{ "ticker": { "uuid": "008f4640-1637-4685-a186-31e54effff42", "symbol": "CHEF", "name": "The Chefs Warehouse Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/008f4640-1637-4685-a186-31e54effff42/", "api_url": "https://sharemaestro.com/factors/api/tickers/008f4640-1637-4685-a186-31e54effff42/" }, "ticker_metadata": { "id": 5328, "uuid": "008f4640-1637-4685-a186-31e54effff42", "symbol": "CHEF", "name": "The Chefs Warehouse Inc", "asset_type": "equity", "market_cap": 3132945000, "stock_exchange_id": 2, "industry": "Food Distribution", "sector": "Consumer Defensive", "description": "The Chefs' Warehouse, Inc., distributes specialty food products in the United States and Canada. The company is headquartered in Ridgefield, Connecticut.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "008f4640-1637-4685-a186-31e54effff42", "symbol": "CHEF", "name": "The Chefs Warehouse Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/008f4640-1637-4685-a186-31e54effff42/", "api_url": "https://sharemaestro.com/factors/api/tickers/008f4640-1637-4685-a186-31e54effff42/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.08, "quality": 0.31, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 80.74, "market_cap": 3720442601.26, "pe_ratio": 46.8334, "earnings_yield": 0.0214, "ebitda_to_ev": 0.0958, "shareholder_yield": 0, "roe": 0.1305, "piotroski_f_score": 8, "momentum_12_1": 0.2939, "volatility_252d": 0.3856 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:00.269362+00:00", "batch_id": "" }, "size": { "price_close": 80.74, "market_cap": 3720442601.26, "market_cap_usd": 3720442601.26, "enterprise_value": 4373171601.26, "shares_outstanding": 46079299, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 46.8334, "pb_ratio": 6.1128, "ptbv_ratio": 32.5489, "ps_ratio": 0.8738, "pcf_ratio": 31.553, "pfcf_ratio": 24.0506, "ev_ebitda": 10.4372, "ev_ebit": 26.7426, "ev_sales": 1.0271, "ev_fcf": 28.2702, "earnings_yield": 0.0214, "fcf_yield": 0.0354, "price_to_sales": 0.8738, "price_to_book": 6.1128, "price_to_cashflow": 31.553, "ebitda_to_ev": 0.0958, "sales_yield": 0.9736 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2432, "operating_margin": 0.0384, "net_margin": 0.0187, "ebitda_margin": 0.0984, "fcf_margin": 0.0363, "roe": 0.1305, "roa": 0.0399, "roic": 0.0905, "roc_greenblatt": null, "asset_turnover": 2.1398, "cash_conversion": 1.9473, "accruals_ratio": -0.0193, "sbc_to_revenue": 0.0051, "piotroski_f_score": 8, "altman_z_score": 4.4789, "earnings_stability_5y": 0.2512, "revenue_stability_5y": 0.4512, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5204, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2693, "net_debt_to_ebitda": 1.5578, "debt_to_assets": 0.3897, "interest_coverage": 3.9209, "current_ratio": 2.1764, "quick_ratio": 1.3253, "net_debt": 652729000, "local_beta": 0.0019, "volatility_252d": 0.3856, "volatility_60d": 0.9232, "max_drawdown_12m": -0.1933, "risk_adjusted_momentum": 0.7622 }, "growth": { "revenue_growth_1y": 0.1001, "revenue_growth_3y_cagr": 0.1666, "revenue_growth_5y_cagr": 0.3014, "eps_growth_1y": 0.2444, "eps_growth_3y_cagr": 0.3764, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2855, "book_value_growth_1y": 0.1224, "revenue_growth": 0.1001, "earnings_growth": 0.2444 }, "momentum": { "price_return_1m": -0.0119, "price_return_3m": 0.2836, "price_return_6m": 0.3588, "price_return_9m": 0.2622, "price_return_12m": 0.2785, "price_return_12m_ex1m": 0.2939, "momentum_6m": 0.3588, "momentum_12m": 0.2785, "momentum_12_1": 0.2939, "distance_from_52w_high": -0.0119, "distance_from_52w_low": 0.4563, "relative_strength": 0.1206 }, "raw_ttm": { "revenue_ttm": 4257799000, "gross_profit_ttm": 1035463000, "ebit_ttm": 163528000, "ebitda_ttm": 418997000, "net_income_ttm": 79440000, "eps_diluted_ttm": 1.724, "operating_cash_flow_ttm": 117911000, "capital_expenditure_ttm": 36781000, "fcf_ttm": 154692000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41707000, "cash_and_equivalents": 122709000, "total_current_assets": 930933000, "total_current_liabilities": 427741000, "net_ppe": null, "total_assets": 1989767000, "total_debt": 775438000, "total_equity": 608631000, "net_working_capital": 435019000, "book_value_per_share": 13.2083, "retained_earnings": 210591000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 114303000, "tangible_book_per_share": 2.4806 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 83, "rank_pb": 82, "rank_ptbv": 94, "rank_ps": 25, "rank_pcf": 87, "rank_ev_ebitda": 41, "rank_ev_ebit": 80, "rank_earnings_yield": 83, "rank_fcf_yield": 75, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 81, "rank_roe": 33, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 78, "rank_fcf_margin": 82, "rank_piotroski": 5, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 41 }, "composites": { "value_composite": 92, "quality_composite": 69, "momentum_composite": 26, "growth_composite": 24, "yield_composite": 87, "svqf_composite": 92, "vc1_composite": 81, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.1575, "os_score": 0.12, "value_percentile": 0.08, "quality_percentile": 0.31, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 86, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2979, "ticker_id": 5328, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:00.269362+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.74, "market_cap": 3720442601.26, "market_cap_usd": 3720442601.26, "enterprise_value": 4373171601.26, "shares_outstanding": 46079299, "fx_rate_to_usd": null, "pe_ratio": 46.83336608, "pb_ratio": 6.11280497, "ptbv_ratio": 32.54894973, "ps_ratio": 0.87379479, "pcf_ratio": 31.55297302, "pfcf_ratio": 24.05064645, "ev_ebitda": 10.43723846, "ev_ebit": 26.74264714, "ev_sales": 1.02709677, "ev_fcf": 28.27018593, "earnings_yield": 0.0213523, "fcf_yield": 0.03537295, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24319208, "operating_margin": 0.0384067, "net_margin": 0.01865753, "ebitda_margin": 0.09840695, "fcf_margin": 0.03633145, "roe": 0.13052243, "roa": 0.03992427, "roic": 0.0905019, "roc_greenblatt": null, "asset_turnover": 2.13984803, "cash_conversion": 1.94728097, "accruals_ratio": -0.01933442, "sbc_to_revenue": 0.00511274, "debt_to_equity": 2.26925017, "net_debt_to_ebitda": 1.55783693, "debt_to_assets": 0.38971297, "interest_coverage": 3.92087659, "current_ratio": 2.17639413, "quick_ratio": 1.32532537, "net_debt": 652729000, "revenue_growth_1y": 0.10007229, "revenue_growth_3y_cagr": 0.16662508, "revenue_growth_5y_cagr": 0.301391, "eps_growth_1y": 0.24443887, "eps_growth_3y_cagr": 0.37640801, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2855236, "book_value_growth_1y": 0.12244141, "piotroski_f_score": 8, "altman_z_score": 4.47894985, "earnings_stability_5y": 0.251199, "revenue_stability_5y": 0.451176, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01187125, "price_return_3m": 0.2836248, "price_return_6m": 0.35880175, "price_return_9m": 0.26215413, "price_return_12m": 0.27854315, "price_return_12m_ex1m": 0.2939034, "distance_from_52w_high": -0.01187125, "distance_from_52w_low": 0.45634921, "relative_strength": 0.1206021, "local_beta": 0.0019, "volatility_252d": 0.385595, "volatility_60d": 0.923154, "max_drawdown_12m": -0.19330438, "revenue_ttm": 4257799000, "gross_profit_ttm": 1035463000, "ebit_ttm": 163528000, "ebitda_ttm": 418997000, "net_income_ttm": 79440000, "eps_diluted_ttm": 1.72398456, "operating_cash_flow_ttm": 117911000, "capital_expenditure_ttm": 36781000, "fcf_ttm": 154692000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41707000, "cash_and_equivalents": 122709000, "total_current_assets": 930933000, "total_current_liabilities": 427741000, "net_ppe": null, "total_assets": 1989767000, "total_debt": 775438000, "total_equity": 608631000, "net_working_capital": 435019000, "book_value_per_share": 13.20833895, "retained_earnings": 210591000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 114303000, "tangible_book_per_share": 2.48057159, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 83, "rank_pb": 82, "rank_ptbv": 94, "rank_ps": 25, "rank_pcf": 87, "rank_ev_ebitda": 41, "rank_ev_ebit": 80, "rank_earnings_yield": 83, "rank_fcf_yield": 75, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 81, "rank_roe": 33, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 78, "rank_fcf_margin": 82, "rank_piotroski": 5, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 41, "value_composite": 92, "quality_composite": 69, "momentum_composite": 26, "growth_composite": 24, "yield_composite": 87, "svqf_composite": 92, "vc1_composite": 81, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 86, "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": 80.74, "os": 0.12, "value": 0.08, "quality": 0.31, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 46.8334, "earnings_yield": 0.0214, "shareholder_yield": 0, "roe": 0.1305, "momentum_12_1": 0.2939, "complete_fields": { "id": 2979, "ticker_id": 5328, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:00.269362+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.74, "market_cap": 3720442601.26, "market_cap_usd": 3720442601.26, "enterprise_value": 4373171601.26, "shares_outstanding": 46079299, "fx_rate_to_usd": null, "pe_ratio": 46.83336608, "pb_ratio": 6.11280497, "ptbv_ratio": 32.54894973, "ps_ratio": 0.87379479, "pcf_ratio": 31.55297302, "pfcf_ratio": 24.05064645, "ev_ebitda": 10.43723846, "ev_ebit": 26.74264714, "ev_sales": 1.02709677, "ev_fcf": 28.27018593, "earnings_yield": 0.0213523, "fcf_yield": 0.03537295, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24319208, "operating_margin": 0.0384067, "net_margin": 0.01865753, "ebitda_margin": 0.09840695, "fcf_margin": 0.03633145, "roe": 0.13052243, "roa": 0.03992427, "roic": 0.0905019, "roc_greenblatt": null, "asset_turnover": 2.13984803, "cash_conversion": 1.94728097, "accruals_ratio": -0.01933442, "sbc_to_revenue": 0.00511274, "debt_to_equity": 2.26925017, "net_debt_to_ebitda": 1.55783693, "debt_to_assets": 0.38971297, "interest_coverage": 3.92087659, "current_ratio": 2.17639413, "quick_ratio": 1.32532537, "net_debt": 652729000, "revenue_growth_1y": 0.10007229, "revenue_growth_3y_cagr": 0.16662508, "revenue_growth_5y_cagr": 0.301391, "eps_growth_1y": 0.24443887, "eps_growth_3y_cagr": 0.37640801, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2855236, "book_value_growth_1y": 0.12244141, "piotroski_f_score": 8, "altman_z_score": 4.47894985, "earnings_stability_5y": 0.251199, "revenue_stability_5y": 0.451176, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01187125, "price_return_3m": 0.2836248, "price_return_6m": 0.35880175, "price_return_9m": 0.26215413, "price_return_12m": 0.27854315, "price_return_12m_ex1m": 0.2939034, "distance_from_52w_high": -0.01187125, "distance_from_52w_low": 0.45634921, "relative_strength": 0.1206021, "local_beta": 0.0019, "volatility_252d": 0.385595, "volatility_60d": 0.923154, "max_drawdown_12m": -0.19330438, "revenue_ttm": 4257799000, "gross_profit_ttm": 1035463000, "ebit_ttm": 163528000, "ebitda_ttm": 418997000, "net_income_ttm": 79440000, "eps_diluted_ttm": 1.72398456, "operating_cash_flow_ttm": 117911000, "capital_expenditure_ttm": 36781000, "fcf_ttm": 154692000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41707000, "cash_and_equivalents": 122709000, "total_current_assets": 930933000, "total_current_liabilities": 427741000, "net_ppe": null, "total_assets": 1989767000, "total_debt": 775438000, "total_equity": 608631000, "net_working_capital": 435019000, "book_value_per_share": 13.20833895, "retained_earnings": 210591000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 114303000, "tangible_book_per_share": 2.48057159, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 83, "rank_pb": 82, "rank_ptbv": 94, "rank_ps": 25, "rank_pcf": 87, "rank_ev_ebitda": 41, "rank_ev_ebit": 80, "rank_earnings_yield": 83, "rank_fcf_yield": 75, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 81, "rank_roe": 33, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 78, "rank_fcf_margin": 82, "rank_piotroski": 5, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 41, "value_composite": 92, "quality_composite": 69, "momentum_composite": 26, "growth_composite": 24, "yield_composite": 87, "svqf_composite": 92, "vc1_composite": 81, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 49, "small_cap_core_rank": 86, "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 4149537000, "cost_of_revenue": 3145447000, "gross_profit": 1004090000, "ebit": 145106000, "ebitda": 223236000, "pretax_income": 103542000, "tax_provision": 31181000, "net_income": 72361000, "net_income_to_common": 72361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120982000, "total_current_assets": 969889000, "total_assets": 2028007000, "short_term_debt": 53029000, "long_term_debt": 720333000, "total_debt": 773362000, "total_liabilities": 1423698000, "total_equity": 604309000, "shares_outstanding": 46046527, "goodwill_and_intangibles": 500052000 }, "cash_flow": { "operating_cash_flow": 129219000, "capital_expenditure": 41426000, "free_cash_flow": 170645000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41936, "ticker_id": 5328, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145106000", "ebitda": "223236000", "netIncome": "72361000", "grossProfit": "1004090000", "depreciation": "None", "totalRevenue": "4149537000", "costOfRevenue": "3145447000", "interestIncome": "None", "incomeBeforeTax": "103542000", "interestExpense": "41564000", "operatingIncome": "153106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31181000", "reportedCurrency": "USD", "netInterestIncome": "-41564000", "nonInterestIncome": "None", "operatingExpenses": "850984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3145447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78130000", "sellingGeneralAndAdministrative": "849789000", "netIncomeFromContinuingOperations": "72361000" }, "balance": { "goodwill": "362742000", "inventory": "385722000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "2028007000", "longTermDebt": "720333000", "shortTermDebt": "53029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "137310000", "reportedCurrency": "USD", "retainedEarnings": "201645000", "totalLiabilities": "1423698000", "otherCurrentAssets": "70811000", "totalCurrentAssets": "969889000", "currentLongTermDebt": "28197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058118000", "currentAccountsPayable": "275622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1176446000", "totalShareholderEquity": "604309000", "capitalLeaseObligations": "226374000", "otherCurrentLiabilities": "144808000", "totalCurrentLiabilities": "473459000", "otherNonCurrentLiabilities": "5940000", "totalNonCurrentLiabilities": "950239000", "cashAndShortTermInvestments": "120982000", "commonStockSharesOutstanding": "46046527", "intangibleAssetsExcludingGoodwill": "137310000", "cashAndCashEquivalentsAtCarryingValue": "120982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-67114000", "operatingCashflow": "129219000", "capitalExpenditures": "41426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76222000", "cashflowFromInvestment": "-46759000", "stockBasedCompensation": "21242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4149537000, "cost_of_revenue": 3145447000, "gross_profit": 1004090000, "research_and_development": null, "selling_general_admin": 849789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145106000, "depreciation_amortisation": 78130000, "ebitda": 223236000, "interest_expense": 41564000, "interest_income": null, "other_non_operating": null, "pretax_income": 103542000, "tax_provision": 31181000, "effective_tax_rate": null, "net_income": 72361000, "net_income_continuing_ops": 72361000, "net_income_to_common": 72361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120982000, "short_term_investments": null, "net_receivables": 392374000, "inventory": 385722000, "other_current_assets": null, "total_current_assets": 969889000, "net_ppe": null, "goodwill": 362742000, "intangible_assets": 137310000, "goodwill_and_intangibles": 500052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1058118000, "total_assets": 2028007000, "short_term_debt": 53029000, "accounts_payable": 275622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473459000, "long_term_debt": 720333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 950239000, "total_liabilities": 1423698000, "total_debt": 773362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 201645000, "total_equity": 604309000, "shares_outstanding": 46046527, "operating_cash_flow": 129219000, "stock_based_compensation": 21242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76222000, "free_cash_flow": 170645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145106000", "ebitda": "223236000", "netIncome": "72361000", "grossProfit": "1004090000", "depreciation": "None", "totalRevenue": "4149537000", "costOfRevenue": "3145447000", "interestIncome": "None", "incomeBeforeTax": "103542000", "interestExpense": "41564000", "operatingIncome": "153106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31181000", "reportedCurrency": "USD", "netInterestIncome": "-41564000", "nonInterestIncome": "None", "operatingExpenses": "850984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3145447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78130000", "sellingGeneralAndAdministrative": "849789000", "netIncomeFromContinuingOperations": "72361000" }, "balance": { "goodwill": "362742000", "inventory": "385722000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "2028007000", "longTermDebt": "720333000", "shortTermDebt": "53029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "137310000", "reportedCurrency": "USD", "retainedEarnings": "201645000", "totalLiabilities": "1423698000", "otherCurrentAssets": "70811000", "totalCurrentAssets": "969889000", "currentLongTermDebt": "28197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058118000", "currentAccountsPayable": "275622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1176446000", "totalShareholderEquity": "604309000", "capitalLeaseObligations": "226374000", "otherCurrentLiabilities": "144808000", "totalCurrentLiabilities": "473459000", "otherNonCurrentLiabilities": "5940000", "totalNonCurrentLiabilities": "950239000", "cashAndShortTermInvestments": "120982000", "commonStockSharesOutstanding": "46046527", "intangibleAssetsExcludingGoodwill": "137310000", "cashAndCashEquivalentsAtCarryingValue": "120982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72361000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-67114000", "operatingCashflow": "129219000", "capitalExpenditures": "41426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76222000", "cashflowFromInvestment": "-46759000", "stockBasedCompensation": "21242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78130000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 3794212000, "cost_of_revenue": 2880065000, "gross_profit": 914147000, "ebit": 128207000, "ebitda": 193141000, "pretax_income": 79532000, "tax_provision": 24053000, "net_income": 55479000, "net_income_to_common": 55479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114655000, "total_current_assets": 868043000, "total_assets": 1858691000, "short_term_debt": 40005000, "long_term_debt": 688744000, "total_debt": 728749000, "total_liabilities": 1321045000, "total_equity": 537646000, "shares_outstanding": 45983065, "goodwill_and_intangibles": 516681000 }, "cash_flow": { "operating_cash_flow": 153061000, "capital_expenditure": 49506000, "free_cash_flow": 202567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41941, "ticker_id": 5328, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128207000", "ebitda": "193141000", "netIncome": "55479000", "grossProfit": "914147000", "depreciation": "None", "totalRevenue": "3794212000", "costOfRevenue": "2880065000", "interestIncome": "None", "incomeBeforeTax": "79532000", "interestExpense": "48675000", "operatingIncome": "128207000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24053000", "reportedCurrency": "USD", "netInterestIncome": "-48675000", "nonInterestIncome": "None", "operatingExpenses": "785940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2880065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64934000", "sellingGeneralAndAdministrative": "784852000", "netIncomeFromContinuingOperations": "55479000" }, "balance": { "goodwill": "356298000", "inventory": "316014000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "1858691000", "longTermDebt": "688744000", "shortTermDebt": "40005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "160383000", "reportedCurrency": "USD", "retainedEarnings": "141940000", "totalLiabilities": "1321045000", "otherCurrentAssets": "71063000", "totalCurrentAssets": "868043000", "currentLongTermDebt": "18040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990648000", "currentAccountsPayable": "266775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "915828000", "totalShareholderEquity": "537646000", "capitalLeaseObligations": "209044000", "otherCurrentLiabilities": "118616000", "totalCurrentLiabilities": "425396000", "otherNonCurrentLiabilities": "3935000", "totalNonCurrentLiabilities": "895649000", "cashAndShortTermInvestments": "114655000", "commonStockSharesOutstanding": "45983065", "intangibleAssetsExcludingGoodwill": "160383000", "cashAndCashEquivalentsAtCarryingValue": "114655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-32205000", "operatingCashflow": "153061000", "capitalExpenditures": "49506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38482000", "cashflowFromInvestment": "-49821000", "stockBasedCompensation": "17778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3794212000, "cost_of_revenue": 2880065000, "gross_profit": 914147000, "research_and_development": null, "selling_general_admin": 784852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128207000, "depreciation_amortisation": 64934000, "ebitda": 193141000, "interest_expense": 48675000, "interest_income": null, "other_non_operating": null, "pretax_income": 79532000, "tax_provision": 24053000, "effective_tax_rate": null, "net_income": 55479000, "net_income_continuing_ops": 55479000, "net_income_to_common": 55479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114655000, "short_term_investments": null, "net_receivables": 366311000, "inventory": 316014000, "other_current_assets": null, "total_current_assets": 868043000, "net_ppe": null, "goodwill": 356298000, "intangible_assets": 160383000, "goodwill_and_intangibles": 516681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 990648000, "total_assets": 1858691000, "short_term_debt": 40005000, "accounts_payable": 266775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425396000, "long_term_debt": 688744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 895649000, "total_liabilities": 1321045000, "total_debt": 728749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 141940000, "total_equity": 537646000, "shares_outstanding": 45983065, "operating_cash_flow": 153061000, "stock_based_compensation": 17778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38482000, "free_cash_flow": 202567000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128207000", "ebitda": "193141000", "netIncome": "55479000", "grossProfit": "914147000", "depreciation": "None", "totalRevenue": "3794212000", "costOfRevenue": "2880065000", "interestIncome": "None", "incomeBeforeTax": "79532000", "interestExpense": "48675000", "operatingIncome": "128207000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24053000", "reportedCurrency": "USD", "netInterestIncome": "-48675000", "nonInterestIncome": "None", "operatingExpenses": "785940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2880065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64934000", "sellingGeneralAndAdministrative": "784852000", "netIncomeFromContinuingOperations": "55479000" }, "balance": { "goodwill": "356298000", "inventory": "316014000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "1858691000", "longTermDebt": "688744000", "shortTermDebt": "40005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "160383000", "reportedCurrency": "USD", "retainedEarnings": "141940000", "totalLiabilities": "1321045000", "otherCurrentAssets": "71063000", "totalCurrentAssets": "868043000", "currentLongTermDebt": "18040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990648000", "currentAccountsPayable": "266775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "915828000", "totalShareholderEquity": "537646000", "capitalLeaseObligations": "209044000", "otherCurrentLiabilities": "118616000", "totalCurrentLiabilities": "425396000", "otherNonCurrentLiabilities": "3935000", "totalNonCurrentLiabilities": "895649000", "cashAndShortTermInvestments": "114655000", "commonStockSharesOutstanding": "45983065", "intangibleAssetsExcludingGoodwill": "160383000", "cashAndCashEquivalentsAtCarryingValue": "114655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55479000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-32205000", "operatingCashflow": "153061000", "capitalExpenditures": "49506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38482000", "cashflowFromInvestment": "-49821000", "stockBasedCompensation": "17778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64934000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 3433763000, "cost_of_revenue": 2619289000, "gross_profit": 814474000, "ebit": 100943000, "ebitda": 156549000, "pretax_income": 55469000, "tax_provision": 20879000, "net_income": 34590000, "net_income_to_common": 34590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49878000, "total_current_assets": 730943000, "total_assets": 1705306000, "short_term_debt": 77431000, "long_term_debt": 664802000, "total_debt": 742233000, "total_liabilities": 1250634000, "total_equity": 454672000, "shares_outstanding": 45639220, "goodwill_and_intangibles": 540884000 }, "cash_flow": { "operating_cash_flow": 61639000, "capital_expenditure": 57427000, "free_cash_flow": 119066000, "dividends_paid": 2134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41946, "ticker_id": 5328, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100943000", "ebitda": "156549000", "netIncome": "34590000", "grossProfit": "814474000", "depreciation": "None", "totalRevenue": "3433763000", "costOfRevenue": "2619289000", "interestIncome": "None", "incomeBeforeTax": "55469000", "interestExpense": "45474000", "operatingIncome": "100943000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20879000", "reportedCurrency": "USD", "netInterestIncome": "-57673000", "nonInterestIncome": "None", "operatingExpenses": "713531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2619289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55606000", "sellingGeneralAndAdministrative": "668184000", "netIncomeFromContinuingOperations": "19763000" }, "balance": { "goodwill": "356021000", "inventory": "284528000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1705306000", "longTermDebt": "664802000", "shortTermDebt": "77431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "184863000", "reportedCurrency": "USD", "retainedEarnings": "99951000", "totalLiabilities": "1250634000", "otherCurrentAssets": "62522000", "totalCurrentAssets": "730943000", "currentLongTermDebt": "53185000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974363000", "currentAccountsPayable": "200547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926267000", "totalShareholderEquity": "454672000", "capitalLeaseObligations": "208280000", "otherCurrentLiabilities": "105340000", "totalCurrentLiabilities": "385777000", "otherNonCurrentLiabilities": "1603000", "totalNonCurrentLiabilities": "864857000", "cashAndShortTermInvestments": "49878000", "commonStockSharesOutstanding": "45639220", "intangibleAssetsExcludingGoodwill": "184863000", "cashAndCashEquivalentsAtCarryingValue": "49878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34590000", "profitLoss": "None", "dividendPayout": "2134000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-28759000", "operatingCashflow": "61639000", "capitalExpenditures": "57427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9010000", "cashflowFromInvestment": "-179311000", "stockBasedCompensation": "20042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3433763000, "cost_of_revenue": 2619289000, "gross_profit": 814474000, "research_and_development": null, "selling_general_admin": 668184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100943000, "depreciation_amortisation": 55606000, "ebitda": 156549000, "interest_expense": 45474000, "interest_income": null, "other_non_operating": null, "pretax_income": 55469000, "tax_provision": 20879000, "effective_tax_rate": null, "net_income": 34590000, "net_income_continuing_ops": 19763000, "net_income_to_common": 34590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49878000, "short_term_investments": null, "net_receivables": 334015000, "inventory": 284528000, "other_current_assets": null, "total_current_assets": 730943000, "net_ppe": null, "goodwill": 356021000, "intangible_assets": 184863000, "goodwill_and_intangibles": 540884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974363000, "total_assets": 1705306000, "short_term_debt": 77431000, "accounts_payable": 200547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385777000, "long_term_debt": 664802000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 864857000, "total_liabilities": 1250634000, "total_debt": 742233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99951000, "total_equity": 454672000, "shares_outstanding": 45639220, "operating_cash_flow": 61639000, "stock_based_compensation": 20042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179311000, "dividends_paid": 2134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9010000, "free_cash_flow": 119066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100943000", "ebitda": "156549000", "netIncome": "34590000", "grossProfit": "814474000", "depreciation": "None", "totalRevenue": "3433763000", "costOfRevenue": "2619289000", "interestIncome": "None", "incomeBeforeTax": "55469000", "interestExpense": "45474000", "operatingIncome": "100943000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "20879000", "reportedCurrency": "USD", "netInterestIncome": "-57673000", "nonInterestIncome": "None", "operatingExpenses": "713531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2619289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55606000", "sellingGeneralAndAdministrative": "668184000", "netIncomeFromContinuingOperations": "19763000" }, "balance": { "goodwill": "356021000", "inventory": "284528000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1705306000", "longTermDebt": "664802000", "shortTermDebt": "77431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "184863000", "reportedCurrency": "USD", "retainedEarnings": "99951000", "totalLiabilities": "1250634000", "otherCurrentAssets": "62522000", "totalCurrentAssets": "730943000", "currentLongTermDebt": "53185000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974363000", "currentAccountsPayable": "200547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926267000", "totalShareholderEquity": "454672000", "capitalLeaseObligations": "208280000", "otherCurrentLiabilities": "105340000", "totalCurrentLiabilities": "385777000", "otherNonCurrentLiabilities": "1603000", "totalNonCurrentLiabilities": "864857000", "cashAndShortTermInvestments": "49878000", "commonStockSharesOutstanding": "45639220", "intangibleAssetsExcludingGoodwill": "184863000", "cashAndCashEquivalentsAtCarryingValue": "49878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34590000", "profitLoss": "None", "dividendPayout": "2134000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-28759000", "operatingCashflow": "61639000", "capitalExpenditures": "57427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9010000", "cashflowFromInvestment": "-179311000", "stockBasedCompensation": "20042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55606000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 2613399000, "cost_of_revenue": 1994763000, "gross_profit": 618636000, "ebit": 85738000, "ebitda": 125713000, "pretax_income": 41889000, "tax_provision": 14139000, "net_income": 27750000, "net_income_to_common": 27750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158800000, "total_current_assets": 720860000, "total_assets": 1505296000, "short_term_debt": 35067000, "long_term_debt": 653504000, "total_debt": 688571000, "total_liabilities": 1103787000, "total_equity": 401509000, "shares_outstanding": 38742328, "goodwill_and_intangibles": 442823000 }, "cash_flow": { "operating_cash_flow": 23134000, "capital_expenditure": 45848000, "free_cash_flow": 68982000, "dividends_paid": 69000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41951, "ticker_id": 5328, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85738000", "ebitda": "125713000", "netIncome": "27750000", "grossProfit": "618636000", "depreciation": "None", "totalRevenue": "2613399000", "costOfRevenue": "1994763000", "interestIncome": "None", "incomeBeforeTax": "41889000", "interestExpense": "43849000", "operatingIncome": "85738000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14139000", "reportedCurrency": "USD", "netInterestIncome": "-43849000", "nonInterestIncome": "None", "operatingExpenses": "532898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1994763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39975000", "sellingGeneralAndAdministrative": "518219000", "netIncomeFromContinuingOperations": "27750000" }, "balance": { "goodwill": "287120000", "inventory": "245693000", "commonStock": "386000", "currentDebt": "None", "investments": "None", "totalAssets": "1505296000", "longTermDebt": "653504000", "shortTermDebt": "35067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "155703000", "reportedCurrency": "USD", "retainedEarnings": "65361000", "totalLiabilities": "1103787000", "otherCurrentAssets": "56200000", "totalCurrentAssets": "720860000", "currentLongTermDebt": "12428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "784436000", "currentAccountsPayable": "163397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342357000", "shortLongTermDebtTotal": "839977000", "totalShareholderEquity": "401509000", "capitalLeaseObligations": "166834000", "otherCurrentLiabilities": "83075000", "totalCurrentLiabilities": "283745000", "otherNonCurrentLiabilities": "13034000", "totalNonCurrentLiabilities": "820042000", "cashAndShortTermInvestments": "158800000", "commonStockSharesOutstanding": "38742328", "intangibleAssetsExcludingGoodwill": "155703000", "cashAndCashEquivalentsAtCarryingValue": "158800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27750000", "profitLoss": "None", "dividendPayout": "69000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-49931000", "operatingCashflow": "23134000", "capitalExpenditures": "45848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "253215000", "cashflowFromInvestment": "-232023000", "stockBasedCompensation": "13602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2674000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2613399000, "cost_of_revenue": 1994763000, "gross_profit": 618636000, "research_and_development": null, "selling_general_admin": 518219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85738000, "depreciation_amortisation": 39975000, "ebitda": 125713000, "interest_expense": 43849000, "interest_income": null, "other_non_operating": null, "pretax_income": 41889000, "tax_provision": 14139000, "effective_tax_rate": null, "net_income": 27750000, "net_income_continuing_ops": 27750000, "net_income_to_common": 27750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158800000, "short_term_investments": null, "net_receivables": 260167000, "inventory": 245693000, "other_current_assets": null, "total_current_assets": 720860000, "net_ppe": null, "goodwill": 287120000, "intangible_assets": 155703000, "goodwill_and_intangibles": 442823000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 784436000, "total_assets": 1505296000, "short_term_debt": 35067000, "accounts_payable": 163397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283745000, "long_term_debt": 653504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 820042000, "total_liabilities": 1103787000, "total_debt": 688571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 65361000, "total_equity": 401509000, "shares_outstanding": 38742328, "operating_cash_flow": 23134000, "stock_based_compensation": 13602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232023000, "dividends_paid": 69000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 253215000, "free_cash_flow": 68982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85738000", "ebitda": "125713000", "netIncome": "27750000", "grossProfit": "618636000", "depreciation": "None", "totalRevenue": "2613399000", "costOfRevenue": "1994763000", "interestIncome": "None", "incomeBeforeTax": "41889000", "interestExpense": "43849000", "operatingIncome": "85738000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14139000", "reportedCurrency": "USD", "netInterestIncome": "-43849000", "nonInterestIncome": "None", "operatingExpenses": "532898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1994763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39975000", "sellingGeneralAndAdministrative": "518219000", "netIncomeFromContinuingOperations": "27750000" }, "balance": { "goodwill": "287120000", "inventory": "245693000", "commonStock": "386000", "currentDebt": "None", "investments": "None", "totalAssets": "1505296000", "longTermDebt": "653504000", "shortTermDebt": "35067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "155703000", "reportedCurrency": "USD", "retainedEarnings": "65361000", "totalLiabilities": "1103787000", "otherCurrentAssets": "56200000", "totalCurrentAssets": "720860000", "currentLongTermDebt": "12428000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "260167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "784436000", "currentAccountsPayable": "163397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342357000", "shortLongTermDebtTotal": "839977000", "totalShareholderEquity": "401509000", "capitalLeaseObligations": "166834000", "otherCurrentLiabilities": "83075000", "totalCurrentLiabilities": "283745000", "otherNonCurrentLiabilities": "13034000", "totalNonCurrentLiabilities": "820042000", "cashAndShortTermInvestments": "158800000", "commonStockSharesOutstanding": "38742328", "intangibleAssetsExcludingGoodwill": "155703000", "cashAndCashEquivalentsAtCarryingValue": "158800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27750000", "profitLoss": "None", "dividendPayout": "69000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-49931000", "operatingCashflow": "23134000", "capitalExpenditures": "45848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "253215000", "cashflowFromInvestment": "-232023000", "stockBasedCompensation": "13602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2674000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38245000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1745757000, "cost_of_revenue": 1355272000, "gross_profit": 390485000, "ebit": 10811000, "ebitda": 47178000, "pretax_income": -6776000, "tax_provision": -1853000, "net_income": -4923000, "net_income_to_common": -4923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115155000, "total_current_assets": 469960000, "total_assets": 1073795000, "short_term_debt": 21023000, "long_term_debt": 394160000, "total_debt": 415183000, "total_liabilities": 723584000, "total_equity": 350211000, "shares_outstanding": 36744304, "goodwill_and_intangibles": 326518000 }, "cash_flow": { "operating_cash_flow": -19899000, "capital_expenditure": 38801000, "free_cash_flow": 18902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41956, "ticker_id": 5328, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10811000", "ebitda": "47178000", "netIncome": "-4923000", "grossProfit": "390485000", "depreciation": "None", "totalRevenue": "1745757000", "costOfRevenue": "1355272000", "interestIncome": "None", "incomeBeforeTax": "-6776000", "interestExpense": "17587000", "operatingIncome": "10811000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1853000", "reportedCurrency": "USD", "netInterestIncome": "-17587000", "nonInterestIncome": "None", "operatingExpenses": "379674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36367000", "sellingGeneralAndAdministrative": "379252000", "netIncomeFromContinuingOperations": "-4923000" }, "balance": { "goodwill": "221775000", "inventory": "144491000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "1073795000", "longTermDebt": "394160000", "shortTermDebt": "21023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "104743000", "reportedCurrency": "USD", "retainedEarnings": "37611000", "totalLiabilities": "723584000", "otherCurrentAssets": "37774000", "totalCurrentAssets": "469960000", "currentLongTermDebt": "5141000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603835000", "currentAccountsPayable": "118284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264323000", "shortLongTermDebtTotal": "542479000", "totalShareholderEquity": "350211000", "capitalLeaseObligations": "143178000", "otherCurrentLiabilities": "55417000", "totalCurrentLiabilities": "197018000", "otherNonCurrentLiabilities": "5110000", "totalNonCurrentLiabilities": "526566000", "cashAndShortTermInvestments": "115155000", "commonStockSharesOutstanding": "36744304", "intangibleAssetsExcludingGoodwill": "104743000", "cashAndCashEquivalentsAtCarryingValue": "115155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-60799000", "operatingCashflow": "-19899000", "capitalExpenditures": "38801000", "changeInReceivables": "-70777000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9222000", "cashflowFromInvestment": "-48991000", "stockBasedCompensation": "11479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78112000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1745757000, "cost_of_revenue": 1355272000, "gross_profit": 390485000, "research_and_development": null, "selling_general_admin": 379252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10811000, "depreciation_amortisation": 36367000, "ebitda": 47178000, "interest_expense": 17587000, "interest_income": null, "other_non_operating": null, "pretax_income": -6776000, "tax_provision": -1853000, "effective_tax_rate": null, "net_income": -4923000, "net_income_continuing_ops": -4923000, "net_income_to_common": -4923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115155000, "short_term_investments": null, "net_receivables": 172540000, "inventory": 144491000, "other_current_assets": null, "total_current_assets": 469960000, "net_ppe": null, "goodwill": 221775000, "intangible_assets": 104743000, "goodwill_and_intangibles": 326518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 603835000, "total_assets": 1073795000, "short_term_debt": 21023000, "accounts_payable": 118284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197018000, "long_term_debt": 394160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 526566000, "total_liabilities": 723584000, "total_debt": 415183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37611000, "total_equity": 350211000, "shares_outstanding": 36744304, "operating_cash_flow": -19899000, "stock_based_compensation": 11479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48991000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9222000, "free_cash_flow": 18902000, "net_change_in_cash": -78112000 }, "raw_data": { "income": { "ebit": "10811000", "ebitda": "47178000", "netIncome": "-4923000", "grossProfit": "390485000", "depreciation": "None", "totalRevenue": "1745757000", "costOfRevenue": "1355272000", "interestIncome": "None", "incomeBeforeTax": "-6776000", "interestExpense": "17587000", "operatingIncome": "10811000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1853000", "reportedCurrency": "USD", "netInterestIncome": "-17587000", "nonInterestIncome": "None", "operatingExpenses": "379674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36367000", "sellingGeneralAndAdministrative": "379252000", "netIncomeFromContinuingOperations": "-4923000" }, "balance": { "goodwill": "221775000", "inventory": "144491000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "1073795000", "longTermDebt": "394160000", "shortTermDebt": "21023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "104743000", "reportedCurrency": "USD", "retainedEarnings": "37611000", "totalLiabilities": "723584000", "otherCurrentAssets": "37774000", "totalCurrentAssets": "469960000", "currentLongTermDebt": "5141000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603835000", "currentAccountsPayable": "118284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264323000", "shortLongTermDebtTotal": "542479000", "totalShareholderEquity": "350211000", "capitalLeaseObligations": "143178000", "otherCurrentLiabilities": "55417000", "totalCurrentLiabilities": "197018000", "otherNonCurrentLiabilities": "5110000", "totalNonCurrentLiabilities": "526566000", "cashAndShortTermInvestments": "115155000", "commonStockSharesOutstanding": "36744304", "intangibleAssetsExcludingGoodwill": "104743000", "cashAndCashEquivalentsAtCarryingValue": "115155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-60799000", "operatingCashflow": "-19899000", "capitalExpenditures": "38801000", "changeInReceivables": "-70777000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9222000", "cashflowFromInvestment": "-48991000", "stockBasedCompensation": "11479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78112000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1829000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34965000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1111631000, "cost_of_revenue": 863480000, "gross_profit": 248151000, "ebit": -102660000, "ebitda": -68695000, "pretax_income": -123606000, "tax_provision": -40703000, "net_income": -82903000, "net_income_to_common": -82903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193281000, "total_current_assets": 405662000, "total_assets": 974325000, "short_term_debt": 23262000, "long_term_debt": 398084000, "total_debt": 421346000, "total_liabilities": 629735000, "total_equity": 344590000, "shares_outstanding": 33716157, "goodwill_and_intangibles": 326581000 }, "cash_flow": { "operating_cash_flow": 42881000, "capital_expenditure": 7036000, "free_cash_flow": 49917000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41961, "ticker_id": 5328, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-102660000", "ebitda": "-68695000", "netIncome": "-82903000", "grossProfit": "248151000", "depreciation": "None", "totalRevenue": "1111631000", "costOfRevenue": "863480000", "interestIncome": "None", "incomeBeforeTax": "-123606000", "interestExpense": "20946000", "operatingIncome": "-102660000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40703000", "reportedCurrency": "USD", "netInterestIncome": "-20946000", "nonInterestIncome": "None", "operatingExpenses": "350811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33965000", "sellingGeneralAndAdministrative": "336394000", "netIncomeFromContinuingOperations": "-82903000" }, "balance": { "goodwill": "214864000", "inventory": "82519000", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "974325000", "longTermDebt": "398084000", "shortTermDebt": "23262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "111717000", "reportedCurrency": "USD", "retainedEarnings": "42534000", "totalLiabilities": "629735000", "otherCurrentAssets": "33479000", "totalCurrentAssets": "405662000", "currentLongTermDebt": "6095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "568663000", "currentAccountsPayable": "57515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115448000", "shortLongTermDebtTotal": "530479000", "totalShareholderEquity": "344590000", "capitalLeaseObligations": "126300000", "otherCurrentLiabilities": "34767000", "totalCurrentLiabilities": "118102000", "otherNonCurrentLiabilities": "113549000", "totalNonCurrentLiabilities": "511633000", "cashAndShortTermInvestments": "193281000", "commonStockSharesOutstanding": "33716157", "intangibleAssetsExcludingGoodwill": "111717000", "cashAndCashEquivalentsAtCarryingValue": "193281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82903000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "49050000", "operatingCashflow": "42881000", "capitalExpenditures": "7036000", "changeInReceivables": "77590000", "changeInExchangeRate": "None", "cashflowFromFinancing": "78056000", "cashflowFromInvestment": "-67968000", "stockBasedCompensation": "9292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111631000, "cost_of_revenue": 863480000, "gross_profit": 248151000, "research_and_development": null, "selling_general_admin": 336394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -102660000, "depreciation_amortisation": 33965000, "ebitda": -68695000, "interest_expense": 20946000, "interest_income": null, "other_non_operating": null, "pretax_income": -123606000, "tax_provision": -40703000, "effective_tax_rate": null, "net_income": -82903000, "net_income_continuing_ops": -82903000, "net_income_to_common": -82903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193281000, "short_term_investments": null, "net_receivables": 96383000, "inventory": 82519000, "other_current_assets": null, "total_current_assets": 405662000, "net_ppe": null, "goodwill": 214864000, "intangible_assets": 111717000, "goodwill_and_intangibles": 326581000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 568663000, "total_assets": 974325000, "short_term_debt": 23262000, "accounts_payable": 57515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118102000, "long_term_debt": 398084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 511633000, "total_liabilities": 629735000, "total_debt": 421346000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 42534000, "total_equity": 344590000, "shares_outstanding": 33716157, "operating_cash_flow": 42881000, "stock_based_compensation": 9292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67968000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78056000, "free_cash_flow": 49917000, "net_change_in_cash": 52969000 }, "raw_data": { "income": { "ebit": "-102660000", "ebitda": "-68695000", "netIncome": "-82903000", "grossProfit": "248151000", "depreciation": "None", "totalRevenue": "1111631000", "costOfRevenue": "863480000", "interestIncome": "None", "incomeBeforeTax": "-123606000", "interestExpense": "20946000", "operatingIncome": "-102660000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40703000", "reportedCurrency": "USD", "netInterestIncome": "-20946000", "nonInterestIncome": "None", "operatingExpenses": "350811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33965000", "sellingGeneralAndAdministrative": "336394000", "netIncomeFromContinuingOperations": "-82903000" }, "balance": { "goodwill": "214864000", "inventory": "82519000", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "974325000", "longTermDebt": "398084000", "shortTermDebt": "23262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "111717000", "reportedCurrency": "USD", "retainedEarnings": "42534000", "totalLiabilities": "629735000", "otherCurrentAssets": "33479000", "totalCurrentAssets": "405662000", "currentLongTermDebt": "6095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "568663000", "currentAccountsPayable": "57515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "115448000", "shortLongTermDebtTotal": "530479000", "totalShareholderEquity": "344590000", "capitalLeaseObligations": "126300000", "otherCurrentLiabilities": "34767000", "totalCurrentLiabilities": "118102000", "otherNonCurrentLiabilities": "113549000", "totalNonCurrentLiabilities": "511633000", "cashAndShortTermInvestments": "193281000", "commonStockSharesOutstanding": "33716157", "intangibleAssetsExcludingGoodwill": "111717000", "cashAndCashEquivalentsAtCarryingValue": "193281000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82903000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "49050000", "operatingCashflow": "42881000", "capitalExpenditures": "7036000", "changeInReceivables": "77590000", "changeInExchangeRate": "None", "cashflowFromFinancing": "78056000", "cashflowFromInvestment": "-67968000", "stockBasedCompensation": "9292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33276000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1591834000, "cost_of_revenue": 1185481000, "gross_profit": 406353000, "ebit": 50768000, "ebitda": 76759000, "pretax_income": 32403000, "tax_provision": 8210000, "net_income": 24193000, "net_income_to_common": 24193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140233000, "total_current_assets": 453156000, "total_assets": 1013679000, "short_term_debt": 18174000, "long_term_debt": 386106000, "total_debt": 404280000, "total_liabilities": 677746000, "total_equity": 335933000, "shares_outstanding": 30073338, "goodwill_and_intangibles": 336494000 }, "cash_flow": { "operating_cash_flow": 45007000, "capital_expenditure": 16077000, "free_cash_flow": 61084000, "dividends_paid": 1541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41966, "ticker_id": 5328, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50768000", "ebitda": "76759000", "netIncome": "24193000", "grossProfit": "406353000", "depreciation": "None", "totalRevenue": "1591834000", "costOfRevenue": "1185481000", "interestIncome": "None", "incomeBeforeTax": "32403000", "interestExpense": "18264000", "operatingIncome": "50768000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8210000", "reportedCurrency": "USD", "netInterestIncome": "-18264000", "nonInterestIncome": "None", "operatingExpenses": "355585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-101000", "costofGoodsAndServicesSold": "1185481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25991000", "sellingGeneralAndAdministrative": "27415000", "netIncomeFromContinuingOperations": "24193000" }, "balance": { "goodwill": "197743000", "inventory": "124056000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1013679000", "longTermDebt": "386106000", "shortTermDebt": "18174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "138751000", "reportedCurrency": "USD", "retainedEarnings": "125437000", "totalLiabilities": "677746000", "otherCurrentAssets": "13823000", "totalCurrentAssets": "453156000", "currentLongTermDebt": "721000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560523000", "currentAccountsPayable": "94097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92846000", "shortLongTermDebtTotal": "524852000", "totalShareholderEquity": "335933000", "capitalLeaseObligations": "138025000", "otherCurrentLiabilities": "36535000", "totalCurrentLiabilities": "150151000", "otherNonCurrentLiabilities": "130606000", "totalNonCurrentLiabilities": "527595000", "cashAndShortTermInvestments": "140233000", "commonStockSharesOutstanding": "30073338", "intangibleAssetsExcludingGoodwill": "138751000", "cashAndCashEquivalentsAtCarryingValue": "140233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24193000", "profitLoss": "None", "dividendPayout": "1541000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9439000", "operatingCashflow": "45007000", "capitalExpenditures": "16077000", "changeInReceivables": "-13213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96947000", "cashflowFromInvestment": "-44154000", "stockBasedCompensation": "4399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1591834000, "cost_of_revenue": 1185481000, "gross_profit": 406353000, "research_and_development": null, "selling_general_admin": 27415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50768000, "depreciation_amortisation": 25991000, "ebitda": 76759000, "interest_expense": 18264000, "interest_income": null, "other_non_operating": null, "pretax_income": 32403000, "tax_provision": 8210000, "effective_tax_rate": null, "net_income": 24193000, "net_income_continuing_ops": 24193000, "net_income_to_common": 24193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140233000, "short_term_investments": null, "net_receivables": 175044000, "inventory": 124056000, "other_current_assets": null, "total_current_assets": 453156000, "net_ppe": null, "goodwill": 197743000, "intangible_assets": 138751000, "goodwill_and_intangibles": 336494000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 560523000, "total_assets": 1013679000, "short_term_debt": 18174000, "accounts_payable": 94097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150151000, "long_term_debt": 386106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 527595000, "total_liabilities": 677746000, "total_debt": 404280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 125437000, "total_equity": 335933000, "shares_outstanding": 30073338, "operating_cash_flow": 45007000, "stock_based_compensation": 4399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44154000, "dividends_paid": 1541000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96947000, "free_cash_flow": 61084000, "net_change_in_cash": 97800000 }, "raw_data": { "income": { "ebit": "50768000", "ebitda": "76759000", "netIncome": "24193000", "grossProfit": "406353000", "depreciation": "None", "totalRevenue": "1591834000", "costOfRevenue": "1185481000", "interestIncome": "None", "incomeBeforeTax": "32403000", "interestExpense": "18264000", "operatingIncome": "50768000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8210000", "reportedCurrency": "USD", "netInterestIncome": "-18264000", "nonInterestIncome": "None", "operatingExpenses": "355585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-101000", "costofGoodsAndServicesSold": "1185481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25991000", "sellingGeneralAndAdministrative": "27415000", "netIncomeFromContinuingOperations": "24193000" }, "balance": { "goodwill": "197743000", "inventory": "124056000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "1013679000", "longTermDebt": "386106000", "shortTermDebt": "18174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "138751000", "reportedCurrency": "USD", "retainedEarnings": "125437000", "totalLiabilities": "677746000", "otherCurrentAssets": "13823000", "totalCurrentAssets": "453156000", "currentLongTermDebt": "721000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560523000", "currentAccountsPayable": "94097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92846000", "shortLongTermDebtTotal": "524852000", "totalShareholderEquity": "335933000", "capitalLeaseObligations": "138025000", "otherCurrentLiabilities": "36535000", "totalCurrentLiabilities": "150151000", "otherNonCurrentLiabilities": "130606000", "totalNonCurrentLiabilities": "527595000", "cashAndShortTermInvestments": "140233000", "commonStockSharesOutstanding": "30073338", "intangibleAssetsExcludingGoodwill": "138751000", "cashAndCashEquivalentsAtCarryingValue": "140233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24193000", "profitLoss": "None", "dividendPayout": "1541000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9439000", "operatingCashflow": "45007000", "capitalExpenditures": "16077000", "changeInReceivables": "-13213000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96947000", "cashflowFromInvestment": "-44154000", "stockBasedCompensation": "4399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1541000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25991000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1444609000, "cost_of_revenue": 1077562000, "gross_profit": 367047000, "ebit": 48758000, "ebitda": 70964000, "pretax_income": 27844000, "tax_provision": 7442000, "net_income": 20402000, "net_income_to_common": 20402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42410000, "total_current_assets": 328735000, "total_assets": 732398000, "short_term_debt": 61000, "long_term_debt": 278169000, "total_debt": 278230000, "total_liabilities": 423722000, "total_equity": 308676000, "shares_outstanding": 29678919, "goodwill_and_intangibles": 326782000 }, "cash_flow": { "operating_cash_flow": 45082000, "capital_expenditure": 19817000, "free_cash_flow": 64899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41971, "ticker_id": 5328, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48758000", "ebitda": "70964000", "netIncome": "20402000", "grossProfit": "367047000", "depreciation": "None", "totalRevenue": "1444609000", "costOfRevenue": "1077562000", "interestIncome": "None", "incomeBeforeTax": "27844000", "interestExpense": "20745000", "operatingIncome": "48758000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7442000", "reportedCurrency": "USD", "netInterestIncome": "-20745000", "nonInterestIncome": "None", "operatingExpenses": "318289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-169000", "costofGoodsAndServicesSold": "1077562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22206000", "sellingGeneralAndAdministrative": "316841000", "netIncomeFromContinuingOperations": "20402000" }, "balance": { "goodwill": "184280000", "inventory": "112614000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "732398000", "longTermDebt": "278169000", "shortTermDebt": "61000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "142502000", "reportedCurrency": "USD", "retainedEarnings": "103271000", "totalLiabilities": "423722000", "otherCurrentAssets": "23906000", "totalCurrentAssets": "328735000", "currentLongTermDebt": "61000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403663000", "currentAccountsPayable": "87799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85276000", "shortLongTermDebtTotal": "278230000", "totalShareholderEquity": "308676000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36186000", "totalCurrentLiabilities": "125542000", "otherNonCurrentLiabilities": "10410000", "totalNonCurrentLiabilities": "298180000", "cashAndShortTermInvestments": "42410000", "commonStockSharesOutstanding": "29678919", "intangibleAssetsExcludingGoodwill": "142502000", "cashAndCashEquivalentsAtCarryingValue": "42410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6330000", "operatingCashflow": "45082000", "capitalExpenditures": "19817000", "changeInReceivables": "-19466000", "changeInExchangeRate": "-46000", "cashflowFromFinancing": "-10442000", "cashflowFromInvestment": "-33688000", "stockBasedCompensation": "4094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1444609000, "cost_of_revenue": 1077562000, "gross_profit": 367047000, "research_and_development": 0, "selling_general_admin": 316841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48758000, "depreciation_amortisation": 22206000, "ebitda": 70964000, "interest_expense": 20745000, "interest_income": null, "other_non_operating": null, "pretax_income": 27844000, "tax_provision": 7442000, "effective_tax_rate": null, "net_income": 20402000, "net_income_continuing_ops": 20402000, "net_income_to_common": 20402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42410000, "short_term_investments": null, "net_receivables": 161758000, "inventory": 112614000, "other_current_assets": null, "total_current_assets": 328735000, "net_ppe": null, "goodwill": 184280000, "intangible_assets": 142502000, "goodwill_and_intangibles": 326782000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 403663000, "total_assets": 732398000, "short_term_debt": 61000, "accounts_payable": 87799000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125542000, "long_term_debt": 278169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 298180000, "total_liabilities": 423722000, "total_debt": 278230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103271000, "total_equity": 308676000, "shares_outstanding": 29678919, "operating_cash_flow": 45082000, "stock_based_compensation": 4094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10442000, "free_cash_flow": 64899000, "net_change_in_cash": 906000 }, "raw_data": { "income": { "ebit": "48758000", "ebitda": "70964000", "netIncome": "20402000", "grossProfit": "367047000", "depreciation": "None", "totalRevenue": "1444609000", "costOfRevenue": "1077562000", "interestIncome": "None", "incomeBeforeTax": "27844000", "interestExpense": "20745000", "operatingIncome": "48758000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7442000", "reportedCurrency": "USD", "netInterestIncome": "-20745000", "nonInterestIncome": "None", "operatingExpenses": "318289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-169000", "costofGoodsAndServicesSold": "1077562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22206000", "sellingGeneralAndAdministrative": "316841000", "netIncomeFromContinuingOperations": "20402000" }, "balance": { "goodwill": "184280000", "inventory": "112614000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "732398000", "longTermDebt": "278169000", "shortTermDebt": "61000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "142502000", "reportedCurrency": "USD", "retainedEarnings": "103271000", "totalLiabilities": "423722000", "otherCurrentAssets": "23906000", "totalCurrentAssets": "328735000", "currentLongTermDebt": "61000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "403663000", "currentAccountsPayable": "87799000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85276000", "shortLongTermDebtTotal": "278230000", "totalShareholderEquity": "308676000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36186000", "totalCurrentLiabilities": "125542000", "otherNonCurrentLiabilities": "10410000", "totalNonCurrentLiabilities": "298180000", "cashAndShortTermInvestments": "42410000", "commonStockSharesOutstanding": "29678919", "intangibleAssetsExcludingGoodwill": "142502000", "cashAndCashEquivalentsAtCarryingValue": "42410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6330000", "operatingCashflow": "45082000", "capitalExpenditures": "19817000", "changeInReceivables": "-19466000", "changeInExchangeRate": "-46000", "cashflowFromFinancing": "-10442000", "cashflowFromInvestment": "-33688000", "stockBasedCompensation": "4094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "906000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-764000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22206000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1059010000, "cost_of_revenue": 801642000, "gross_profit": 257368000, "ebit": 33134000, "ebitda": 228811000, "pretax_income": 22738000, "tax_provision": 5371000, "net_income": 17367000, "net_income_to_common": 17367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122709000, "total_current_assets": 930933000, "total_assets": 1989767000, "short_term_debt": 54536000, "long_term_debt": 720902000, "total_debt": 775438000, "total_liabilities": 1381136000, "total_equity": 608631000, "shares_outstanding": 46079299, "goodwill_and_intangibles": 494328000 }, "cash_flow": { "operating_cash_flow": 38258000, "capital_expenditure": 7699000, "free_cash_flow": 45957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41934, "ticker_id": 5328, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33134000", "ebitda": "228811000", "netIncome": "17367000", "grossProfit": "257368000", "depreciation": "None", "totalRevenue": "1059010000", "costOfRevenue": "801642000", "interestIncome": "None", "incomeBeforeTax": "22738000", "interestExpense": "10396000", "operatingIncome": "33134000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5371000", "reportedCurrency": "USD", "netInterestIncome": "-10396000", "nonInterestIncome": "None", "operatingExpenses": "224234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195677000", "sellingGeneralAndAdministrative": "224145000", "netIncomeFromContinuingOperations": "17367000" }, "balance": { "goodwill": "362684000", "inventory": "364037000", "commonStock": "408000", "currentDebt": "None", "investments": "None", "totalAssets": "1989767000", "longTermDebt": "720902000", "shortTermDebt": "54536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "131644000", "reportedCurrency": "USD", "retainedEarnings": "210591000", "totalLiabilities": "1381136000", "otherCurrentAssets": "66833000", "totalCurrentAssets": "930933000", "currentLongTermDebt": "29528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058834000", "currentAccountsPayable": "233025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257285000", "totalShareholderEquity": "608631000", "capitalLeaseObligations": "227757000", "otherCurrentLiabilities": "140180000", "totalCurrentLiabilities": "427741000", "otherNonCurrentLiabilities": "5977000", "totalNonCurrentLiabilities": "953395000", "cashAndShortTermInvestments": "122709000", "commonStockSharesOutstanding": "46079299", "intangibleAssetsExcludingGoodwill": "131644000", "cashAndCashEquivalentsAtCarryingValue": "122709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17367000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "21582000", "operatingCashflow": "38258000", "capitalExpenditures": "7699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28777000", "cashflowFromInvestment": "-7699000", "stockBasedCompensation": "5290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1059010000, "cost_of_revenue": 801642000, "gross_profit": 257368000, "research_and_development": null, "selling_general_admin": 224145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33134000, "depreciation_amortisation": 195677000, "ebitda": 228811000, "interest_expense": 10396000, "interest_income": null, "other_non_operating": null, "pretax_income": 22738000, "tax_provision": 5371000, "effective_tax_rate": null, "net_income": 17367000, "net_income_continuing_ops": 17367000, "net_income_to_common": 17367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122709000, "short_term_investments": null, "net_receivables": 377354000, "inventory": 364037000, "other_current_assets": null, "total_current_assets": 930933000, "net_ppe": null, "goodwill": 362684000, "intangible_assets": 131644000, "goodwill_and_intangibles": 494328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1058834000, "total_assets": 1989767000, "short_term_debt": 54536000, "accounts_payable": 233025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427741000, "long_term_debt": 720902000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 953395000, "total_liabilities": 1381136000, "total_debt": 775438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210591000, "total_equity": 608631000, "shares_outstanding": 46079299, "operating_cash_flow": 38258000, "stock_based_compensation": 5290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28777000, "free_cash_flow": 45957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33134000", "ebitda": "228811000", "netIncome": "17367000", "grossProfit": "257368000", "depreciation": "None", "totalRevenue": "1059010000", "costOfRevenue": "801642000", "interestIncome": "None", "incomeBeforeTax": "22738000", "interestExpense": "10396000", "operatingIncome": "33134000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5371000", "reportedCurrency": "USD", "netInterestIncome": "-10396000", "nonInterestIncome": "None", "operatingExpenses": "224234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195677000", "sellingGeneralAndAdministrative": "224145000", "netIncomeFromContinuingOperations": "17367000" }, "balance": { "goodwill": "362684000", "inventory": "364037000", "commonStock": "408000", "currentDebt": "None", "investments": "None", "totalAssets": "1989767000", "longTermDebt": "720902000", "shortTermDebt": "54536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "131644000", "reportedCurrency": "USD", "retainedEarnings": "210591000", "totalLiabilities": "1381136000", "otherCurrentAssets": "66833000", "totalCurrentAssets": "930933000", "currentLongTermDebt": "29528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058834000", "currentAccountsPayable": "233025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257285000", "totalShareholderEquity": "608631000", "capitalLeaseObligations": "227757000", "otherCurrentLiabilities": "140180000", "totalCurrentLiabilities": "427741000", "otherNonCurrentLiabilities": "5977000", "totalNonCurrentLiabilities": "953395000", "cashAndShortTermInvestments": "122709000", "commonStockSharesOutstanding": "46079299", "intangibleAssetsExcludingGoodwill": "131644000", "cashAndCashEquivalentsAtCarryingValue": "122709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17367000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "21582000", "operatingCashflow": "38258000", "capitalExpenditures": "7699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28777000", "cashflowFromInvestment": "-7699000", "stockBasedCompensation": "5290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20439000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1142564000, "cost_of_revenue": 865999000, "gross_profit": 276565000, "ebit": 51242000, "ebitda": 72140000, "pretax_income": 33158000, "tax_provision": 11474000, "net_income": 21684000, "net_income_to_common": 21684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120982000, "total_current_assets": 969889000, "total_assets": 2028007000, "short_term_debt": 53029000, "long_term_debt": 720333000, "total_debt": 773362000, "total_liabilities": 1423698000, "total_equity": 604309000, "shares_outstanding": 46046527, "goodwill_and_intangibles": 500052000 }, "cash_flow": { "operating_cash_flow": 73867000, "capital_expenditure": 8086000, "free_cash_flow": 81953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41935, "ticker_id": 5328, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51242000", "ebitda": "72140000", "netIncome": "21684000", "grossProfit": "276565000", "depreciation": "None", "totalRevenue": "1142564000", "costOfRevenue": "865999000", "interestIncome": "None", "incomeBeforeTax": "33158000", "interestExpense": "10061000", "operatingIncome": "51242000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11474000", "reportedCurrency": "USD", "netInterestIncome": "-10061000", "nonInterestIncome": "None", "operatingExpenses": "225323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "865999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20898000", "sellingGeneralAndAdministrative": "225151000", "netIncomeFromContinuingOperations": "21684000" }, "balance": { "goodwill": "362742000", "inventory": "385722000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "2028007000", "longTermDebt": "720333000", "shortTermDebt": "53029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "137310000", "reportedCurrency": "USD", "retainedEarnings": "201645000", "totalLiabilities": "1423698000", "otherCurrentAssets": "70811000", "totalCurrentAssets": "969889000", "currentLongTermDebt": "28197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058118000", "currentAccountsPayable": "275622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1176446000", "totalShareholderEquity": "604309000", "capitalLeaseObligations": "226374000", "otherCurrentLiabilities": "144808000", "totalCurrentLiabilities": "473459000", "otherNonCurrentLiabilities": "5940000", "totalNonCurrentLiabilities": "950239000", "cashAndShortTermInvestments": "120982000", "commonStockSharesOutstanding": "46046527", "intangibleAssetsExcludingGoodwill": "137310000", "cashAndCashEquivalentsAtCarryingValue": "120982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21684000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3023000", "operatingCashflow": "73867000", "capitalExpenditures": "8086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4633000", "cashflowFromInvestment": "-13419000", "stockBasedCompensation": "6691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1142564000, "cost_of_revenue": 865999000, "gross_profit": 276565000, "research_and_development": null, "selling_general_admin": 225151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51242000, "depreciation_amortisation": 20898000, "ebitda": 72140000, "interest_expense": 10061000, "interest_income": null, "other_non_operating": null, "pretax_income": 33158000, "tax_provision": 11474000, "effective_tax_rate": null, "net_income": 21684000, "net_income_continuing_ops": 21684000, "net_income_to_common": 21684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120982000, "short_term_investments": null, "net_receivables": 392374000, "inventory": 385722000, "other_current_assets": null, "total_current_assets": 969889000, "net_ppe": null, "goodwill": 362742000, "intangible_assets": 137310000, "goodwill_and_intangibles": 500052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1058118000, "total_assets": 2028007000, "short_term_debt": 53029000, "accounts_payable": 275622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473459000, "long_term_debt": 720333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 950239000, "total_liabilities": 1423698000, "total_debt": 773362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 201645000, "total_equity": 604309000, "shares_outstanding": 46046527, "operating_cash_flow": 73867000, "stock_based_compensation": 6691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4633000, "free_cash_flow": 81953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51242000", "ebitda": "72140000", "netIncome": "21684000", "grossProfit": "276565000", "depreciation": "None", "totalRevenue": "1142564000", "costOfRevenue": "865999000", "interestIncome": "None", "incomeBeforeTax": "33158000", "interestExpense": "10061000", "operatingIncome": "51242000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11474000", "reportedCurrency": "USD", "netInterestIncome": "-10061000", "nonInterestIncome": "None", "operatingExpenses": "225323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "865999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20898000", "sellingGeneralAndAdministrative": "225151000", "netIncomeFromContinuingOperations": "21684000" }, "balance": { "goodwill": "362742000", "inventory": "385722000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "2028007000", "longTermDebt": "720333000", "shortTermDebt": "53029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "137310000", "reportedCurrency": "USD", "retainedEarnings": "201645000", "totalLiabilities": "1423698000", "otherCurrentAssets": "70811000", "totalCurrentAssets": "969889000", "currentLongTermDebt": "28197000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "392374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1058118000", "currentAccountsPayable": "275622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1176446000", "totalShareholderEquity": "604309000", "capitalLeaseObligations": "226374000", "otherCurrentLiabilities": "144808000", "totalCurrentLiabilities": "473459000", "otherNonCurrentLiabilities": "5940000", "totalNonCurrentLiabilities": "950239000", "cashAndShortTermInvestments": "120982000", "commonStockSharesOutstanding": "46046527", "intangibleAssetsExcludingGoodwill": "137310000", "cashAndCashEquivalentsAtCarryingValue": "120982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21684000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3023000", "operatingCashflow": "73867000", "capitalExpenditures": "8086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4633000", "cashflowFromInvestment": "-13419000", "stockBasedCompensation": "6691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20898000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1021319000, "cost_of_revenue": 774128000, "gross_profit": 247191000, "ebit": 38936000, "ebitda": 58733000, "pretax_income": 28401000, "tax_provision": 9253000, "net_income": 19148000, "net_income_to_common": 19148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65061000, "total_current_assets": 868976000, "total_assets": 1916036000, "short_term_debt": 45595000, "long_term_debt": 711738000, "total_debt": 757333000, "total_liabilities": 1339398000, "total_equity": 576638000, "shares_outstanding": 45799937, "goodwill_and_intangibles": 501034000 }, "cash_flow": { "operating_cash_flow": -8717000, "capital_expenditure": 11015000, "free_cash_flow": 2298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41937, "ticker_id": 5328, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38936000", "ebitda": "58733000", "netIncome": "19148000", "grossProfit": "247191000", "depreciation": "None", "totalRevenue": "1021319000", "costOfRevenue": "774128000", "interestIncome": "None", "incomeBeforeTax": "28401000", "interestExpense": "10535000", "operatingIncome": "38936000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9253000", "reportedCurrency": "USD", "netInterestIncome": "-10535000", "nonInterestIncome": "None", "operatingExpenses": "208255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "774128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19797000", "sellingGeneralAndAdministrative": "208125000", "netIncomeFromContinuingOperations": "19148000" }, "balance": { "goodwill": "356633000", "inventory": "385394000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "1916036000", "longTermDebt": "711738000", "shortTermDebt": "45595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "144401000", "reportedCurrency": "USD", "retainedEarnings": "179961000", "totalLiabilities": "1339398000", "otherCurrentAssets": "71004000", "totalCurrentAssets": "868976000", "currentLongTermDebt": "21623000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047060000", "currentAccountsPayable": "227883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954119000", "totalShareholderEquity": "576638000", "capitalLeaseObligations": "220758000", "otherCurrentLiabilities": "132260000", "totalCurrentLiabilities": "405738000", "otherNonCurrentLiabilities": "4359000", "totalNonCurrentLiabilities": "933660000", "cashAndShortTermInvestments": "65061000", "commonStockSharesOutstanding": "45799937", "intangibleAssetsExcludingGoodwill": "144401000", "cashAndCashEquivalentsAtCarryingValue": "65061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18727000", "operatingCashflow": "-8717000", "capitalExpenditures": "11015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11944000", "cashflowFromInvestment": "-11015000", "stockBasedCompensation": "4922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1021319000, "cost_of_revenue": 774128000, "gross_profit": 247191000, "research_and_development": null, "selling_general_admin": 208125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38936000, "depreciation_amortisation": 19797000, "ebitda": 58733000, "interest_expense": 10535000, "interest_income": null, "other_non_operating": null, "pretax_income": 28401000, "tax_provision": 9253000, "effective_tax_rate": null, "net_income": 19148000, "net_income_continuing_ops": 19148000, "net_income_to_common": 19148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65061000, "short_term_investments": null, "net_receivables": 347517000, "inventory": 385394000, "other_current_assets": null, "total_current_assets": 868976000, "net_ppe": null, "goodwill": 356633000, "intangible_assets": 144401000, "goodwill_and_intangibles": 501034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1047060000, "total_assets": 1916036000, "short_term_debt": 45595000, "accounts_payable": 227883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 405738000, "long_term_debt": 711738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 933660000, "total_liabilities": 1339398000, "total_debt": 757333000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 179961000, "total_equity": 576638000, "shares_outstanding": 45799937, "operating_cash_flow": -8717000, "stock_based_compensation": 4922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11015000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11944000, "free_cash_flow": 2298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38936000", "ebitda": "58733000", "netIncome": "19148000", "grossProfit": "247191000", "depreciation": "None", "totalRevenue": "1021319000", "costOfRevenue": "774128000", "interestIncome": "None", "incomeBeforeTax": "28401000", "interestExpense": "10535000", "operatingIncome": "38936000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9253000", "reportedCurrency": "USD", "netInterestIncome": "-10535000", "nonInterestIncome": "None", "operatingExpenses": "208255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "774128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19797000", "sellingGeneralAndAdministrative": "208125000", "netIncomeFromContinuingOperations": "19148000" }, "balance": { "goodwill": "356633000", "inventory": "385394000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "1916036000", "longTermDebt": "711738000", "shortTermDebt": "45595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "144401000", "reportedCurrency": "USD", "retainedEarnings": "179961000", "totalLiabilities": "1339398000", "otherCurrentAssets": "71004000", "totalCurrentAssets": "868976000", "currentLongTermDebt": "21623000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047060000", "currentAccountsPayable": "227883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954119000", "totalShareholderEquity": "576638000", "capitalLeaseObligations": "220758000", "otherCurrentLiabilities": "132260000", "totalCurrentLiabilities": "405738000", "otherNonCurrentLiabilities": "4359000", "totalNonCurrentLiabilities": "933660000", "cashAndShortTermInvestments": "65061000", "commonStockSharesOutstanding": "45799937", "intangibleAssetsExcludingGoodwill": "144401000", "cashAndCashEquivalentsAtCarryingValue": "65061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-18727000", "operatingCashflow": "-8717000", "capitalExpenditures": "11015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11944000", "cashflowFromInvestment": "-11015000", "stockBasedCompensation": "4922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19797000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1034906000, "cost_of_revenue": 780567000, "gross_profit": 254339000, "ebit": 40216000, "ebitda": 59313000, "pretax_income": 29501000, "tax_provision": 8260000, "net_income": 21241000, "net_income_to_common": 21241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96866000, "total_current_assets": 883447000, "total_assets": 1907254000, "short_term_debt": 41124000, "long_term_debt": 690223000, "total_debt": 731347000, "total_liabilities": 1349536000, "total_equity": 557718000, "shares_outstanding": 46031127, "goodwill_and_intangibles": 504888000 }, "cash_flow": { "operating_cash_flow": 14503000, "capital_expenditure": 9981000, "free_cash_flow": 24484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41938, "ticker_id": 5328, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40216000", "ebitda": "59313000", "netIncome": "21241000", "grossProfit": "254339000", "depreciation": "None", "totalRevenue": "1034906000", "costOfRevenue": "780567000", "interestIncome": "None", "incomeBeforeTax": "29501000", "interestExpense": "10715000", "operatingIncome": "40216000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8260000", "reportedCurrency": "USD", "netInterestIncome": "-10715000", "nonInterestIncome": "None", "operatingExpenses": "214123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19097000", "sellingGeneralAndAdministrative": "213750000", "netIncomeFromContinuingOperations": "21241000" }, "balance": { "goodwill": "356537000", "inventory": "367905000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "1907254000", "longTermDebt": "690223000", "shortTermDebt": "41124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "148351000", "reportedCurrency": "USD", "retainedEarnings": "165021000", "totalLiabilities": "1349536000", "otherCurrentAssets": "41386000", "totalCurrentAssets": "883447000", "currentLongTermDebt": "19074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023806999", "currentAccountsPayable": "278896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930042000", "totalShareholderEquity": "557718000", "capitalLeaseObligations": "220745000", "otherCurrentLiabilities": "119851000", "totalCurrentLiabilities": "439871000", "otherNonCurrentLiabilities": "3811000", "totalNonCurrentLiabilities": "909665000", "cashAndShortTermInvestments": "96866000", "commonStockSharesOutstanding": "46031127", "intangibleAssetsExcludingGoodwill": "148351000", "cashAndCashEquivalentsAtCarryingValue": "96866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-50636000", "operatingCashflow": "14503000", "capitalExpenditures": "9981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24233000", "cashflowFromInvestment": "-9981000", "stockBasedCompensation": "4866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1034906000, "cost_of_revenue": 780567000, "gross_profit": 254339000, "research_and_development": null, "selling_general_admin": 213750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40216000, "depreciation_amortisation": 19097000, "ebitda": 59313000, "interest_expense": 10715000, "interest_income": null, "other_non_operating": null, "pretax_income": 29501000, "tax_provision": 8260000, "effective_tax_rate": null, "net_income": 21241000, "net_income_continuing_ops": 21241000, "net_income_to_common": 21241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96866000, "short_term_investments": null, "net_receivables": 377290000, "inventory": 367905000, "other_current_assets": null, "total_current_assets": 883447000, "net_ppe": null, "goodwill": 356537000, "intangible_assets": 148351000, "goodwill_and_intangibles": 504888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1023806999, "total_assets": 1907254000, "short_term_debt": 41124000, "accounts_payable": 278896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439871000, "long_term_debt": 690223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 909665000, "total_liabilities": 1349536000, "total_debt": 731347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165021000, "total_equity": 557718000, "shares_outstanding": 46031127, "operating_cash_flow": 14503000, "stock_based_compensation": 4866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9981000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24233000, "free_cash_flow": 24484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40216000", "ebitda": "59313000", "netIncome": "21241000", "grossProfit": "254339000", "depreciation": "None", "totalRevenue": "1034906000", "costOfRevenue": "780567000", "interestIncome": "None", "incomeBeforeTax": "29501000", "interestExpense": "10715000", "operatingIncome": "40216000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8260000", "reportedCurrency": "USD", "netInterestIncome": "-10715000", "nonInterestIncome": "None", "operatingExpenses": "214123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "780567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19097000", "sellingGeneralAndAdministrative": "213750000", "netIncomeFromContinuingOperations": "21241000" }, "balance": { "goodwill": "356537000", "inventory": "367905000", "commonStock": "407000", "currentDebt": "None", "investments": "None", "totalAssets": "1907254000", "longTermDebt": "690223000", "shortTermDebt": "41124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "148351000", "reportedCurrency": "USD", "retainedEarnings": "165021000", "totalLiabilities": "1349536000", "otherCurrentAssets": "41386000", "totalCurrentAssets": "883447000", "currentLongTermDebt": "19074000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1023806999", "currentAccountsPayable": "278896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "930042000", "totalShareholderEquity": "557718000", "capitalLeaseObligations": "220745000", "otherCurrentLiabilities": "119851000", "totalCurrentLiabilities": "439871000", "otherNonCurrentLiabilities": "3811000", "totalNonCurrentLiabilities": "909665000", "cashAndShortTermInvestments": "96866000", "commonStockSharesOutstanding": "46031127", "intangibleAssetsExcludingGoodwill": "148351000", "cashAndCashEquivalentsAtCarryingValue": "96866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21241000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-50636000", "operatingCashflow": "14503000", "capitalExpenditures": "9981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24233000", "cashflowFromInvestment": "-9981000", "stockBasedCompensation": "4866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19097000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 950748000, "cost_of_revenue": 724753000, "gross_profit": 225995000, "ebit": 22735000, "ebitda": 41073000, "pretax_income": 12482000, "tax_provision": 2194000, "net_income": 10288000, "net_income_to_common": 10288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116530000, "total_current_assets": 835016000, "total_assets": 1838576000, "short_term_debt": 42167000, "long_term_debt": 681078000, "total_debt": 723245000, "total_liabilities": 1296936000, "total_equity": 541640000, "shares_outstanding": 46091441, "goodwill_and_intangibles": 510645000 }, "cash_flow": { "operating_cash_flow": 49566000, "capital_expenditure": 12344000, "free_cash_flow": 61910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41939, "ticker_id": 5328, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22735000", "ebitda": "41073000", "netIncome": "10288000", "grossProfit": "225995000", "depreciation": "None", "totalRevenue": "950748000", "costOfRevenue": "724753000", "interestIncome": "None", "incomeBeforeTax": "12482000", "interestExpense": "10253000", "operatingIncome": "22735000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2194000", "reportedCurrency": "USD", "netInterestIncome": "-10253000", "nonInterestIncome": "None", "operatingExpenses": "203260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18338000", "sellingGeneralAndAdministrative": "202763000", "netIncomeFromContinuingOperations": "10288000" }, "balance": { "goodwill": "356343000", "inventory": "316849000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "1838576000", "longTermDebt": "681078000", "shortTermDebt": "42167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "154302000", "reportedCurrency": "USD", "retainedEarnings": "152228000", "totalLiabilities": "1296936000", "otherCurrentAssets": "65791000", "totalCurrentAssets": "835016000", "currentLongTermDebt": "20269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1003560000", "currentAccountsPayable": "249545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "911892000", "totalShareholderEquity": "541640000", "capitalLeaseObligations": "210545000", "otherCurrentLiabilities": "115548000", "totalCurrentLiabilities": "407260000", "otherNonCurrentLiabilities": "3885000", "totalNonCurrentLiabilities": "889676000", "cashAndShortTermInvestments": "116530000", "commonStockSharesOutstanding": "46091441", "intangibleAssetsExcludingGoodwill": "154302000", "cashAndCashEquivalentsAtCarryingValue": "116530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-774000", "operatingCashflow": "49566000", "capitalExpenditures": "12344000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35412000", "cashflowFromInvestment": "-12344000", "stockBasedCompensation": "4763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 950748000, "cost_of_revenue": 724753000, "gross_profit": 225995000, "research_and_development": null, "selling_general_admin": 202763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22735000, "depreciation_amortisation": 18338000, "ebitda": 41073000, "interest_expense": 10253000, "interest_income": null, "other_non_operating": null, "pretax_income": 12482000, "tax_provision": 2194000, "effective_tax_rate": null, "net_income": 10288000, "net_income_continuing_ops": 10288000, "net_income_to_common": 10288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116530000, "short_term_investments": null, "net_receivables": 335846000, "inventory": 316849000, "other_current_assets": null, "total_current_assets": 835016000, "net_ppe": null, "goodwill": 356343000, "intangible_assets": 154302000, "goodwill_and_intangibles": 510645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1003560000, "total_assets": 1838576000, "short_term_debt": 42167000, "accounts_payable": 249545000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407260000, "long_term_debt": 681078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 889676000, "total_liabilities": 1296936000, "total_debt": 723245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152228000, "total_equity": 541640000, "shares_outstanding": 46091441, "operating_cash_flow": 49566000, "stock_based_compensation": 4763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12344000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35412000, "free_cash_flow": 61910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22735000", "ebitda": "41073000", "netIncome": "10288000", "grossProfit": "225995000", "depreciation": "None", "totalRevenue": "950748000", "costOfRevenue": "724753000", "interestIncome": "None", "incomeBeforeTax": "12482000", "interestExpense": "10253000", "operatingIncome": "22735000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2194000", "reportedCurrency": "USD", "netInterestIncome": "-10253000", "nonInterestIncome": "None", "operatingExpenses": "203260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18338000", "sellingGeneralAndAdministrative": "202763000", "netIncomeFromContinuingOperations": "10288000" }, "balance": { "goodwill": "356343000", "inventory": "316849000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "1838576000", "longTermDebt": "681078000", "shortTermDebt": "42167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "154302000", "reportedCurrency": "USD", "retainedEarnings": "152228000", "totalLiabilities": "1296936000", "otherCurrentAssets": "65791000", "totalCurrentAssets": "835016000", "currentLongTermDebt": "20269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "335846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1003560000", "currentAccountsPayable": "249545000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "911892000", "totalShareholderEquity": "541640000", "capitalLeaseObligations": "210545000", "otherCurrentLiabilities": "115548000", "totalCurrentLiabilities": "407260000", "otherNonCurrentLiabilities": "3885000", "totalNonCurrentLiabilities": "889676000", "cashAndShortTermInvestments": "116530000", "commonStockSharesOutstanding": "46091441", "intangibleAssetsExcludingGoodwill": "154302000", "cashAndCashEquivalentsAtCarryingValue": "116530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-774000", "operatingCashflow": "49566000", "capitalExpenditures": "12344000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35412000", "cashflowFromInvestment": "-12344000", "stockBasedCompensation": "4763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11409000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18338000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 1033568000, "cost_of_revenue": 782607000, "gross_profit": 250961000, "ebit": 46455000, "ebitda": 63812000, "pretax_income": 34457000, "tax_provision": 10531000, "net_income": 23926000, "net_income_to_common": 23926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114655000, "total_current_assets": 868043000, "total_assets": 1858691000, "short_term_debt": 40005000, "long_term_debt": 688744000, "total_debt": 728749000, "total_liabilities": 1321045000, "total_equity": 537646000, "shares_outstanding": 45983065, "goodwill_and_intangibles": 516681000 }, "cash_flow": { "operating_cash_flow": 73004000, "capital_expenditure": 8375000, "free_cash_flow": 81379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41940, "ticker_id": 5328, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46455000", "ebitda": "63812000", "netIncome": "23926000", "grossProfit": "250961000", "depreciation": "None", "totalRevenue": "1033568000", "costOfRevenue": "782607000", "interestIncome": "None", "incomeBeforeTax": "34457000", "interestExpense": "11998000", "operatingIncome": "46455000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10531000", "reportedCurrency": "USD", "netInterestIncome": "-11998000", "nonInterestIncome": "None", "operatingExpenses": "204506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17357000", "sellingGeneralAndAdministrative": "206803000", "netIncomeFromContinuingOperations": "23926000" }, "balance": { "goodwill": "356298000", "inventory": "316014000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "1858691000", "longTermDebt": "688744000", "shortTermDebt": "40005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "160383000", "reportedCurrency": "USD", "retainedEarnings": "141940000", "totalLiabilities": "1321045000", "otherCurrentAssets": "71063000", "totalCurrentAssets": "868043000", "currentLongTermDebt": "18040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990648000", "currentAccountsPayable": "266775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "915828000", "totalShareholderEquity": "537646000", "capitalLeaseObligations": "209044000", "otherCurrentLiabilities": "118616000", "totalCurrentLiabilities": "425396000", "otherNonCurrentLiabilities": "3935000", "totalNonCurrentLiabilities": "895649000", "cashAndShortTermInvestments": "114655000", "commonStockSharesOutstanding": "45983065", "intangibleAssetsExcludingGoodwill": "160383000", "cashAndCashEquivalentsAtCarryingValue": "114655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23926000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19581000", "operatingCashflow": "73004000", "capitalExpenditures": "8375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656000", "cashflowFromInvestment": "-8375000", "stockBasedCompensation": "4601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1033568000, "cost_of_revenue": 782607000, "gross_profit": 250961000, "research_and_development": null, "selling_general_admin": 206803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46455000, "depreciation_amortisation": 17357000, "ebitda": 63812000, "interest_expense": 11998000, "interest_income": null, "other_non_operating": null, "pretax_income": 34457000, "tax_provision": 10531000, "effective_tax_rate": null, "net_income": 23926000, "net_income_continuing_ops": 23926000, "net_income_to_common": 23926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114655000, "short_term_investments": null, "net_receivables": 366311000, "inventory": 316014000, "other_current_assets": null, "total_current_assets": 868043000, "net_ppe": null, "goodwill": 356298000, "intangible_assets": 160383000, "goodwill_and_intangibles": 516681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 990648000, "total_assets": 1858691000, "short_term_debt": 40005000, "accounts_payable": 266775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425396000, "long_term_debt": 688744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 895649000, "total_liabilities": 1321045000, "total_debt": 728749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 141940000, "total_equity": 537646000, "shares_outstanding": 45983065, "operating_cash_flow": 73004000, "stock_based_compensation": 4601000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -656000, "free_cash_flow": 81379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46455000", "ebitda": "63812000", "netIncome": "23926000", "grossProfit": "250961000", "depreciation": "None", "totalRevenue": "1033568000", "costOfRevenue": "782607000", "interestIncome": "None", "incomeBeforeTax": "34457000", "interestExpense": "11998000", "operatingIncome": "46455000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10531000", "reportedCurrency": "USD", "netInterestIncome": "-11998000", "nonInterestIncome": "None", "operatingExpenses": "204506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17357000", "sellingGeneralAndAdministrative": "206803000", "netIncomeFromContinuingOperations": "23926000" }, "balance": { "goodwill": "356298000", "inventory": "316014000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "1858691000", "longTermDebt": "688744000", "shortTermDebt": "40005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "160383000", "reportedCurrency": "USD", "retainedEarnings": "141940000", "totalLiabilities": "1321045000", "otherCurrentAssets": "71063000", "totalCurrentAssets": "868043000", "currentLongTermDebt": "18040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "366311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990648000", "currentAccountsPayable": "266775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "915828000", "totalShareholderEquity": "537646000", "capitalLeaseObligations": "209044000", "otherCurrentLiabilities": "118616000", "totalCurrentLiabilities": "425396000", "otherNonCurrentLiabilities": "3935000", "totalNonCurrentLiabilities": "895649000", "cashAndShortTermInvestments": "114655000", "commonStockSharesOutstanding": "45983065", "intangibleAssetsExcludingGoodwill": "160383000", "cashAndCashEquivalentsAtCarryingValue": "114655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23926000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19581000", "operatingCashflow": "73004000", "capitalExpenditures": "8375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656000", "cashflowFromInvestment": "-8375000", "stockBasedCompensation": "4601000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17357000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 931452000, "cost_of_revenue": 706704000, "gross_profit": 224748000, "ebit": 31882000, "ebitda": 48346000, "pretax_income": 20139000, "tax_provision": 6041000, "net_income": 14098000, "net_income_to_common": 14098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50705000, "total_current_assets": 792314000, "total_assets": 1773626000, "short_term_debt": 87761000, "long_term_debt": 666558000, "total_debt": 754319000, "total_liabilities": 1293281000, "total_equity": 480345000, "shares_outstanding": 45941315, "goodwill_and_intangibles": 523226000 }, "cash_flow": { "operating_cash_flow": 19831000, "capital_expenditure": 8008000, "free_cash_flow": 27839000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41942, "ticker_id": 5328, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31882000", "ebitda": "48346000", "netIncome": "14098000", "grossProfit": "224748000", "depreciation": "None", "totalRevenue": "931452000", "costOfRevenue": "706704000", "interestIncome": "None", "incomeBeforeTax": "20139000", "interestExpense": "11743000", "operatingIncome": "31882000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6041000", "reportedCurrency": "USD", "netInterestIncome": "-11743000", "nonInterestIncome": "None", "operatingExpenses": "192866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16464000", "sellingGeneralAndAdministrative": "192894000", "netIncomeFromContinuingOperations": "14098000" }, "balance": { "goodwill": "356591000", "inventory": "336289000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1773626000", "longTermDebt": "666558000", "shortTermDebt": "87761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "166635000", "reportedCurrency": "USD", "retainedEarnings": "123866000", "totalLiabilities": "1293281000", "otherCurrentAssets": "70958000", "totalCurrentAssets": "792314000", "currentLongTermDebt": "64716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "981312000", "currentAccountsPayable": "232153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "929310000", "totalShareholderEquity": "480345000", "capitalLeaseObligations": "198036000", "otherCurrentLiabilities": "109199000", "totalCurrentLiabilities": "429113000", "otherNonCurrentLiabilities": "2790000", "totalNonCurrentLiabilities": "864168000", "cashAndShortTermInvestments": "50705000", "commonStockSharesOutstanding": "45941315", "intangibleAssetsExcludingGoodwill": "166635000", "cashAndCashEquivalentsAtCarryingValue": "50705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-26355000", "operatingCashflow": "19831000", "capitalExpenditures": "8008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537000", "cashflowFromInvestment": "-8008000", "stockBasedCompensation": "4423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 931452000, "cost_of_revenue": 706704000, "gross_profit": 224748000, "research_and_development": null, "selling_general_admin": 192894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31882000, "depreciation_amortisation": 16464000, "ebitda": 48346000, "interest_expense": 11743000, "interest_income": null, "other_non_operating": null, "pretax_income": 20139000, "tax_provision": 6041000, "effective_tax_rate": null, "net_income": 14098000, "net_income_continuing_ops": 14098000, "net_income_to_common": 14098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50705000, "short_term_investments": null, "net_receivables": 334362000, "inventory": 336289000, "other_current_assets": null, "total_current_assets": 792314000, "net_ppe": null, "goodwill": 356591000, "intangible_assets": 166635000, "goodwill_and_intangibles": 523226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 981312000, "total_assets": 1773626000, "short_term_debt": 87761000, "accounts_payable": 232153000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429113000, "long_term_debt": 666558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 864168000, "total_liabilities": 1293281000, "total_debt": 754319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123866000, "total_equity": 480345000, "shares_outstanding": 45941315, "operating_cash_flow": 19831000, "stock_based_compensation": 4423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 537000, "free_cash_flow": 27839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31882000", "ebitda": "48346000", "netIncome": "14098000", "grossProfit": "224748000", "depreciation": "None", "totalRevenue": "931452000", "costOfRevenue": "706704000", "interestIncome": "None", "incomeBeforeTax": "20139000", "interestExpense": "11743000", "operatingIncome": "31882000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6041000", "reportedCurrency": "USD", "netInterestIncome": "-11743000", "nonInterestIncome": "None", "operatingExpenses": "192866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16464000", "sellingGeneralAndAdministrative": "192894000", "netIncomeFromContinuingOperations": "14098000" }, "balance": { "goodwill": "356591000", "inventory": "336289000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1773626000", "longTermDebt": "666558000", "shortTermDebt": "87761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "166635000", "reportedCurrency": "USD", "retainedEarnings": "123866000", "totalLiabilities": "1293281000", "otherCurrentAssets": "70958000", "totalCurrentAssets": "792314000", "currentLongTermDebt": "64716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "981312000", "currentAccountsPayable": "232153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "929310000", "totalShareholderEquity": "480345000", "capitalLeaseObligations": "198036000", "otherCurrentLiabilities": "109199000", "totalCurrentLiabilities": "429113000", "otherNonCurrentLiabilities": "2790000", "totalNonCurrentLiabilities": "864168000", "cashAndShortTermInvestments": "50705000", "commonStockSharesOutstanding": "45941315", "intangibleAssetsExcludingGoodwill": "166635000", "cashAndCashEquivalentsAtCarryingValue": "50705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-26355000", "operatingCashflow": "19831000", "capitalExpenditures": "8008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537000", "cashflowFromInvestment": "-8008000", "stockBasedCompensation": "4423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16464000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 954704000, "cost_of_revenue": 725702000, "gross_profit": 229002000, "ebit": 33869000, "ebitda": 49577000, "pretax_income": 22177000, "tax_provision": 6653000, "net_income": 15524000, "net_income_to_common": 15524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38340000, "total_current_assets": 740549000, "total_assets": 1715421000, "short_term_debt": 80128000, "long_term_debt": 660759000, "total_debt": 740887000, "total_liabilities": 1253542000, "total_equity": 461879000, "shares_outstanding": 45947728, "goodwill_and_intangibles": 528992000 }, "cash_flow": { "operating_cash_flow": 29326000, "capital_expenditure": 16057000, "free_cash_flow": 45383000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41943, "ticker_id": 5328, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33869000", "ebitda": "49577000", "netIncome": "15524000", "grossProfit": "229002000", "depreciation": "None", "totalRevenue": "954704000", "costOfRevenue": "725702000", "interestIncome": "None", "incomeBeforeTax": "22177000", "interestExpense": "11690000", "operatingIncome": "33869000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6653000", "reportedCurrency": "USD", "netInterestIncome": "-11690000", "nonInterestIncome": "None", "operatingExpenses": "195133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15708000", "sellingGeneralAndAdministrative": "194834000", "netIncomeFromContinuingOperations": "15524000" }, "balance": { "goodwill": "356531000", "inventory": "310355000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "1715421000", "longTermDebt": "660759000", "shortTermDebt": "80128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "172461000", "reportedCurrency": "USD", "retainedEarnings": "117406000", "totalLiabilities": "1253542000", "otherCurrentAssets": "68421000", "totalCurrentAssets": "740549000", "currentLongTermDebt": "56626000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974872000", "currentAccountsPayable": "220391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913929000", "totalShareholderEquity": "461879000", "capitalLeaseObligations": "196544000", "otherCurrentLiabilities": "99015000", "totalCurrentLiabilities": "399534000", "otherNonCurrentLiabilities": "2794000", "totalNonCurrentLiabilities": "854008000", "cashAndShortTermInvestments": "38340000", "commonStockSharesOutstanding": "45947728", "intangibleAssetsExcludingGoodwill": "172461000", "cashAndCashEquivalentsAtCarryingValue": "38340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-38579000", "operatingCashflow": "29326000", "capitalExpenditures": "16057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17111000", "cashflowFromInvestment": "-16057000", "stockBasedCompensation": "4555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954704000, "cost_of_revenue": 725702000, "gross_profit": 229002000, "research_and_development": null, "selling_general_admin": 194834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33869000, "depreciation_amortisation": 15708000, "ebitda": 49577000, "interest_expense": 11690000, "interest_income": null, "other_non_operating": null, "pretax_income": 22177000, "tax_provision": 6653000, "effective_tax_rate": null, "net_income": 15524000, "net_income_continuing_ops": 15524000, "net_income_to_common": 15524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38340000, "short_term_investments": null, "net_receivables": 323433000, "inventory": 310355000, "other_current_assets": null, "total_current_assets": 740549000, "net_ppe": null, "goodwill": 356531000, "intangible_assets": 172461000, "goodwill_and_intangibles": 528992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974872000, "total_assets": 1715421000, "short_term_debt": 80128000, "accounts_payable": 220391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399534000, "long_term_debt": 660759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 854008000, "total_liabilities": 1253542000, "total_debt": 740887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 117406000, "total_equity": 461879000, "shares_outstanding": 45947728, "operating_cash_flow": 29326000, "stock_based_compensation": 4555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17111000, "free_cash_flow": 45383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33869000", "ebitda": "49577000", "netIncome": "15524000", "grossProfit": "229002000", "depreciation": "None", "totalRevenue": "954704000", "costOfRevenue": "725702000", "interestIncome": "None", "incomeBeforeTax": "22177000", "interestExpense": "11690000", "operatingIncome": "33869000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6653000", "reportedCurrency": "USD", "netInterestIncome": "-11690000", "nonInterestIncome": "None", "operatingExpenses": "195133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15708000", "sellingGeneralAndAdministrative": "194834000", "netIncomeFromContinuingOperations": "15524000" }, "balance": { "goodwill": "356531000", "inventory": "310355000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "1715421000", "longTermDebt": "660759000", "shortTermDebt": "80128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "172461000", "reportedCurrency": "USD", "retainedEarnings": "117406000", "totalLiabilities": "1253542000", "otherCurrentAssets": "68421000", "totalCurrentAssets": "740549000", "currentLongTermDebt": "56626000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974872000", "currentAccountsPayable": "220391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "913929000", "totalShareholderEquity": "461879000", "capitalLeaseObligations": "196544000", "otherCurrentLiabilities": "99015000", "totalCurrentLiabilities": "399534000", "otherNonCurrentLiabilities": "2794000", "totalNonCurrentLiabilities": "854008000", "cashAndShortTermInvestments": "38340000", "commonStockSharesOutstanding": "45947728", "intangibleAssetsExcludingGoodwill": "172461000", "cashAndCashEquivalentsAtCarryingValue": "38340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-38579000", "operatingCashflow": "29326000", "capitalExpenditures": "16057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17111000", "cashflowFromInvestment": "-16057000", "stockBasedCompensation": "4555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15708000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 874488000, "cost_of_revenue": 665052000, "gross_profit": 209436000, "ebit": 16003000, "ebitda": 31408000, "pretax_income": 2759000, "tax_provision": 828000, "net_income": 1931000, "net_income_to_common": 1931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42266000, "total_current_assets": 692688000, "total_assets": 1670374000, "short_term_debt": 78790000, "long_term_debt": 667290000, "total_debt": 746080000, "total_liabilities": 1222581000, "total_equity": 447793000, "shares_outstanding": 38626885, "goodwill_and_intangibles": 535226000 }, "cash_flow": { "operating_cash_flow": 30900000, "capital_expenditure": 17066000, "free_cash_flow": 47966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41944, "ticker_id": 5328, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16003000", "ebitda": "31408000", "netIncome": "1931000", "grossProfit": "209436000", "depreciation": "None", "totalRevenue": "874488000", "costOfRevenue": "665052000", "interestIncome": "None", "incomeBeforeTax": "2759000", "interestExpense": "13244000", "operatingIncome": "16616000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "828000", "reportedCurrency": "USD", "netInterestIncome": "-13244000", "nonInterestIncome": "None", "operatingExpenses": "192820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15405000", "sellingGeneralAndAdministrative": "190321000", "netIncomeFromContinuingOperations": "1931000" }, "balance": { "goodwill": "356579000", "inventory": "271791000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "1670374000", "longTermDebt": "667290000", "shortTermDebt": "78790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "178647000", "reportedCurrency": "USD", "retainedEarnings": "101882000", "totalLiabilities": "1222581000", "otherCurrentAssets": "42232000", "totalCurrentAssets": "692688000", "currentLongTermDebt": "55510000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "977686000", "currentAccountsPayable": "183003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "924705000", "totalShareholderEquity": "447793000", "capitalLeaseObligations": "201905000", "otherCurrentLiabilities": "98074000", "totalCurrentLiabilities": "359867000", "otherNonCurrentLiabilities": "2053000", "totalNonCurrentLiabilities": "862714000", "cashAndShortTermInvestments": "42266000", "commonStockSharesOutstanding": "38626885", "intangibleAssetsExcludingGoodwill": "178647000", "cashAndCashEquivalentsAtCarryingValue": "42266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "13148000", "operatingCashflow": "30900000", "capitalExpenditures": "17066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21252000", "cashflowFromInvestment": "-17381000", "stockBasedCompensation": "4199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12077000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 874488000, "cost_of_revenue": 665052000, "gross_profit": 209436000, "research_and_development": null, "selling_general_admin": 190321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16003000, "depreciation_amortisation": 15405000, "ebitda": 31408000, "interest_expense": 13244000, "interest_income": null, "other_non_operating": null, "pretax_income": 2759000, "tax_provision": 828000, "effective_tax_rate": null, "net_income": 1931000, "net_income_continuing_ops": 1931000, "net_income_to_common": 1931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42266000, "short_term_investments": null, "net_receivables": 336399000, "inventory": 271791000, "other_current_assets": null, "total_current_assets": 692688000, "net_ppe": null, "goodwill": 356579000, "intangible_assets": 178647000, "goodwill_and_intangibles": 535226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 977686000, "total_assets": 1670374000, "short_term_debt": 78790000, "accounts_payable": 183003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359867000, "long_term_debt": 667290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 862714000, "total_liabilities": 1222581000, "total_debt": 746080000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101882000, "total_equity": 447793000, "shares_outstanding": 38626885, "operating_cash_flow": 30900000, "stock_based_compensation": 4199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21252000, "free_cash_flow": 47966000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16003000", "ebitda": "31408000", "netIncome": "1931000", "grossProfit": "209436000", "depreciation": "None", "totalRevenue": "874488000", "costOfRevenue": "665052000", "interestIncome": "None", "incomeBeforeTax": "2759000", "interestExpense": "13244000", "operatingIncome": "16616000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "828000", "reportedCurrency": "USD", "netInterestIncome": "-13244000", "nonInterestIncome": "None", "operatingExpenses": "192820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15405000", "sellingGeneralAndAdministrative": "190321000", "netIncomeFromContinuingOperations": "1931000" }, "balance": { "goodwill": "356579000", "inventory": "271791000", "commonStock": "398000", "currentDebt": "None", "investments": "None", "totalAssets": "1670374000", "longTermDebt": "667290000", "shortTermDebt": "78790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "178647000", "reportedCurrency": "USD", "retainedEarnings": "101882000", "totalLiabilities": "1222581000", "otherCurrentAssets": "42232000", "totalCurrentAssets": "692688000", "currentLongTermDebt": "55510000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "977686000", "currentAccountsPayable": "183003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "924705000", "totalShareholderEquity": "447793000", "capitalLeaseObligations": "201905000", "otherCurrentLiabilities": "98074000", "totalCurrentLiabilities": "359867000", "otherNonCurrentLiabilities": "2053000", "totalNonCurrentLiabilities": "862714000", "cashAndShortTermInvestments": "42266000", "commonStockSharesOutstanding": "38626885", "intangibleAssetsExcludingGoodwill": "178647000", "cashAndCashEquivalentsAtCarryingValue": "42266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "13148000", "operatingCashflow": "30900000", "capitalExpenditures": "17066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21252000", "cashflowFromInvestment": "-17381000", "stockBasedCompensation": "4199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12077000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15405000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 950473000, "cost_of_revenue": 721849000, "gross_profit": 228624000, "ebit": 38155000, "ebitda": 52670000, "pretax_income": 26072000, "tax_provision": 10072000, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49878000, "total_current_assets": 730943000, "total_assets": 1705306000, "short_term_debt": 77431000, "long_term_debt": 664802000, "total_debt": 742233000, "total_liabilities": 1250634000, "total_equity": 454672000, "shares_outstanding": 45813757, "goodwill_and_intangibles": 540884000 }, "cash_flow": { "operating_cash_flow": 41594000, "capital_expenditure": 22297000, "free_cash_flow": 63891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41945, "ticker_id": 5328, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38155000", "ebitda": "52670000", "netIncome": "16000000", "grossProfit": "228624000", "depreciation": "None", "totalRevenue": "950473000", "costOfRevenue": "721849000", "interestIncome": "None", "incomeBeforeTax": "26072000", "interestExpense": "12083000", "operatingIncome": "38529000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10072000", "reportedCurrency": "USD", "netInterestIncome": "-12083000", "nonInterestIncome": "None", "operatingExpenses": "190095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14515000", "sellingGeneralAndAdministrative": "189965000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "356021000", "inventory": "284528000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1705306000", "longTermDebt": "664802000", "shortTermDebt": "77431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "184863000", "reportedCurrency": "USD", "retainedEarnings": "99951000", "totalLiabilities": "1250634000", "otherCurrentAssets": "62522000", "totalCurrentAssets": "730943000", "currentLongTermDebt": "53185000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974363000", "currentAccountsPayable": "200547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926267000", "totalShareholderEquity": "454672000", "capitalLeaseObligations": "208280000", "otherCurrentLiabilities": "105340000", "totalCurrentLiabilities": "385777000", "otherNonCurrentLiabilities": "1603000", "totalNonCurrentLiabilities": "864857000", "cashAndShortTermInvestments": "49878000", "commonStockSharesOutstanding": "45813757", "intangibleAssetsExcludingGoodwill": "184863000", "cashAndCashEquivalentsAtCarryingValue": "49878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27591000", "operatingCashflow": "41594000", "capitalExpenditures": "22297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1463000", "cashflowFromInvestment": "-23581000", "stockBasedCompensation": "4187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 950473000, "cost_of_revenue": 721849000, "gross_profit": 228624000, "research_and_development": null, "selling_general_admin": 189965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38155000, "depreciation_amortisation": 14515000, "ebitda": 52670000, "interest_expense": 12083000, "interest_income": null, "other_non_operating": null, "pretax_income": 26072000, "tax_provision": 10072000, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49878000, "short_term_investments": null, "net_receivables": 334015000, "inventory": 284528000, "other_current_assets": null, "total_current_assets": 730943000, "net_ppe": null, "goodwill": 356021000, "intangible_assets": 184863000, "goodwill_and_intangibles": 540884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 974363000, "total_assets": 1705306000, "short_term_debt": 77431000, "accounts_payable": 200547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385777000, "long_term_debt": 664802000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 864857000, "total_liabilities": 1250634000, "total_debt": 742233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99951000, "total_equity": 454672000, "shares_outstanding": 45813757, "operating_cash_flow": 41594000, "stock_based_compensation": 4187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23581000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1463000, "free_cash_flow": 63891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38155000", "ebitda": "52670000", "netIncome": "16000000", "grossProfit": "228624000", "depreciation": "None", "totalRevenue": "950473000", "costOfRevenue": "721849000", "interestIncome": "None", "incomeBeforeTax": "26072000", "interestExpense": "12083000", "operatingIncome": "38529000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10072000", "reportedCurrency": "USD", "netInterestIncome": "-12083000", "nonInterestIncome": "None", "operatingExpenses": "190095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "721849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14515000", "sellingGeneralAndAdministrative": "189965000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "356021000", "inventory": "284528000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1705306000", "longTermDebt": "664802000", "shortTermDebt": "77431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "184863000", "reportedCurrency": "USD", "retainedEarnings": "99951000", "totalLiabilities": "1250634000", "otherCurrentAssets": "62522000", "totalCurrentAssets": "730943000", "currentLongTermDebt": "53185000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "974363000", "currentAccountsPayable": "200547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926267000", "totalShareholderEquity": "454672000", "capitalLeaseObligations": "208280000", "otherCurrentLiabilities": "105340000", "totalCurrentLiabilities": "385777000", "otherNonCurrentLiabilities": "1603000", "totalNonCurrentLiabilities": "864857000", "cashAndShortTermInvestments": "49878000", "commonStockSharesOutstanding": "45813757", "intangibleAssetsExcludingGoodwill": "184863000", "cashAndCashEquivalentsAtCarryingValue": "49878000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "27591000", "operatingCashflow": "41594000", "capitalExpenditures": "22297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1463000", "cashflowFromInvestment": "-23581000", "stockBasedCompensation": "4187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14515000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 881825000, "cost_of_revenue": 674127000, "gross_profit": 207698000, "ebit": 25549000, "ebitda": 40502000, "pretax_income": 14170000, "tax_provision": 6848000, "net_income": 7322000, "net_income_to_common": 7322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33058000, "total_current_assets": 721617000, "total_assets": 1658042000, "short_term_debt": 57500000, "long_term_debt": 689207000, "total_debt": 746707000, "total_liabilities": 1223260000, "total_equity": 434782000, "shares_outstanding": 45717496, "goodwill_and_intangibles": 544144000 }, "cash_flow": { "operating_cash_flow": 9262000, "capital_expenditure": 11975000, "free_cash_flow": 21237000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41947, "ticker_id": 5328, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25549000", "ebitda": "40502000", "netIncome": "7322000", "grossProfit": "207698000", "depreciation": "None", "totalRevenue": "881825000", "costOfRevenue": "674127000", "interestIncome": "None", "incomeBeforeTax": "14170000", "interestExpense": "11379000", "operatingIncome": "25549000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6848000", "reportedCurrency": "USD", "netInterestIncome": "-11379000", "nonInterestIncome": "None", "operatingExpenses": "182149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14953000", "sellingGeneralAndAdministrative": "179614000", "netIncomeFromContinuingOperations": "7322000" }, "balance": { "goodwill": "344526000", "inventory": "312222000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "1658042000", "longTermDebt": "689207000", "shortTermDebt": "57500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "199618000", "reportedCurrency": "USD", "retainedEarnings": "83951000", "totalLiabilities": "1223260000", "otherCurrentAssets": "60199000", "totalCurrentAssets": "721617000", "currentLongTermDebt": "11970000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "936425000", "currentAccountsPayable": "209299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1089121000", "totalShareholderEquity": "434782000", "capitalLeaseObligations": "193972000", "otherCurrentLiabilities": "83419000", "totalCurrentLiabilities": "350218000", "otherNonCurrentLiabilities": "3311000", "totalNonCurrentLiabilities": "873042000", "cashAndShortTermInvestments": "33058000", "commonStockSharesOutstanding": "45717496", "intangibleAssetsExcludingGoodwill": "199618000", "cashAndCashEquivalentsAtCarryingValue": "33058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7322000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20900000", "operatingCashflow": "9262000", "capitalExpenditures": "11975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22522000", "cashflowFromInvestment": "-12995000", "stockBasedCompensation": "5274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 881825000, "cost_of_revenue": 674127000, "gross_profit": 207698000, "research_and_development": null, "selling_general_admin": 179614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25549000, "depreciation_amortisation": 14953000, "ebitda": 40502000, "interest_expense": 11379000, "interest_income": null, "other_non_operating": null, "pretax_income": 14170000, "tax_provision": 6848000, "effective_tax_rate": null, "net_income": 7322000, "net_income_continuing_ops": 7322000, "net_income_to_common": 7322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33058000, "short_term_investments": null, "net_receivables": 316138000, "inventory": 312222000, "other_current_assets": null, "total_current_assets": 721617000, "net_ppe": null, "goodwill": 344526000, "intangible_assets": 199618000, "goodwill_and_intangibles": 544144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 936425000, "total_assets": 1658042000, "short_term_debt": 57500000, "accounts_payable": 209299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350218000, "long_term_debt": 689207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 873042000, "total_liabilities": 1223260000, "total_debt": 746707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83951000, "total_equity": 434782000, "shares_outstanding": 45717496, "operating_cash_flow": 9262000, "stock_based_compensation": 5274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12995000, "dividends_paid": 55000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22522000, "free_cash_flow": 21237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25549000", "ebitda": "40502000", "netIncome": "7322000", "grossProfit": "207698000", "depreciation": "None", "totalRevenue": "881825000", "costOfRevenue": "674127000", "interestIncome": "None", "incomeBeforeTax": "14170000", "interestExpense": "11379000", "operatingIncome": "25549000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6848000", "reportedCurrency": "USD", "netInterestIncome": "-11379000", "nonInterestIncome": "None", "operatingExpenses": "182149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14953000", "sellingGeneralAndAdministrative": "179614000", "netIncomeFromContinuingOperations": "7322000" }, "balance": { "goodwill": "344526000", "inventory": "312222000", "commonStock": "397000", "currentDebt": "None", "investments": "None", "totalAssets": "1658042000", "longTermDebt": "689207000", "shortTermDebt": "57500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "199618000", "reportedCurrency": "USD", "retainedEarnings": "83951000", "totalLiabilities": "1223260000", "otherCurrentAssets": "60199000", "totalCurrentAssets": "721617000", "currentLongTermDebt": "11970000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "936425000", "currentAccountsPayable": "209299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1089121000", "totalShareholderEquity": "434782000", "capitalLeaseObligations": "193972000", "otherCurrentLiabilities": "83419000", "totalCurrentLiabilities": "350218000", "otherNonCurrentLiabilities": "3311000", "totalNonCurrentLiabilities": "873042000", "cashAndShortTermInvestments": "33058000", "commonStockSharesOutstanding": "45717496", "intangibleAssetsExcludingGoodwill": "199618000", "cashAndCashEquivalentsAtCarryingValue": "33058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7322000", "profitLoss": "None", "dividendPayout": "55000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20900000", "operatingCashflow": "9262000", "capitalExpenditures": "11975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22522000", "cashflowFromInvestment": "-12995000", "stockBasedCompensation": "5274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14953000", "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": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "income_statement": { "revenue": 881820000, "cost_of_revenue": 673376000, "gross_profit": 208444000, "ebit": 25340000, "ebitda": 39770000, "pretax_income": 13334000, "tax_provision": 3467000, "net_income": 9867000, "net_income_to_common": 9867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59592000, "total_current_assets": 713619000, "total_assets": 1650989000, "short_term_debt": 35121000, "long_term_debt": 709073000, "total_debt": 744194000, "total_liabilities": 1228014000, "total_equity": 422975000, "shares_outstanding": 45604297, "goodwill_and_intangibles": 544736000 }, "cash_flow": { "operating_cash_flow": 13044000, "capital_expenditure": 14459000, "free_cash_flow": 27503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 41948, "ticker_id": 5328, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:07:04.008828+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25340000", "ebitda": "39770000", "netIncome": "9867000", "grossProfit": "208444000", "depreciation": "None", "totalRevenue": "881820000", "costOfRevenue": "673376000", "interestIncome": "None", "incomeBeforeTax": "13334000", "interestExpense": "12006000", "operatingIncome": "25340000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3467000", "reportedCurrency": "USD", "netInterestIncome": "-12006000", "nonInterestIncome": "None", "operatingExpenses": "183104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14430000", "sellingGeneralAndAdministrative": "179042000", "netIncomeFromContinuingOperations": "9867000" }, "balance": { "goodwill": "348951000", "inventory": "291917000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1650989000", "longTermDebt": "709073000", "shortTermDebt": "35121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "195785000", "reportedCurrency": "USD", "retainedEarnings": "76629000", "totalLiabilities": "1228014000", "otherCurrentAssets": "60735000", "totalCurrentAssets": "713619000", "currentLongTermDebt": "12017000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "937370000", "currentAccountsPayable": "198087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205535000", "shortLongTermDebtTotal": "919336000", "totalShareholderEquity": "422975000", "capitalLeaseObligations": "198246000", "otherCurrentLiabilities": "100225000", "totalCurrentLiabilities": "333433000", "otherNonCurrentLiabilities": "3072000", "totalNonCurrentLiabilities": "894581000", "cashAndShortTermInvestments": "59592000", "commonStockSharesOutstanding": "45604297", "intangibleAssetsExcludingGoodwill": "195785000", "cashAndCashEquivalentsAtCarryingValue": "59592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15375000", "operatingCashflow": "13044000", "capitalExpenditures": "14459000", "changeInReceivables": "-19714000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38136000", "cashflowFromInvestment": "-83102000", "stockBasedCompensation": "5247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31922000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 881820000, "cost_of_revenue": 673376000, "gross_profit": 208444000, "research_and_development": null, "selling_general_admin": 179042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25340000, "depreciation_amortisation": 14430000, "ebitda": 39770000, "interest_expense": 12006000, "interest_income": null, "other_non_operating": null, "pretax_income": 13334000, "tax_provision": 3467000, "effective_tax_rate": null, "net_income": 9867000, "net_income_continuing_ops": 9867000, "net_income_to_common": 9867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59592000, "short_term_investments": null, "net_receivables": 301375000, "inventory": 291917000, "other_current_assets": null, "total_current_assets": 713619000, "net_ppe": null, "goodwill": 348951000, "intangible_assets": 195785000, "goodwill_and_intangibles": 544736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 937370000, "total_assets": 1650989000, "short_term_debt": 35121000, "accounts_payable": 198087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 333433000, "long_term_debt": 709073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 894581000, "total_liabilities": 1228014000, "total_debt": 744194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76629000, "total_equity": 422975000, "shares_outstanding": 45604297, "operating_cash_flow": 13044000, "stock_based_compensation": 5247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38136000, "free_cash_flow": 27503000, "net_change_in_cash": -31922000 }, "raw_data": { "income": { "ebit": "25340000", "ebitda": "39770000", "netIncome": "9867000", "grossProfit": "208444000", "depreciation": "None", "totalRevenue": "881820000", "costOfRevenue": "673376000", "interestIncome": "None", "incomeBeforeTax": "13334000", "interestExpense": "12006000", "operatingIncome": "25340000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3467000", "reportedCurrency": "USD", "netInterestIncome": "-12006000", "nonInterestIncome": "None", "operatingExpenses": "183104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "673376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14430000", "sellingGeneralAndAdministrative": "179042000", "netIncomeFromContinuingOperations": "9867000" }, "balance": { "goodwill": "348951000", "inventory": "291917000", "commonStock": "396000", "currentDebt": "None", "investments": "None", "totalAssets": "1650989000", "longTermDebt": "709073000", "shortTermDebt": "35121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "195785000", "reportedCurrency": "USD", "retainedEarnings": "76629000", "totalLiabilities": "1228014000", "otherCurrentAssets": "60735000", "totalCurrentAssets": "713619000", "currentLongTermDebt": "12017000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "937370000", "currentAccountsPayable": "198087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "205535000", "shortLongTermDebtTotal": "919336000", "totalShareholderEquity": "422975000", "capitalLeaseObligations": "198246000", "otherCurrentLiabilities": "100225000", "totalCurrentLiabilities": "333433000", "otherNonCurrentLiabilities": "3072000", "totalNonCurrentLiabilities": "894581000", "cashAndShortTermInvestments": "59592000", "commonStockSharesOutstanding": "45604297", "intangibleAssetsExcludingGoodwill": "195785000", "cashAndCashEquivalentsAtCarryingValue": "59592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15375000", "operatingCashflow": "13044000", "capitalExpenditures": "14459000", "changeInReceivables": "-19714000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38136000", "cashflowFromInvestment": "-83102000", "stockBasedCompensation": "5247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31922000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }