balance": { "goodwill": "53491000", "inventory": "-3578000", "commonStock": "1240000", "currentDebt": "None", "investments": "None", "totalAssets": "4158643000", "longTermDebt": "2221738000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "70764000", "reportedCurrency": "USD", "retainedEarnings": "-2055697000", "totalLiabilities": "2500319000", "otherCurrentAssets": "27358000", "totalCurrentAssets": "360344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3578000", "currentNetReceivables": "194532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3798299000", "currentAccountsPayable": "140793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2259395000", "totalShareholderEquity": "1656782000", "capitalLeaseObligations": "37657000", "otherCurrentLiabilities": "-109207000", "totalCurrentLiabilities": "140793000", "otherNonCurrentLiabilities": "37657000", "totalNonCurrentLiabilities": "2109556000", "cashAndShortTermInvestments": "138454000", "commonStockSharesOutstanding": "123953442", "intangibleAssetsExcludingGoodwill": "70764000", "cashAndCashEquivalentsAtCarryingValue": "138454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9809000", "profitLoss": "None", "dividendPayout": "15513000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66826000", "capitalExpenditures": "50928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134786000", "cashflowFromInvestment": "-65555000", "stockBasedCompensation": "2201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 144538000, "cost_of_revenue": 59444000, "gross_profit": 85094000, "ebit": 20493000, "ebitda": 77482000, "pretax_income": -27761000, "tax_provision": 31453000, "net_income": -27763000, "net_income_to_common": -27763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 202853000, "total_assets": 3993996000, "short_term_debt": 216000000, "long_term_debt": 2070070000, "total_debt": 2286070000, "total_liabilities": 2312084000, "total_equity": 1680359000, "shares_outstanding": 123800000, "goodwill_and_intangibles": 130225000 }, "cash_flow": { "operating_cash_flow": 23361000, "capital_expenditure": 46063000, "free_cash_flow": 69424000, "dividends_paid": 30628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313723, "ticker_id": 3103, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20493000", "ebitda": "77482000", "netIncome": "-27763000", "grossProfit": "85094000", "depreciation": "None", "totalRevenue": "144538000", "costOfRevenue": "59444000", "interestIncome": "None", "incomeBeforeTax": "-27761000", "interestExpense": "29714000", "operatingIncome": "20493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31453000", "reportedCurrency": "USD", "netInterestIncome": "-29714000", "nonInterestIncome": "None", "operatingExpenses": "64601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56989000", "sellingGeneralAndAdministrative": "7612000", "netIncomeFromContinuingOperations": "-27761000" }, "balance": { "goodwill": "53491000", "inventory": "4221000", "commonStock": "1239000", "currentDebt": "None", "investments": "None", "totalAssets": "3993996000", "longTermDebt": "2070070000", "shortTermDebt": "216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "76734000", "reportedCurrency": "USD", "retainedEarnings": "-2030389000", "totalLiabilities": "2312084000", "otherCurrentAssets": "4221000", "totalCurrentAssets": "202853000", "currentLongTermDebt": "216000000", "longTermInvestments": "None", "shortTermInvestments": "4148000", "currentNetReceivables": "195088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791143000", "currentAccountsPayable": "106638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2110307000", "totalShareholderEquity": "1680359000", "capitalLeaseObligations": "40237000", "otherCurrentLiabilities": "-275000000", "totalCurrentLiabilities": "417777000", "otherNonCurrentLiabilities": "40237000", "totalNonCurrentLiabilities": "1894307000", "cashAndShortTermInvestments": "3544000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "76734000", "cashAndCashEquivalentsAtCarryingValue": "3544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27761000", "profitLoss": "None", "dividendPayout": "30628000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23361000", "capitalExpenditures": "46063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17835000", "cashflowFromInvestment": "-1967000", "stockBasedCompensation": "1881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144538000, "cost_of_revenue": 59444000, "gross_profit": 85094000, "research_and_development": null, "selling_general_admin": 7612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20493000, "depreciation_amortisation": 56989000, "ebitda": 77482000, "interest_expense": 29714000, "interest_income": null, "other_non_operating": null, "pretax_income": -27761000, "tax_provision": 31453000, "effective_tax_rate": null, "net_income": -27763000, "net_income_continuing_ops": -27761000, "net_income_to_common": -27763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3544000, "short_term_investments": 4148000, "net_receivables": 195088000, "inventory": 4221000, "other_current_assets": null, "total_current_assets": 202853000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 76734000, "goodwill_and_intangibles": 130225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3791143000, "total_assets": 3993996000, "short_term_debt": 216000000, "accounts_payable": 106638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 417777000, "long_term_debt": 2070070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1894307000, "total_liabilities": 2312084000, "total_debt": 2286070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2030389000, "total_equity": 1680359000, "shares_outstanding": 123800000, "operating_cash_flow": 23361000, "stock_based_compensation": 1881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1967000, "dividends_paid": 30628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17835000, "free_cash_flow": 69424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20493000", "ebitda": "77482000", "netIncome": "-27763000", "grossProfit": "85094000", "depreciation": "None", "totalRevenue": "144538000", "costOfRevenue": "59444000", "interestIncome": "None", "incomeBeforeTax": "-27761000", "interestExpense": "29714000", "operatingIncome": "20493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31453000", "reportedCurrency": "USD", "netInterestIncome": "-29714000", "nonInterestIncome": "None", "operatingExpenses": "64601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56989000", "sellingGeneralAndAdministrative": "7612000", "netIncomeFromContinuingOperations": "-27761000" }, "balance": { "goodwill": "53491000", "inventory": "4221000", "commonStock": "1239000", "currentDebt": "None", "investments": "None", "totalAssets": "3993996000", "longTermDebt": "2070070000", "shortTermDebt": "216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "76734000", "reportedCurrency": "USD", "retainedEarnings": "-2030389000", "totalLiabilities": "2312084000", "otherCurrentAssets": "4221000", "totalCurrentAssets": "202853000", "currentLongTermDebt": "216000000", "longTermInvestments": "None", "shortTermInvestments": "4148000", "currentNetReceivables": "195088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791143000", "currentAccountsPayable": "106638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2110307000", "totalShareholderEquity": "1680359000", "capitalLeaseObligations": "40237000", "otherCurrentLiabilities": "-275000000", "totalCurrentLiabilities": "417777000", "otherNonCurrentLiabilities": "40237000", "totalNonCurrentLiabilities": "1894307000", "cashAndShortTermInvestments": "3544000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "76734000", "cashAndCashEquivalentsAtCarryingValue": "3544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27761000", "profitLoss": "None", "dividendPayout": "30628000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23361000", "capitalExpenditures": "46063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17835000", "cashflowFromInvestment": "-1967000", "stockBasedCompensation": "1881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 145331000, "cost_of_revenue": 59085000, "gross_profit": 86246000, "ebit": 16801000, "ebitda": 67781000, "pretax_income": -28027000, "tax_provision": 39000, "net_income": -28030000, "net_income_to_common": -28030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 825000, "total_current_assets": 234393000, "total_assets": 4057082000, "short_term_debt": 150154000, "long_term_debt": 2054596000, "total_debt": 2204750000, "total_liabilities": 2334110000, "total_equity": 1721414000, "shares_outstanding": 123715298, "goodwill_and_intangibles": 136079000 }, "cash_flow": { "operating_cash_flow": 49600000, "capital_expenditure": 44799000, "free_cash_flow": 94399000, "dividends_paid": 336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313724, "ticker_id": 3103, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16801000", "ebitda": "67781000", "netIncome": "-28030000", "grossProfit": "86246000", "depreciation": "None", "totalRevenue": "145331000", "costOfRevenue": "59085000", "interestIncome": "None", "incomeBeforeTax": "-28027000", "interestExpense": "28431000", "operatingIncome": "79069000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39000", "reportedCurrency": "USD", "netInterestIncome": "-28431000", "nonInterestIncome": "None", "operatingExpenses": "7177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50980000", "sellingGeneralAndAdministrative": "7177000", "netIncomeFromContinuingOperations": "-28027000" }, "balance": { "goodwill": "53491000", "inventory": "-3032000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4057082000", "longTermDebt": "2054596000", "shortTermDebt": "150154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "82588000", "reportedCurrency": "USD", "retainedEarnings": "-1987147000", "totalLiabilities": "2334110000", "otherCurrentAssets": "42797000", "totalCurrentAssets": "234393000", "currentLongTermDebt": "150154000", "longTermInvestments": "None", "shortTermInvestments": "3032000", "currentNetReceivables": "190771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3822689000", "currentAccountsPayable": "131516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2097521000", "totalShareholderEquity": "1721414000", "capitalLeaseObligations": "42925000", "otherCurrentLiabilities": "15143000", "totalCurrentLiabilities": "386743000", "otherNonCurrentLiabilities": "42925000", "totalNonCurrentLiabilities": "1947367000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "123715298", "intangibleAssetsExcludingGoodwill": "82588000", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28030000", "profitLoss": "None", "dividendPayout": "336000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2654000", "operatingCashflow": "49600000", "capitalExpenditures": "44799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2604000", "cashflowFromInvestment": "-59025000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145331000, "cost_of_revenue": 59085000, "gross_profit": 86246000, "research_and_development": null, "selling_general_admin": 7177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16801000, "depreciation_amortisation": 50980000, "ebitda": 67781000, "interest_expense": 28431000, "interest_income": null, "other_non_operating": null, "pretax_income": -28027000, "tax_provision": 39000, "effective_tax_rate": null, "net_income": -28030000, "net_income_continuing_ops": -28027000, "net_income_to_common": -28030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 825000, "short_term_investments": 3032000, "net_receivables": 190771000, "inventory": -3032000, "other_current_assets": null, "total_current_assets": 234393000, "net_ppe": null, "goodwill": 53491000, "intangible_assets": 82588000, "goodwill_and_intangibles": 136079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3822689000, "total_assets": 4057082000, "short_term_debt": 150154000, "accounts_payable": 131516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386743000, "long_term_debt": 2054596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1947367000, "total_liabilities": 2334110000, "total_debt": 2204750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1987147000, "total_equity": 1721414000, "shares_outstanding": 123715298, "operating_cash_flow": 49600000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59025000, "dividends_paid": 336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2604000, "free_cash_flow": 94399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16801000", "ebitda": "67781000", "netIncome": "-28030000", "grossProfit": "86246000", "depreciation": "None", "totalRevenue": "145331000", "costOfRevenue": "59085000", "interestIncome": "None", "incomeBeforeTax": "-28027000", "interestExpense": "28431000", "operatingIncome": "79069000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39000", "reportedCurrency": "USD", "netInterestIncome": "-28431000", "nonInterestIncome": "None", "operatingExpenses": "7177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50980000", "sellingGeneralAndAdministrative": "7177000", "netIncomeFromContinuingOperations": "-28027000" }, "balance": { "goodwill": "53491000", "inventory": "-3032000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4057082000", "longTermDebt": "2054596000", "shortTermDebt": "150154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "82588000", "reportedCurrency": "USD", "retainedEarnings": "-1987147000", "totalLiabilities": "2334110000", "otherCurrentAssets": "42797000", "totalCurrentAssets": "234393000", "currentLongTermDebt": "150154000", "longTermInvestments": "None", "shortTermInvestments": "3032000", "currentNetReceivables": "190771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3822689000", "currentAccountsPayable": "131516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2097521000", "totalShareholderEquity": "1721414000", "capitalLeaseObligations": "42925000", "otherCurrentLiabilities": "15143000", "totalCurrentLiabilities": "386743000", "otherNonCurrentLiabilities": "42925000", "totalNonCurrentLiabilities": "1947367000", "cashAndShortTermInvestments": "825000", "commonStockSharesOutstanding": "123715298", "intangibleAssetsExcludingGoodwill": "82588000", "cashAndCashEquivalentsAtCarryingValue": "825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28030000", "profitLoss": "None", "dividendPayout": "336000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2654000", "operatingCashflow": "49600000", "capitalExpenditures": "44799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2604000", "cashflowFromInvestment": "-59025000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 146986000, "cost_of_revenue": 59847000, "gross_profit": 87139000, "ebit": 21786000, "ebitda": 56547000, "pretax_income": -17001000, "tax_provision": -54912000, "net_income": -17002000, "net_income_to_common": -17002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5044000, "total_current_assets": 201676000, "total_assets": 4073778000, "short_term_debt": 400000000, "long_term_debt": 2050319000, "total_debt": 2450319000, "total_liabilities": 2306713000, "total_equity": 1765496000, "shares_outstanding": 123696475, "goodwill_and_intangibles": 163367000 }, "cash_flow": { "operating_cash_flow": 65313000, "capital_expenditure": 41742000, "free_cash_flow": 107055000, "dividends_paid": 15468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313726, "ticker_id": 3103, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21786000", "ebitda": "56547000", "netIncome": "-17002000", "grossProfit": "87139000", "depreciation": "None", "totalRevenue": "146986000", "costOfRevenue": "59847000", "interestIncome": "27361000", "incomeBeforeTax": "-17001000", "interestExpense": "27361000", "operatingIncome": "80096000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-54912000", "reportedCurrency": "USD", "netInterestIncome": "-27361000", "nonInterestIncome": "None", "operatingExpenses": "7043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34761000", "sellingGeneralAndAdministrative": "7043000", "netIncomeFromContinuingOperations": "-17001000" }, "balance": { "goodwill": "71980000", "inventory": "-5840999", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4073778000", "longTermDebt": "2050319000", "shortTermDebt": "400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "91387000", "reportedCurrency": "USD", "retainedEarnings": "-1943652000", "totalLiabilities": "2306713000", "otherCurrentAssets": "-201676000", "totalCurrentAssets": "201676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5841000", "currentNetReceivables": "190649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3872102000", "currentAccountsPayable": "120579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3411189000", "shortLongTermDebtTotal": "2450319000", "totalShareholderEquity": "1765496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-400000000", "totalCurrentLiabilities": "210569000", "otherNonCurrentLiabilities": "45825000", "totalNonCurrentLiabilities": "2096144000", "cashAndShortTermInvestments": "5044000", "commonStockSharesOutstanding": "123696475", "intangibleAssetsExcludingGoodwill": "91387000", "cashAndCashEquivalentsAtCarryingValue": "5044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17001000", "profitLoss": "None", "dividendPayout": "15468000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-21247000", "operatingCashflow": "65313000", "capitalExpenditures": "41742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16103000", "cashflowFromInvestment": "-136995000", "stockBasedCompensation": "2104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146986000, "cost_of_revenue": 59847000, "gross_profit": 87139000, "research_and_development": null, "selling_general_admin": 7043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21786000, "depreciation_amortisation": 34761000, "ebitda": 56547000, "interest_expense": 27361000, "interest_income": null, "other_non_operating": null, "pretax_income": -17001000, "tax_provision": -54912000, "effective_tax_rate": null, "net_income": -17002000, "net_income_continuing_ops": -17001000, "net_income_to_common": -17002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5044000, "short_term_investments": 5841000, "net_receivables": 190649000, "inventory": -5840999, "other_current_assets": null, "total_current_assets": 201676000, "net_ppe": null, "goodwill": 71980000, "intangible_assets": 91387000, "goodwill_and_intangibles": 163367000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3872102000, "total_assets": 4073778000, "short_term_debt": 400000000, "accounts_payable": 120579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210569000, "long_term_debt": 2050319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2096144000, "total_liabilities": 2306713000, "total_debt": 2450319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1943652000, "total_equity": 1765496000, "shares_outstanding": 123696475, "operating_cash_flow": 65313000, "stock_based_compensation": 2104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136995000, "dividends_paid": 15468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16103000, "free_cash_flow": 107055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21786000", "ebitda": "56547000", "netIncome": "-17002000", "grossProfit": "87139000", "depreciation": "None", "totalRevenue": "146986000", "costOfRevenue": "59847000", "interestIncome": "27361000", "incomeBeforeTax": "-17001000", "interestExpense": "27361000", "operatingIncome": "80096000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-54912000", "reportedCurrency": "USD", "netInterestIncome": "-27361000", "nonInterestIncome": "None", "operatingExpenses": "7043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34761000", "sellingGeneralAndAdministrative": "7043000", "netIncomeFromContinuingOperations": "-17001000" }, "balance": { "goodwill": "71980000", "inventory": "-5840999", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4073778000", "longTermDebt": "2050319000", "shortTermDebt": "400000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "91387000", "reportedCurrency": "USD", "retainedEarnings": "-1943652000", "totalLiabilities": "2306713000", "otherCurrentAssets": "-201676000", "totalCurrentAssets": "201676000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5841000", "currentNetReceivables": "190649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3872102000", "currentAccountsPayable": "120579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3411189000", "shortLongTermDebtTotal": "2450319000", "totalShareholderEquity": "1765496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-400000000", "totalCurrentLiabilities": "210569000", "otherNonCurrentLiabilities": "45825000", "totalNonCurrentLiabilities": "2096144000", "cashAndShortTermInvestments": "5044000", "commonStockSharesOutstanding": "123696475", "intangibleAssetsExcludingGoodwill": "91387000", "cashAndCashEquivalentsAtCarryingValue": "5044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17001000", "profitLoss": "None", "dividendPayout": "15468000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-21247000", "operatingCashflow": "65313000", "capitalExpenditures": "41742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16103000", "cashflowFromInvestment": "-136995000", "stockBasedCompensation": "2104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "income_statement": { "revenue": 143072000, "cost_of_revenue": 58368000, "gross_profit": 84704000, "ebit": 19617000, "ebitda": 54125000, "pretax_income": -1985000, "tax_provision": 27156000, "net_income": -1988000, "net_income_to_common": -1988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5167000, "total_current_assets": 195948000, "total_assets": 4094349000, "short_term_debt": 615000000, "long_term_debt": 2049236000, "total_debt": 2664236000, "total_liabilities": 2297015000, "total_equity": 1795760000, "shares_outstanding": 123671261, "goodwill_and_intangibles": 181301000 }, "cash_flow": { "operating_cash_flow": 54820000, "capital_expenditure": 35466000, "free_cash_flow": 90286000, "dividends_paid": 25989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313727, "ticker_id": 3103, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:02:30.522194+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19617000", "ebitda": "54125000", "netIncome": "-1988000", "grossProfit": "84704000", "depreciation": "None", "totalRevenue": "143072000", "costOfRevenue": "58368000", "interestIncome": "23389000", "incomeBeforeTax": "-1985000", "interestExpense": "23389000", "operatingIncome": "77425000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27156000", "reportedCurrency": "USD", "netInterestIncome": "-23389000", "nonInterestIncome": "None", "operatingExpenses": "7279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1787000", "costofGoodsAndServicesSold": "58368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34508000", "sellingGeneralAndAdministrative": "7279000", "netIncomeFromContinuingOperations": "-1985000" }, "balance": { "goodwill": "82937000", "inventory": "-5692999", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4094349000", "longTermDebt": "2049236000", "shortTermDebt": "615000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "98364000", "reportedCurrency": "USD", "retainedEarnings": "-1911188000", "totalLiabilities": "2297015000", "otherCurrentAssets": "-195948000", "totalCurrentAssets": "195948000", "currentLongTermDebt": "None", "longTermInvestments": "5693000", "shortTermInvestments": "5693000", "currentNetReceivables": "185726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3898401000", "currentAccountsPayable": "107629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3512128000", "shortLongTermDebtTotal": "2664236000", "totalShareholderEquity": "1795760000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "615000000", "totalCurrentLiabilities": "197444000", "otherNonCurrentLiabilities": "140150000", "totalNonCurrentLiabilities": "2099571000", "cashAndShortTermInvestments": "5167000", "commonStockSharesOutstanding": "123671261", "intangibleAssetsExcludingGoodwill": "98364000", "cashAndCashEquivalentsAtCarryingValue": "5167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1985000", "profitLoss": "None", "dividendPayout": "25989000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2200000", "operatingCashflow": "54820000", "capitalExpenditures": "35466000", "changeInReceivables": "-3273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176186000", "cashflowFromInvestment": "-43188000", "stockBasedCompensation": "2163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-164554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143072000, "cost_of_revenue": 58368000, "gross_profit": 84704000, "research_and_development": null, "selling_general_admin": 7279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19617000, "depreciation_amortisation": 34508000, "ebitda": 54125000, "interest_expense": 23389000, "interest_income": null, "other_non_operating": null, "pretax_income": -1985000, "tax_provision": 27156000, "effective_tax_rate": null, "net_income": -1988000, "net_income_continuing_ops": -1985000, "net_income_to_common": -1988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5167000, "short_term_investments": 5693000, "net_receivables": 185726000, "inventory": -5692999, "other_current_assets": null, "total_current_assets": 195948000, "net_ppe": null, "goodwill": 82937000, "intangible_assets": 98364000, "goodwill_and_intangibles": 181301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3898401000, "total_assets": 4094349000, "short_term_debt": 615000000, "accounts_payable": 107629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197444000, "long_term_debt": 2049236000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2099571000, "total_liabilities": 2297015000, "total_debt": 2664236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1911188000, "total_equity": 1795760000, "shares_outstanding": 123671261, "operating_cash_flow": 54820000, "stock_based_compensation": 2163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43188000, "dividends_paid": 25989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176186000, "free_cash_flow": 90286000, "net_change_in_cash": -164554000 }, "raw_data": { "income": { "ebit": "19617000", "ebitda": "54125000", "netIncome": "-1988000", "grossProfit": "84704000", "depreciation": "None", "totalRevenue": "143072000", "costOfRevenue": "58368000", "interestIncome": "23389000", "incomeBeforeTax": "-1985000", "interestExpense": "23389000", "operatingIncome": "77425000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27156000", "reportedCurrency": "USD", "netInterestIncome": "-23389000", "nonInterestIncome": "None", "operatingExpenses": "7279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1787000", "costofGoodsAndServicesSold": "58368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34508000", "sellingGeneralAndAdministrative": "7279000", "netIncomeFromContinuingOperations": "-1985000" }, "balance": { "goodwill": "82937000", "inventory": "-5692999", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "4094349000", "longTermDebt": "2049236000", "shortTermDebt": "615000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "98364000", "reportedCurrency": "USD", "retainedEarnings": "-1911188000", "totalLiabilities": "2297015000", "otherCurrentAssets": "-195948000", "totalCurrentAssets": "195948000", "currentLongTermDebt": "None", "longTermInvestments": "5693000", "shortTermInvestments": "5693000", "currentNetReceivables": "185726000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3898401000", "currentAccountsPayable": "107629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3512128000", "shortLongTermDebtTotal": "2664236000", "totalShareholderEquity": "1795760000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "615000000", "totalCurrentLiabilities": "197444000", "otherNonCurrentLiabilities": "140150000", "totalNonCurrentLiabilities": "2099571000", "cashAndShortTermInvestments": "5167000", "commonStockSharesOutstanding": "123671261", "intangibleAssetsExcludingGoodwill": "98364000", "cashAndCashEquivalentsAtCarryingValue": "5167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1985000", "profitLoss": "None", "dividendPayout": "25989000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2200000", "operatingCashflow": "54820000", "capitalExpenditures": "35466000", "changeInReceivables": "-3273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176186000", "cashflowFromInvestment": "-43188000", "stockBasedCompensation": "2163000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-164554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55831000", "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" ] } } }