{ "ticker": { "uuid": "00eae2bb-c762-4734-bfcc-c6c291ec3b99", "symbol": "WING", "name": "Wingstop Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/00eae2bb-c762-4734-bfcc-c6c291ec3b99/", "api_url": "https://sharemaestro.com/factors/api/tickers/00eae2bb-c762-4734-bfcc-c6c291ec3b99/" }, "ticker_metadata": { "id": 8938, "uuid": "00eae2bb-c762-4734-bfcc-c6c291ec3b99", "symbol": "WING", "name": "Wingstop Inc", "asset_type": "equity", "market_cap": 4251410000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Wingstop Inc., franchises and operates restaurants under the Wingstop brand. The company is headquartered in Dallas, Texas.", "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": "00eae2bb-c762-4734-bfcc-c6c291ec3b99", "symbol": "WING", "name": "Wingstop Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/00eae2bb-c762-4734-bfcc-c6c291ec3b99/", "api_url": "https://sharemaestro.com/factors/api/tickers/00eae2bb-c762-4734-bfcc-c6c291ec3b99/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.1, "quality": 0.95, "momentum": 0.01, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 142.23, "market_cap": 3924552390, "pe_ratio": 35.077, "earnings_yield": 0.0285, "ebitda_to_ev": 0.0448, "shareholder_yield": 0.0084, "roe": -0.14, "piotroski_f_score": 6, "momentum_12_1": -0.6529, "volatility_252d": 0.6593 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:33.091529+00:00", "batch_id": "" }, "size": { "price_close": 142.23, "market_cap": 3924552390, "market_cap_usd": 3924552390, "enterprise_value": 5008974390, "shares_outstanding": 27593000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 35.077, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.5316, "pcf_ratio": 20.7481, "pfcf_ratio": 15.9343, "ev_ebitda": 22.3035, "ev_ebit": 25.1833, "ev_sales": 7.06, "ev_fcf": 20.3372, "earnings_yield": 0.0285, "fcf_yield": 0.0492, "price_to_sales": 5.5316, "price_to_book": null, "price_to_cashflow": 20.7481, "ebitda_to_ev": 0.0448, "sales_yield": 0.1416 }, "yield": { "dividend_yield": 0.0084, "buyback_yield": 0, "shareholder_yield": 0.0084, "debt_paydown_yield": null, "total_yield": 0.0084 }, "quality": { "gross_margin": 0.8258, "operating_margin": 0.2803, "net_margin": 0.1577, "ebitda_margin": 0.3165, "fcf_margin": 0.3471, "roe": -0.14, "roa": 0.1724, "roic": 0.5047, "roc_greenblatt": null, "asset_turnover": 1.0934, "cash_conversion": 2.2014, "accruals_ratio": -0.1191, "sbc_to_revenue": 0.0344, "piotroski_f_score": 6, "altman_z_score": 2.2181, "earnings_stability_5y": 0.6467, "revenue_stability_5y": 0.4675, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.9029, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -1.8119, "net_debt_to_ebitda": 4.8286, "debt_to_assets": 1.8697, "interest_coverage": 5.4287, "current_ratio": 2.2426, "quick_ratio": 2.2426, "net_debt": 1084422000, "local_beta": 0.003, "volatility_252d": 0.6593, "volatility_60d": 1.4907, "max_drawdown_12m": -0.6415, "risk_adjusted_momentum": -0.9902 }, "growth": { "revenue_growth_1y": 0.0896, "revenue_growth_3y_cagr": 0.2491, "revenue_growth_5y_cagr": 0.2287, "eps_growth_1y": -0.3504, "eps_growth_3y_cagr": 0.4875, "eps_growth_5y_cagr": 0.4954, "fcf_growth_1y": 0.3168, "book_value_growth_1y": null, "revenue_growth": 0.0896, "earnings_growth": -0.3504 }, "momentum": { "price_return_1m": 0.0994, "price_return_3m": -0.3779, "price_return_6m": -0.4458, "price_return_9m": -0.5387, "price_return_12m": -0.6184, "price_return_12m_ex1m": -0.6529, "momentum_6m": -0.4458, "momentum_12m": -0.6184, "momentum_12_1": -0.6529, "distance_from_52w_high": -0.6053, "distance_from_52w_low": 0.1008, "relative_strength": -0.7763 }, "raw_ttm": { "revenue_ttm": 709484000, "gross_profit_ttm": 585864000, "ebit_ttm": 198901000, "ebitda_ttm": 224582000, "net_income_ttm": 111884000, "eps_diluted_ttm": 4.0548, "operating_cash_flow_ttm": 189152000, "capital_expenditure_ttm": 57144000, "fcf_ttm": 246296000, "dividends_paid_ttm": 32836000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36639000, "cash_and_equivalents": 128816000, "total_current_assets": 216945000, "total_current_liabilities": 96740000, "net_ppe": null, "total_assets": 648886000, "total_debt": 1213238000, "total_equity": -799172000, "net_working_capital": -5210000, "book_value_per_share": -28.9629, "retained_earnings": -804285000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -915747000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 78, "rank_ev_ebitda": 80, "rank_ev_ebit": 78, "rank_earnings_yield": 75, "rank_fcf_yield": 68, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 82, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 10, "rank_fcf_margin": 24, "rank_piotroski": 24, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 8, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98 }, "composites": { "value_composite": 90, "quality_composite": 5, "momentum_composite": 99, "growth_composite": 29, "yield_composite": 33, "svqf_composite": 88, "vc1_composite": 90, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.3082, "os_score": 0.1, "value_percentile": 0.1, "quality_percentile": 0.95, "momentum_percentile": 0.01, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3275, "ticker_id": 8938, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:33.091529+00:00", "batch_id": "", "os_score_delta": null, "price_close": 142.23, "market_cap": 3924552390, "market_cap_usd": 3924552390, "enterprise_value": 5008974390, "shares_outstanding": 27593000, "fx_rate_to_usd": null, "pe_ratio": 35.07697606, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.5315587, "pcf_ratio": 20.74814112, "pfcf_ratio": 15.93429203, "ev_ebitda": 22.30354343, "ev_ebit": 25.18325393, "ev_sales": 7.06002445, "ev_fcf": 20.33721372, "earnings_yield": 0.02850873, "fcf_yield": 0.04917094, "dividend_yield": 0.00836681, "buyback_yield": 0, "shareholder_yield": 0.00836681, "debt_paydown_yield": null, "total_yield": 0.00836681, "gross_margin": 0.82576069, "operating_margin": 0.280346, "net_margin": 0.15769771, "ebitda_margin": 0.31654273, "fcf_margin": 0.34714807, "roe": -0.1399999, "roa": 0.17242474, "roic": 0.50472416, "roc_greenblatt": null, "asset_turnover": 1.09338774, "cash_conversion": 2.2013514, "accruals_ratio": -0.11907793, "sbc_to_revenue": 0.03437569, "debt_to_equity": -1.81194787, "net_debt_to_ebitda": 4.82862384, "debt_to_assets": 1.86972442, "interest_coverage": 5.4286689, "current_ratio": 2.24255737, "quick_ratio": 2.24255737, "net_debt": 1084422000, "revenue_growth_1y": 0.08964971, "revenue_growth_3y_cagr": 0.24914601, "revenue_growth_5y_cagr": 0.22872394, "eps_growth_1y": -0.35039916, "eps_growth_3y_cagr": 0.48750328, "eps_growth_5y_cagr": 0.49537282, "fcf_growth_1y": 0.31682332, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.2180748, "earnings_stability_5y": 0.646654, "revenue_stability_5y": 0.467464, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09940821, "price_return_3m": -0.37792792, "price_return_6m": -0.44577235, "price_return_9m": -0.53865227, "price_return_12m": -0.61835492, "price_return_12m_ex1m": -0.65286317, "distance_from_52w_high": -0.60532975, "distance_from_52w_low": 0.10076619, "relative_strength": -0.77629597, "local_beta": 0.003, "volatility_252d": 0.659304, "volatility_60d": 1.490689, "max_drawdown_12m": -0.64145861, "revenue_ttm": 709484000, "gross_profit_ttm": 585864000, "ebit_ttm": 198901000, "ebitda_ttm": 224582000, "net_income_ttm": 111884000, "eps_diluted_ttm": 4.05479651, "operating_cash_flow_ttm": 189152000, "capital_expenditure_ttm": 57144000, "fcf_ttm": 246296000, "dividends_paid_ttm": 32836000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36639000, "cash_and_equivalents": 128816000, "total_current_assets": 216945000, "total_current_liabilities": 96740000, "net_ppe": null, "total_assets": 648886000, "total_debt": 1213238000, "total_equity": -799172000, "net_working_capital": -5210000, "book_value_per_share": -28.9628529, "retained_earnings": -804285000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -915747000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 75, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 78, "rank_ev_ebitda": 80, "rank_ev_ebit": 78, "rank_earnings_yield": 75, "rank_fcf_yield": 68, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 82, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 10, "rank_fcf_margin": 24, "rank_piotroski": 24, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 8, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98, "value_composite": 90, "quality_composite": 5, "momentum_composite": 99, "growth_composite": 29, "yield_composite": 33, "svqf_composite": 88, "vc1_composite": 90, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 89, "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": 142.23, "os": 0.1, "value": 0.1, "quality": 0.95, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 35.077, "earnings_yield": 0.0285, "shareholder_yield": 0.0084, "roe": -0.14, "momentum_12_1": -0.6529, "complete_fields": { "id": 3275, "ticker_id": 8938, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:33.091529+00:00", "batch_id": "", "os_score_delta": null, "price_close": 142.23, "market_cap": 3924552390, "market_cap_usd": 3924552390, "enterprise_value": 5008974390, "shares_outstanding": 27593000, "fx_rate_to_usd": null, "pe_ratio": 35.07697606, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 5.5315587, "pcf_ratio": 20.74814112, "pfcf_ratio": 15.93429203, "ev_ebitda": 22.30354343, "ev_ebit": 25.18325393, "ev_sales": 7.06002445, "ev_fcf": 20.33721372, "earnings_yield": 0.02850873, "fcf_yield": 0.04917094, "dividend_yield": 0.00836681, "buyback_yield": 0, "shareholder_yield": 0.00836681, "debt_paydown_yield": null, "total_yield": 0.00836681, "gross_margin": 0.82576069, "operating_margin": 0.280346, "net_margin": 0.15769771, "ebitda_margin": 0.31654273, "fcf_margin": 0.34714807, "roe": -0.1399999, "roa": 0.17242474, "roic": 0.50472416, "roc_greenblatt": null, "asset_turnover": 1.09338774, "cash_conversion": 2.2013514, "accruals_ratio": -0.11907793, "sbc_to_revenue": 0.03437569, "debt_to_equity": -1.81194787, "net_debt_to_ebitda": 4.82862384, "debt_to_assets": 1.86972442, "interest_coverage": 5.4286689, "current_ratio": 2.24255737, "quick_ratio": 2.24255737, "net_debt": 1084422000, "revenue_growth_1y": 0.08964971, "revenue_growth_3y_cagr": 0.24914601, "revenue_growth_5y_cagr": 0.22872394, "eps_growth_1y": -0.35039916, "eps_growth_3y_cagr": 0.48750328, "eps_growth_5y_cagr": 0.49537282, "fcf_growth_1y": 0.31682332, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.2180748, "earnings_stability_5y": 0.646654, "revenue_stability_5y": 0.467464, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09940821, "price_return_3m": -0.37792792, "price_return_6m": -0.44577235, "price_return_9m": -0.53865227, "price_return_12m": -0.61835492, "price_return_12m_ex1m": -0.65286317, "distance_from_52w_high": -0.60532975, "distance_from_52w_low": 0.10076619, "relative_strength": -0.77629597, "local_beta": 0.003, "volatility_252d": 0.659304, "volatility_60d": 1.490689, "max_drawdown_12m": -0.64145861, "revenue_ttm": 709484000, "gross_profit_ttm": 585864000, "ebit_ttm": 198901000, "ebitda_ttm": 224582000, "net_income_ttm": 111884000, "eps_diluted_ttm": 4.05479651, "operating_cash_flow_ttm": 189152000, "capital_expenditure_ttm": 57144000, "fcf_ttm": 246296000, "dividends_paid_ttm": 32836000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 36639000, "cash_and_equivalents": 128816000, "total_current_assets": 216945000, "total_current_liabilities": 96740000, "net_ppe": null, "total_assets": 648886000, "total_debt": 1213238000, "total_equity": -799172000, "net_working_capital": -5210000, "book_value_per_share": -28.9628529, "retained_earnings": -804285000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -915747000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 75, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 81, "rank_pcf": 78, "rank_ev_ebitda": 80, "rank_ev_ebit": 78, "rank_earnings_yield": 75, "rank_fcf_yield": 68, "rank_dividend_yield": 47, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 82, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 10, "rank_fcf_margin": 24, "rank_piotroski": 24, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 8, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 98, "value_composite": 90, "quality_composite": 5, "momentum_composite": 99, "growth_composite": 29, "yield_composite": 33, "svqf_composite": 88, "vc1_composite": 90, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 89, "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 696853000, "cost_of_revenue": 121126000, "gross_profit": 575727000, "ebit": 192162000, "ebitda": 217230000, "pretax_income": 237189000, "tax_provision": 62922000, "net_income": 174267000, "net_income_to_common": 174267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238709000, "total_current_assets": 267488000, "total_assets": 693409000, "short_term_debt": 3232000, "long_term_debt": 1209094000, "total_debt": 1212326000, "total_liabilities": 1430171000, "total_equity": -736762000, "shares_outstanding": 28074000, "goodwill_and_intangibles": 140748000 }, "cash_flow": { "operating_cash_flow": 153065000, "capital_expenditure": 47441000, "free_cash_flow": 200506000, "dividends_paid": 32382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201397, "ticker_id": 8938, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192162000", "ebitda": "217230000", "netIncome": "174267000", "grossProfit": "575727000", "depreciation": "None", "totalRevenue": "696853000", "costOfRevenue": "121126000", "interestIncome": "None", "incomeBeforeTax": "237189000", "interestExpense": "35784000", "operatingIncome": "192162000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62922000", "reportedCurrency": "USD", "netInterestIncome": "-35784000", "nonInterestIncome": "None", "operatingExpenses": "383565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25068000", "sellingGeneralAndAdministrative": "128356000", "netIncomeFromContinuingOperations": "174267000" }, "balance": { "goodwill": "83875000", "inventory": "None", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "693409000", "longTermDebt": "1209094000", "shortTermDebt": "3232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "56873000", "reportedCurrency": "USD", "retainedEarnings": "-744915000", "totalLiabilities": "1430171000", "otherCurrentAssets": "7956000", "totalCurrentAssets": "267488000", "currentLongTermDebt": "None", "longTermInvestments": "87164000", "shortTermInvestments": "None", "currentNetReceivables": "20823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425921000", "currentAccountsPayable": "12846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1328486000", "totalShareholderEquity": "-736762000", "capitalLeaseObligations": "61312000", "otherCurrentLiabilities": "18166000", "totalCurrentLiabilities": "81965000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "1348206000", "cashAndShortTermInvestments": "238709000", "commonStockSharesOutstanding": "28074000", "intangibleAssetsExcludingGoodwill": "56873000", "cashAndCashEquivalentsAtCarryingValue": "238709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174267000", "profitLoss": "None", "dividendPayout": "32382000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153065000", "capitalExpenditures": "47441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266730000", "cashflowFromInvestment": "-17456000", "stockBasedCompensation": "24878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 696853000, "cost_of_revenue": 121126000, "gross_profit": 575727000, "research_and_development": null, "selling_general_admin": 128356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192162000, "depreciation_amortisation": 25068000, "ebitda": 217230000, "interest_expense": 35784000, "interest_income": null, "other_non_operating": null, "pretax_income": 237189000, "tax_provision": 62922000, "effective_tax_rate": null, "net_income": 174267000, "net_income_continuing_ops": 174267000, "net_income_to_common": 174267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238709000, "short_term_investments": null, "net_receivables": 20823000, "inventory": null, "other_current_assets": null, "total_current_assets": 267488000, "net_ppe": null, "goodwill": 83875000, "intangible_assets": 56873000, "goodwill_and_intangibles": 140748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425921000, "total_assets": 693409000, "short_term_debt": 3232000, "accounts_payable": 12846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81965000, "long_term_debt": 1209094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348206000, "total_liabilities": 1430171000, "total_debt": 1212326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -744915000, "total_equity": -736762000, "shares_outstanding": 28074000, "operating_cash_flow": 153065000, "stock_based_compensation": 24878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17456000, "dividends_paid": 32382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -266730000, "free_cash_flow": 200506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192162000", "ebitda": "217230000", "netIncome": "174267000", "grossProfit": "575727000", "depreciation": "None", "totalRevenue": "696853000", "costOfRevenue": "121126000", "interestIncome": "None", "incomeBeforeTax": "237189000", "interestExpense": "35784000", "operatingIncome": "192162000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62922000", "reportedCurrency": "USD", "netInterestIncome": "-35784000", "nonInterestIncome": "None", "operatingExpenses": "383565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25068000", "sellingGeneralAndAdministrative": "128356000", "netIncomeFromContinuingOperations": "174267000" }, "balance": { "goodwill": "83875000", "inventory": "None", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "693409000", "longTermDebt": "1209094000", "shortTermDebt": "3232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "56873000", "reportedCurrency": "USD", "retainedEarnings": "-744915000", "totalLiabilities": "1430171000", "otherCurrentAssets": "7956000", "totalCurrentAssets": "267488000", "currentLongTermDebt": "None", "longTermInvestments": "87164000", "shortTermInvestments": "None", "currentNetReceivables": "20823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425921000", "currentAccountsPayable": "12846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1328486000", "totalShareholderEquity": "-736762000", "capitalLeaseObligations": "61312000", "otherCurrentLiabilities": "18166000", "totalCurrentLiabilities": "81965000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "1348206000", "cashAndShortTermInvestments": "238709000", "commonStockSharesOutstanding": "28074000", "intangibleAssetsExcludingGoodwill": "56873000", "cashAndCashEquivalentsAtCarryingValue": "238709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174267000", "profitLoss": "None", "dividendPayout": "32382000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153065000", "capitalExpenditures": "47441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-266730000", "cashflowFromInvestment": "-17456000", "stockBasedCompensation": "24878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25068000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 625807000, "cost_of_revenue": 324938000, "gross_profit": 300869000, "ebit": 168482000, "ebitda": 187972000, "pretax_income": 147190000, "tax_provision": 38473000, "net_income": 108717000, "net_income_to_common": 108717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315910000, "total_current_assets": 395618000, "total_assets": 716246000, "short_term_debt": 1059000, "long_term_debt": 1206201000, "total_debt": 1207260000, "total_liabilities": 1391832000, "total_equity": -675586000, "shares_outstanding": 29384000, "goodwill_and_intangibles": 113894000 }, "cash_flow": { "operating_cash_flow": 157610000, "capital_expenditure": 51929000, "free_cash_flow": 209539000, "dividends_paid": 28869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201402, "ticker_id": 8938, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168482000", "ebitda": "187972000", "netIncome": "108717000", "grossProfit": "300869000", "depreciation": "None", "totalRevenue": "625807000", "costOfRevenue": "324938000", "interestIncome": "None", "incomeBeforeTax": "147190000", "interestExpense": "21292000", "operatingIncome": "165616000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38473000", "reportedCurrency": "USD", "netInterestIncome": "-21292000", "nonInterestIncome": "None", "operatingExpenses": "135253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19490000", "sellingGeneralAndAdministrative": "116801000", "netIncomeFromContinuingOperations": "108717000" }, "balance": { "goodwill": "74718000", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "716246000", "longTermDebt": "1206201000", "shortTermDebt": "1059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39176000", "reportedCurrency": "USD", "retainedEarnings": "-676940000", "totalLiabilities": "1391832000", "otherCurrentAssets": "60047000", "totalCurrentAssets": "395618000", "currentLongTermDebt": "None", "longTermInvestments": "8511000", "shortTermInvestments": "None", "currentNetReceivables": "19661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320628000", "currentAccountsPayable": "6943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1265429000", "totalShareholderEquity": "-675586000", "capitalLeaseObligations": "59228000", "otherCurrentLiabilities": "73478000", "totalCurrentLiabilities": "87443000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "1304389000", "cashAndShortTermInvestments": "315910000", "commonStockSharesOutstanding": "29384000", "intangibleAssetsExcludingGoodwill": "39176000", "cashAndCashEquivalentsAtCarryingValue": "315910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108717000", "profitLoss": "None", "dividendPayout": "28869000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157610000", "capitalExpenditures": "51929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144765000", "cashflowFromInvestment": "-62477000", "stockBasedCompensation": "22060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625807000, "cost_of_revenue": 324938000, "gross_profit": 300869000, "research_and_development": null, "selling_general_admin": 116801000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168482000, "depreciation_amortisation": 19490000, "ebitda": 187972000, "interest_expense": 21292000, "interest_income": null, "other_non_operating": null, "pretax_income": 147190000, "tax_provision": 38473000, "effective_tax_rate": null, "net_income": 108717000, "net_income_continuing_ops": 108717000, "net_income_to_common": 108717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315910000, "short_term_investments": null, "net_receivables": 19661000, "inventory": null, "other_current_assets": null, "total_current_assets": 395618000, "net_ppe": null, "goodwill": 74718000, "intangible_assets": 39176000, "goodwill_and_intangibles": 113894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320628000, "total_assets": 716246000, "short_term_debt": 1059000, "accounts_payable": 6943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87443000, "long_term_debt": 1206201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1304389000, "total_liabilities": 1391832000, "total_debt": 1207260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -676940000, "total_equity": -675586000, "shares_outstanding": 29384000, "operating_cash_flow": 157610000, "stock_based_compensation": 22060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62477000, "dividends_paid": 28869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144765000, "free_cash_flow": 209539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168482000", "ebitda": "187972000", "netIncome": "108717000", "grossProfit": "300869000", "depreciation": "None", "totalRevenue": "625807000", "costOfRevenue": "324938000", "interestIncome": "None", "incomeBeforeTax": "147190000", "interestExpense": "21292000", "operatingIncome": "165616000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38473000", "reportedCurrency": "USD", "netInterestIncome": "-21292000", "nonInterestIncome": "None", "operatingExpenses": "135253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19490000", "sellingGeneralAndAdministrative": "116801000", "netIncomeFromContinuingOperations": "108717000" }, "balance": { "goodwill": "74718000", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "716246000", "longTermDebt": "1206201000", "shortTermDebt": "1059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39176000", "reportedCurrency": "USD", "retainedEarnings": "-676940000", "totalLiabilities": "1391832000", "otherCurrentAssets": "60047000", "totalCurrentAssets": "395618000", "currentLongTermDebt": "None", "longTermInvestments": "8511000", "shortTermInvestments": "None", "currentNetReceivables": "19661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320628000", "currentAccountsPayable": "6943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1265429000", "totalShareholderEquity": "-675586000", "capitalLeaseObligations": "59228000", "otherCurrentLiabilities": "73478000", "totalCurrentLiabilities": "87443000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "1304389000", "cashAndShortTermInvestments": "315910000", "commonStockSharesOutstanding": "29384000", "intangibleAssetsExcludingGoodwill": "39176000", "cashAndCashEquivalentsAtCarryingValue": "315910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108717000", "profitLoss": "None", "dividendPayout": "28869000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "157610000", "capitalExpenditures": "51929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "144765000", "cashflowFromInvestment": "-62477000", "stockBasedCompensation": "22060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19490000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 460055000, "cost_of_revenue": 237229000, "gross_profit": 222826000, "ebit": 112537000, "ebitda": 125776000, "pretax_income": 94310000, "tax_provision": 24135000, "net_income": 70175000, "net_income_to_common": 70175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90216000, "total_current_assets": 144344000, "total_assets": 377825000, "short_term_debt": 2380000, "long_term_debt": 712327000, "total_debt": 714707000, "total_liabilities": 835191000, "total_equity": -457366000, "shares_outstanding": 29856000, "goodwill_and_intangibles": 108148000 }, "cash_flow": { "operating_cash_flow": 121601000, "capital_expenditure": 40833000, "free_cash_flow": 162434000, "dividends_paid": 24907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201407, "ticker_id": 8938, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112537000", "ebitda": "125776000", "netIncome": "70175000", "grossProfit": "222826000", "depreciation": "None", "totalRevenue": "460055000", "costOfRevenue": "237229000", "interestIncome": "None", "incomeBeforeTax": "94310000", "interestExpense": "18227000", "operatingIncome": "112594000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24135000", "reportedCurrency": "USD", "netInterestIncome": "-18227000", "nonInterestIncome": "None", "operatingExpenses": "110232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13239000", "sellingGeneralAndAdministrative": "96898000", "netIncomeFromContinuingOperations": "70175000" }, "balance": { "goodwill": "67708000", "inventory": "535000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "377825000", "longTermDebt": "712327000", "shortTermDebt": "2380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40440000", "reportedCurrency": "USD", "retainedEarnings": "-459994000", "totalLiabilities": "835191000", "otherCurrentAssets": "41185000", "totalCurrentAssets": "144344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233481000", "currentAccountsPayable": "4725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "732514000", "totalShareholderEquity": "-457366000", "capitalLeaseObligations": "2380000", "otherCurrentLiabilities": "56105000", "totalCurrentLiabilities": "71004000", "otherNonCurrentLiabilities": "17994000", "totalNonCurrentLiabilities": "764187000", "cashAndShortTermInvestments": "90216000", "commonStockSharesOutstanding": "29856000", "intangibleAssetsExcludingGoodwill": "40440000", "cashAndCashEquivalentsAtCarryingValue": "90216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70175000", "profitLoss": "None", "dividendPayout": "24907000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "669000", "operatingCashflow": "121601000", "capitalExpenditures": "40833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155487000", "cashflowFromInvestment": "-52153000", "stockBasedCompensation": "15558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460055000, "cost_of_revenue": 237229000, "gross_profit": 222826000, "research_and_development": null, "selling_general_admin": 96898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112537000, "depreciation_amortisation": 13239000, "ebitda": 125776000, "interest_expense": 18227000, "interest_income": null, "other_non_operating": null, "pretax_income": 94310000, "tax_provision": 24135000, "effective_tax_rate": null, "net_income": 70175000, "net_income_continuing_ops": 70175000, "net_income_to_common": 70175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90216000, "short_term_investments": null, "net_receivables": 12408000, "inventory": 535000, "other_current_assets": null, "total_current_assets": 144344000, "net_ppe": null, "goodwill": 67708000, "intangible_assets": 40440000, "goodwill_and_intangibles": 108148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 233481000, "total_assets": 377825000, "short_term_debt": 2380000, "accounts_payable": 4725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71004000, "long_term_debt": 712327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764187000, "total_liabilities": 835191000, "total_debt": 714707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -459994000, "total_equity": -457366000, "shares_outstanding": 29856000, "operating_cash_flow": 121601000, "stock_based_compensation": 15558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52153000, "dividends_paid": 24907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155487000, "free_cash_flow": 162434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112537000", "ebitda": "125776000", "netIncome": "70175000", "grossProfit": "222826000", "depreciation": "None", "totalRevenue": "460055000", "costOfRevenue": "237229000", "interestIncome": "None", "incomeBeforeTax": "94310000", "interestExpense": "18227000", "operatingIncome": "112594000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24135000", "reportedCurrency": "USD", "netInterestIncome": "-18227000", "nonInterestIncome": "None", "operatingExpenses": "110232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13239000", "sellingGeneralAndAdministrative": "96898000", "netIncomeFromContinuingOperations": "70175000" }, "balance": { "goodwill": "67708000", "inventory": "535000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "377825000", "longTermDebt": "712327000", "shortTermDebt": "2380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40440000", "reportedCurrency": "USD", "retainedEarnings": "-459994000", "totalLiabilities": "835191000", "otherCurrentAssets": "41185000", "totalCurrentAssets": "144344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233481000", "currentAccountsPayable": "4725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "732514000", "totalShareholderEquity": "-457366000", "capitalLeaseObligations": "2380000", "otherCurrentLiabilities": "56105000", "totalCurrentLiabilities": "71004000", "otherNonCurrentLiabilities": "17994000", "totalNonCurrentLiabilities": "764187000", "cashAndShortTermInvestments": "90216000", "commonStockSharesOutstanding": "29856000", "intangibleAssetsExcludingGoodwill": "40440000", "cashAndCashEquivalentsAtCarryingValue": "90216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70175000", "profitLoss": "None", "dividendPayout": "24907000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "669000", "operatingCashflow": "121601000", "capitalExpenditures": "40833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155487000", "cashflowFromInvestment": "-52153000", "stockBasedCompensation": "15558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125401000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13239000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 357521000, "cost_of_revenue": 186464000, "gross_profit": 171057000, "ebit": 90546000, "ebitda": 101445000, "pretax_income": 69316000, "tax_provision": 16369000, "net_income": 52947000, "net_income_to_common": 52947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184496000, "total_current_assets": 226672000, "total_assets": 424190000, "short_term_debt": 9583000, "long_term_debt": 706846000, "total_debt": 716429000, "total_liabilities": 815051000, "total_equity": -390861000, "shares_outstanding": 29963000, "goodwill_and_intangibles": 104229000 }, "cash_flow": { "operating_cash_flow": 76238000, "capital_expenditure": 23940000, "free_cash_flow": 100178000, "dividends_paid": 141279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201412, "ticker_id": 8938, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90546000", "ebitda": "101445000", "netIncome": "52947000", "grossProfit": "171057000", "depreciation": "None", "totalRevenue": "357521000", "costOfRevenue": "186464000", "interestIncome": "None", "incomeBeforeTax": "69316000", "interestExpense": "21230000", "operatingIncome": "91933000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16369000", "reportedCurrency": "USD", "netInterestIncome": "-21230000", "nonInterestIncome": "None", "operatingExpenses": "79124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1387000", "costofGoodsAndServicesSold": "186464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10899000", "sellingGeneralAndAdministrative": "67061000", "netIncomeFromContinuingOperations": "52947000" }, "balance": { "goodwill": "62514000", "inventory": "389000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "424190000", "longTermDebt": "706846000", "shortTermDebt": "9583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "41715000", "reportedCurrency": "USD", "retainedEarnings": "-393321000", "totalLiabilities": "815051000", "otherCurrentAssets": "32326000", "totalCurrentAssets": "226672000", "currentLongTermDebt": "7300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197518000", "currentAccountsPayable": "5219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66851000", "shortLongTermDebtTotal": "716429000", "totalShareholderEquity": "-390861000", "capitalLeaseObligations": "2283000", "otherCurrentLiabilities": "35168000", "totalCurrentLiabilities": "62412000", "otherNonCurrentLiabilities": "41613000", "totalNonCurrentLiabilities": "752639000", "cashAndShortTermInvestments": "184496000", "commonStockSharesOutstanding": "29963000", "intangibleAssetsExcludingGoodwill": "41715000", "cashAndCashEquivalentsAtCarryingValue": "184496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52947000", "profitLoss": "None", "dividendPayout": "141279000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76238000", "capitalExpenditures": "23940000", "changeInReceivables": "-2468000", "changeInExchangeRate": "None", "cashflowFromFinancing": "103254000", "cashflowFromInvestment": "-28683000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150809000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357521000, "cost_of_revenue": 186464000, "gross_profit": 171057000, "research_and_development": null, "selling_general_admin": 67061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90546000, "depreciation_amortisation": 10899000, "ebitda": 101445000, "interest_expense": 21230000, "interest_income": null, "other_non_operating": null, "pretax_income": 69316000, "tax_provision": 16369000, "effective_tax_rate": null, "net_income": 52947000, "net_income_continuing_ops": 52947000, "net_income_to_common": 52947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184496000, "short_term_investments": null, "net_receivables": 9461000, "inventory": 389000, "other_current_assets": null, "total_current_assets": 226672000, "net_ppe": null, "goodwill": 62514000, "intangible_assets": 41715000, "goodwill_and_intangibles": 104229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 197518000, "total_assets": 424190000, "short_term_debt": 9583000, "accounts_payable": 5219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62412000, "long_term_debt": 706846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 752639000, "total_liabilities": 815051000, "total_debt": 716429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -393321000, "total_equity": -390861000, "shares_outstanding": 29963000, "operating_cash_flow": 76238000, "stock_based_compensation": 4200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28683000, "dividends_paid": 141279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103254000, "free_cash_flow": 100178000, "net_change_in_cash": 150809000 }, "raw_data": { "income": { "ebit": "90546000", "ebitda": "101445000", "netIncome": "52947000", "grossProfit": "171057000", "depreciation": "None", "totalRevenue": "357521000", "costOfRevenue": "186464000", "interestIncome": "None", "incomeBeforeTax": "69316000", "interestExpense": "21230000", "operatingIncome": "91933000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16369000", "reportedCurrency": "USD", "netInterestIncome": "-21230000", "nonInterestIncome": "None", "operatingExpenses": "79124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1387000", "costofGoodsAndServicesSold": "186464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10899000", "sellingGeneralAndAdministrative": "67061000", "netIncomeFromContinuingOperations": "52947000" }, "balance": { "goodwill": "62514000", "inventory": "389000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "424190000", "longTermDebt": "706846000", "shortTermDebt": "9583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "41715000", "reportedCurrency": "USD", "retainedEarnings": "-393321000", "totalLiabilities": "815051000", "otherCurrentAssets": "32326000", "totalCurrentAssets": "226672000", "currentLongTermDebt": "7300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197518000", "currentAccountsPayable": "5219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66851000", "shortLongTermDebtTotal": "716429000", "totalShareholderEquity": "-390861000", "capitalLeaseObligations": "2283000", "otherCurrentLiabilities": "35168000", "totalCurrentLiabilities": "62412000", "otherNonCurrentLiabilities": "41613000", "totalNonCurrentLiabilities": "752639000", "cashAndShortTermInvestments": "184496000", "commonStockSharesOutstanding": "29963000", "intangibleAssetsExcludingGoodwill": "41715000", "cashAndCashEquivalentsAtCarryingValue": "184496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52947000", "profitLoss": "None", "dividendPayout": "141279000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76238000", "capitalExpenditures": "23940000", "changeInReceivables": "-2468000", "changeInExchangeRate": "None", "cashflowFromFinancing": "103254000", "cashflowFromInvestment": "-28683000", "stockBasedCompensation": "4200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150809000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10899000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 282502000, "cost_of_revenue": 141405000, "gross_profit": 141097000, "ebit": 73891000, "ebitda": 81834000, "pretax_income": 58907000, "tax_provision": 16249000, "net_income": 42658000, "net_income_to_common": 42658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48583000, "total_current_assets": 70149000, "total_assets": 249203000, "short_term_debt": 2443000, "long_term_debt": 469394000, "total_debt": 471837000, "total_liabilities": 558728000, "total_equity": -309525000, "shares_outstanding": 29944000, "goodwill_and_intangibles": 99879000 }, "cash_flow": { "operating_cash_flow": 48878000, "capital_expenditure": 28021000, "free_cash_flow": 76899000, "dividends_paid": 19822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201417, "ticker_id": 8938, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73891000", "ebitda": "81834000", "netIncome": "42658000", "grossProfit": "141097000", "depreciation": "None", "totalRevenue": "282502000", "costOfRevenue": "141405000", "interestIncome": "None", "incomeBeforeTax": "58907000", "interestExpense": "14984000", "operatingIncome": "73756000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16249000", "reportedCurrency": "USD", "netInterestIncome": "-14984000", "nonInterestIncome": "None", "operatingExpenses": "67341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "135000", "costofGoodsAndServicesSold": "141405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7943000", "sellingGeneralAndAdministrative": "62895000", "netIncomeFromContinuingOperations": "42658000" }, "balance": { "goodwill": "56877000", "inventory": "484000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "249203000", "longTermDebt": "469394000", "shortTermDebt": "2443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43002000", "reportedCurrency": "USD", "retainedEarnings": "-310031000", "totalLiabilities": "558728000", "otherCurrentAssets": "4928000", "totalCurrentAssets": "70149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179054000", "currentAccountsPayable": "5414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54503000", "shortLongTermDebtTotal": "471837000", "totalShareholderEquity": "-309525000", "capitalLeaseObligations": "2443000", "otherCurrentLiabilities": "26818000", "totalCurrentLiabilities": "39681000", "otherNonCurrentLiabilities": "42221000", "totalNonCurrentLiabilities": "519047000", "cashAndShortTermInvestments": "48583000", "commonStockSharesOutstanding": "29944000", "intangibleAssetsExcludingGoodwill": "43002000", "cashAndCashEquivalentsAtCarryingValue": "48583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42658000", "profitLoss": "None", "dividendPayout": "19822000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2471000", "operatingCashflow": "48878000", "capitalExpenditures": "28021000", "changeInReceivables": "-2135000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23389000", "cashflowFromInvestment": "-29853000", "stockBasedCompensation": "9631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4364000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282502000, "cost_of_revenue": 141405000, "gross_profit": 141097000, "research_and_development": null, "selling_general_admin": 62895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73891000, "depreciation_amortisation": 7943000, "ebitda": 81834000, "interest_expense": 14984000, "interest_income": null, "other_non_operating": null, "pretax_income": 58907000, "tax_provision": 16249000, "effective_tax_rate": null, "net_income": 42658000, "net_income_continuing_ops": 42658000, "net_income_to_common": 42658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48583000, "short_term_investments": null, "net_receivables": 6993000, "inventory": 484000, "other_current_assets": null, "total_current_assets": 70149000, "net_ppe": null, "goodwill": 56877000, "intangible_assets": 43002000, "goodwill_and_intangibles": 99879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 179054000, "total_assets": 249203000, "short_term_debt": 2443000, "accounts_payable": 5414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39681000, "long_term_debt": 469394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 519047000, "total_liabilities": 558728000, "total_debt": 471837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -310031000, "total_equity": -309525000, "shares_outstanding": 29944000, "operating_cash_flow": 48878000, "stock_based_compensation": 9631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29853000, "dividends_paid": 19822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23389000, "free_cash_flow": 76899000, "net_change_in_cash": -4364000 }, "raw_data": { "income": { "ebit": "73891000", "ebitda": "81834000", "netIncome": "42658000", "grossProfit": "141097000", "depreciation": "None", "totalRevenue": "282502000", "costOfRevenue": "141405000", "interestIncome": "None", "incomeBeforeTax": "58907000", "interestExpense": "14984000", "operatingIncome": "73756000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16249000", "reportedCurrency": "USD", "netInterestIncome": "-14984000", "nonInterestIncome": "None", "operatingExpenses": "67341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "135000", "costofGoodsAndServicesSold": "141405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7943000", "sellingGeneralAndAdministrative": "62895000", "netIncomeFromContinuingOperations": "42658000" }, "balance": { "goodwill": "56877000", "inventory": "484000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "249203000", "longTermDebt": "469394000", "shortTermDebt": "2443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43002000", "reportedCurrency": "USD", "retainedEarnings": "-310031000", "totalLiabilities": "558728000", "otherCurrentAssets": "4928000", "totalCurrentAssets": "70149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "179054000", "currentAccountsPayable": "5414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54503000", "shortLongTermDebtTotal": "471837000", "totalShareholderEquity": "-309525000", "capitalLeaseObligations": "2443000", "otherCurrentLiabilities": "26818000", "totalCurrentLiabilities": "39681000", "otherNonCurrentLiabilities": "42221000", "totalNonCurrentLiabilities": "519047000", "cashAndShortTermInvestments": "48583000", "commonStockSharesOutstanding": "29944000", "intangibleAssetsExcludingGoodwill": "43002000", "cashAndCashEquivalentsAtCarryingValue": "48583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42658000", "profitLoss": "None", "dividendPayout": "19822000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2471000", "operatingCashflow": "48878000", "capitalExpenditures": "28021000", "changeInReceivables": "-2135000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23389000", "cashflowFromInvestment": "-29853000", "stockBasedCompensation": "9631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4364000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7943000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 248811000, "cost_of_revenue": 125912000, "gross_profit": 122899000, "ebit": 43725000, "ebitda": 51243000, "pretax_income": 26943000, "tax_provision": 3637000, "net_income": 23306000, "net_income_to_common": 23306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40858000, "total_current_assets": 72620000, "total_assets": 211565000, "short_term_debt": 5985000, "long_term_debt": 466933000, "total_debt": 472918000, "total_liabilities": 552875000, "total_equity": -341310000, "shares_outstanding": 29804000, "goodwill_and_intangibles": 97990000 }, "cash_flow": { "operating_cash_flow": 65530000, "capital_expenditure": 6052000, "free_cash_flow": 71582000, "dividends_paid": 163792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201422, "ticker_id": 8938, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43725000", "ebitda": "51243000", "netIncome": "23306000", "grossProfit": "122899000", "depreciation": "None", "totalRevenue": "248811000", "costOfRevenue": "125912000", "interestIncome": "None", "incomeBeforeTax": "26943000", "interestExpense": "16782000", "operatingIncome": "57390000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3637000", "reportedCurrency": "USD", "netInterestIncome": "-16782000", "nonInterestIncome": "None", "operatingExpenses": "65509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13665000", "costofGoodsAndServicesSold": "125912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7518000", "sellingGeneralAndAdministrative": "68985000", "netIncomeFromContinuingOperations": "23306000" }, "balance": { "goodwill": "53690000", "inventory": "396000", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "211565000", "longTermDebt": "466933000", "shortTermDebt": "5985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "44300000", "reportedCurrency": "USD", "retainedEarnings": "-342028000", "totalLiabilities": "552875000", "otherCurrentAssets": "22835000", "totalCurrentAssets": "72620000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138945000", "currentAccountsPayable": "3658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27948000", "shortLongTermDebtTotal": "472918000", "totalShareholderEquity": "-341310000", "capitalLeaseObligations": "2385000", "otherCurrentLiabilities": "36246000", "totalCurrentLiabilities": "50473000", "otherNonCurrentLiabilities": "30989000", "totalNonCurrentLiabilities": "502402000", "cashAndShortTermInvestments": "40858000", "commonStockSharesOutstanding": "29804000", "intangibleAssetsExcludingGoodwill": "44300000", "cashAndCashEquivalentsAtCarryingValue": "40858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23306000", "profitLoss": "None", "dividendPayout": "163792000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-999000", "operatingCashflow": "65530000", "capitalExpenditures": "6052000", "changeInReceivables": "246000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19448000", "cashflowFromInvestment": "-7987000", "stockBasedCompensation": "8558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248811000, "cost_of_revenue": 125912000, "gross_profit": 122899000, "research_and_development": null, "selling_general_admin": 68985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43725000, "depreciation_amortisation": 7518000, "ebitda": 51243000, "interest_expense": 16782000, "interest_income": null, "other_non_operating": null, "pretax_income": 26943000, "tax_provision": 3637000, "effective_tax_rate": null, "net_income": 23306000, "net_income_continuing_ops": 23306000, "net_income_to_common": 23306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40858000, "short_term_investments": null, "net_receivables": 8531000, "inventory": 396000, "other_current_assets": null, "total_current_assets": 72620000, "net_ppe": null, "goodwill": 53690000, "intangible_assets": 44300000, "goodwill_and_intangibles": 97990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138945000, "total_assets": 211565000, "short_term_debt": 5985000, "accounts_payable": 3658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50473000, "long_term_debt": 466933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 502402000, "total_liabilities": 552875000, "total_debt": 472918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342028000, "total_equity": -341310000, "shares_outstanding": 29804000, "operating_cash_flow": 65530000, "stock_based_compensation": 8558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7987000, "dividends_paid": 163792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19448000, "free_cash_flow": 71582000, "net_change_in_cash": 38095000 }, "raw_data": { "income": { "ebit": "43725000", "ebitda": "51243000", "netIncome": "23306000", "grossProfit": "122899000", "depreciation": "None", "totalRevenue": "248811000", "costOfRevenue": "125912000", "interestIncome": "None", "incomeBeforeTax": "26943000", "interestExpense": "16782000", "operatingIncome": "57390000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3637000", "reportedCurrency": "USD", "netInterestIncome": "-16782000", "nonInterestIncome": "None", "operatingExpenses": "65509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13665000", "costofGoodsAndServicesSold": "125912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7518000", "sellingGeneralAndAdministrative": "68985000", "netIncomeFromContinuingOperations": "23306000" }, "balance": { "goodwill": "53690000", "inventory": "396000", "commonStock": "297000", "currentDebt": "None", "investments": "None", "totalAssets": "211565000", "longTermDebt": "466933000", "shortTermDebt": "5985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "44300000", "reportedCurrency": "USD", "retainedEarnings": "-342028000", "totalLiabilities": "552875000", "otherCurrentAssets": "22835000", "totalCurrentAssets": "72620000", "currentLongTermDebt": "3600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138945000", "currentAccountsPayable": "3658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27948000", "shortLongTermDebtTotal": "472918000", "totalShareholderEquity": "-341310000", "capitalLeaseObligations": "2385000", "otherCurrentLiabilities": "36246000", "totalCurrentLiabilities": "50473000", "otherNonCurrentLiabilities": "30989000", "totalNonCurrentLiabilities": "502402000", "cashAndShortTermInvestments": "40858000", "commonStockSharesOutstanding": "29804000", "intangibleAssetsExcludingGoodwill": "44300000", "cashAndCashEquivalentsAtCarryingValue": "40858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23306000", "profitLoss": "None", "dividendPayout": "163792000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-999000", "operatingCashflow": "65530000", "capitalExpenditures": "6052000", "changeInReceivables": "246000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19448000", "cashflowFromInvestment": "-7987000", "stockBasedCompensation": "8558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38095000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7518000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 199676000, "cost_of_revenue": 101113000, "gross_profit": 98563000, "ebit": 42901000, "ebitda": 48385000, "pretax_income": 25765000, "tax_provision": 5289000, "net_income": 20476000, "net_income_to_common": 20476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12849000, "total_current_assets": 30190000, "total_assets": 166113000, "short_term_debt": 5006000, "long_term_debt": 307669000, "total_debt": 312675000, "total_liabilities": 375541000, "total_equity": -209428000, "shares_outstanding": 29670000, "goodwill_and_intangibles": 95798000 }, "cash_flow": { "operating_cash_flow": 38583000, "capital_expenditure": 22486000, "free_cash_flow": 61069000, "dividends_paid": 11742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201427, "ticker_id": 8938, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42901000", "ebitda": "48385000", "netIncome": "20476000", "grossProfit": "98563000", "depreciation": "None", "totalRevenue": "199676000", "costOfRevenue": "101113000", "interestIncome": "None", "incomeBeforeTax": "25765000", "interestExpense": "17136000", "operatingIncome": "42901000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5289000", "reportedCurrency": "USD", "netInterestIncome": "-17136000", "nonInterestIncome": "None", "operatingExpenses": "55662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5484000", "sellingGeneralAndAdministrative": "57295000", "netIncomeFromContinuingOperations": "20476000" }, "balance": { "goodwill": "50188000", "inventory": "315000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "166113000", "longTermDebt": "307669000", "shortTermDebt": "5006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45610000", "reportedCurrency": "USD", "retainedEarnings": "-210275000", "totalLiabilities": "375541000", "otherCurrentAssets": "11184000", "totalCurrentAssets": "30190000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135923000", "currentAccountsPayable": "3348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27842000", "shortLongTermDebtTotal": "312675000", "totalShareholderEquity": "-209428000", "capitalLeaseObligations": "1806000", "otherCurrentLiabilities": "19673000", "totalCurrentLiabilities": "32929000", "otherNonCurrentLiabilities": "8115000", "totalNonCurrentLiabilities": "342612000", "cashAndShortTermInvestments": "12849000", "commonStockSharesOutstanding": "29670000", "intangibleAssetsExcludingGoodwill": "45610000", "cashAndCashEquivalentsAtCarryingValue": "12849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20476000", "profitLoss": "None", "dividendPayout": "11742000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "475000", "operatingCashflow": "38583000", "capitalExpenditures": "22486000", "changeInReceivables": "496000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14617000", "cashflowFromInvestment": "-23731000", "stockBasedCompensation": "6974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "235000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199676000, "cost_of_revenue": 101113000, "gross_profit": 98563000, "research_and_development": null, "selling_general_admin": 57295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42901000, "depreciation_amortisation": 5484000, "ebitda": 48385000, "interest_expense": 17136000, "interest_income": null, "other_non_operating": null, "pretax_income": 25765000, "tax_provision": 5289000, "effective_tax_rate": null, "net_income": 20476000, "net_income_continuing_ops": 20476000, "net_income_to_common": 20476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12849000, "short_term_investments": null, "net_receivables": 5842000, "inventory": 315000, "other_current_assets": null, "total_current_assets": 30190000, "net_ppe": null, "goodwill": 50188000, "intangible_assets": 45610000, "goodwill_and_intangibles": 95798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 135923000, "total_assets": 166113000, "short_term_debt": 5006000, "accounts_payable": 3348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32929000, "long_term_debt": 307669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 342612000, "total_liabilities": 375541000, "total_debt": 312675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -210275000, "total_equity": -209428000, "shares_outstanding": 29670000, "operating_cash_flow": 38583000, "stock_based_compensation": 6974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23731000, "dividends_paid": 11742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14617000, "free_cash_flow": 61069000, "net_change_in_cash": 235000 }, "raw_data": { "income": { "ebit": "42901000", "ebitda": "48385000", "netIncome": "20476000", "grossProfit": "98563000", "depreciation": "None", "totalRevenue": "199676000", "costOfRevenue": "101113000", "interestIncome": "None", "incomeBeforeTax": "25765000", "interestExpense": "17136000", "operatingIncome": "42901000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5289000", "reportedCurrency": "USD", "netInterestIncome": "-17136000", "nonInterestIncome": "None", "operatingExpenses": "55662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5484000", "sellingGeneralAndAdministrative": "57295000", "netIncomeFromContinuingOperations": "20476000" }, "balance": { "goodwill": "50188000", "inventory": "315000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "166113000", "longTermDebt": "307669000", "shortTermDebt": "5006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45610000", "reportedCurrency": "USD", "retainedEarnings": "-210275000", "totalLiabilities": "375541000", "otherCurrentAssets": "11184000", "totalCurrentAssets": "30190000", "currentLongTermDebt": "3200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "135923000", "currentAccountsPayable": "3348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27842000", "shortLongTermDebtTotal": "312675000", "totalShareholderEquity": "-209428000", "capitalLeaseObligations": "1806000", "otherCurrentLiabilities": "19673000", "totalCurrentLiabilities": "32929000", "otherNonCurrentLiabilities": "8115000", "totalNonCurrentLiabilities": "342612000", "cashAndShortTermInvestments": "12849000", "commonStockSharesOutstanding": "29670000", "intangibleAssetsExcludingGoodwill": "45610000", "cashAndCashEquivalentsAtCarryingValue": "12849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20476000", "profitLoss": "None", "dividendPayout": "11742000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "475000", "operatingCashflow": "38583000", "capitalExpenditures": "22486000", "changeInReceivables": "496000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14617000", "cashflowFromInvestment": "-23731000", "stockBasedCompensation": "6974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "235000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5484000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 153181000, "cost_of_revenue": 65762000, "gross_profit": 87419000, "ebit": 37050000, "ebitda": 41363000, "pretax_income": 26927000, "tax_provision": 5208000, "net_income": 21719000, "net_income_to_common": 21719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12493000, "total_current_assets": 29906000, "total_assets": 139749000, "short_term_debt": 2400000, "long_term_debt": 309374000, "total_debt": 311774000, "total_liabilities": 364579000, "total_equity": -224830000, "shares_outstanding": 29587000, "goodwill_and_intangibles": 96588000 }, "cash_flow": { "operating_cash_flow": 38770000, "capital_expenditure": 3982000, "free_cash_flow": 42752000, "dividends_paid": 190737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201432, "ticker_id": 8938, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37050000", "ebitda": "41363000", "netIncome": "21719000", "grossProfit": "87419000", "depreciation": "None", "totalRevenue": "153181000", "costOfRevenue": "65762000", "interestIncome": "None", "incomeBeforeTax": "26927000", "interestExpense": "10123000", "operatingIncome": "38527000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5208000", "reportedCurrency": "USD", "netInterestIncome": "-10123000", "nonInterestIncome": "None", "operatingExpenses": "48892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1477000", "costofGoodsAndServicesSold": "65762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4313000", "sellingGeneralAndAdministrative": "44579000", "netIncomeFromContinuingOperations": "21719000" }, "balance": { "goodwill": "49655000", "inventory": "299000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "139749000", "longTermDebt": "309374000", "shortTermDebt": "2400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "46933000", "reportedCurrency": "USD", "retainedEarnings": "-226159000", "totalLiabilities": "364579000", "otherCurrentAssets": "11350000", "totalCurrentAssets": "29906000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109843000", "currentAccountsPayable": "2750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8338000", "shortLongTermDebtTotal": "311774000", "totalShareholderEquity": "-224830000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15809000", "totalCurrentLiabilities": "26482000", "otherNonCurrentLiabilities": "1972000", "totalNonCurrentLiabilities": "338097000", "cashAndShortTermInvestments": "12493000", "commonStockSharesOutstanding": "29587000", "intangibleAssetsExcludingGoodwill": "46933000", "cashAndCashEquivalentsAtCarryingValue": "12493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21719000", "profitLoss": "None", "dividendPayout": "190737000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-349000", "operatingCashflow": "38770000", "capitalExpenditures": "3982000", "changeInReceivables": "-1197000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13724000", "cashflowFromInvestment": "-10498000", "stockBasedCompensation": "3725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14548000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153181000, "cost_of_revenue": 65762000, "gross_profit": 87419000, "research_and_development": 0, "selling_general_admin": 44579000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37050000, "depreciation_amortisation": 4313000, "ebitda": 41363000, "interest_expense": 10123000, "interest_income": null, "other_non_operating": null, "pretax_income": 26927000, "tax_provision": 5208000, "effective_tax_rate": null, "net_income": 21719000, "net_income_continuing_ops": 21719000, "net_income_to_common": 21719000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12493000, "short_term_investments": null, "net_receivables": 5764000, "inventory": 299000, "other_current_assets": null, "total_current_assets": 29906000, "net_ppe": null, "goodwill": 49655000, "intangible_assets": 46933000, "goodwill_and_intangibles": 96588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 109843000, "total_assets": 139749000, "short_term_debt": 2400000, "accounts_payable": 2750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26482000, "long_term_debt": 309374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338097000, "total_liabilities": 364579000, "total_debt": 311774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226159000, "total_equity": -224830000, "shares_outstanding": 29587000, "operating_cash_flow": 38770000, "stock_based_compensation": 3725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3982000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10498000, "dividends_paid": 190737000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13724000, "free_cash_flow": 42752000, "net_change_in_cash": 14548000 }, "raw_data": { "income": { "ebit": "37050000", "ebitda": "41363000", "netIncome": "21719000", "grossProfit": "87419000", "depreciation": "None", "totalRevenue": "153181000", "costOfRevenue": "65762000", "interestIncome": "None", "incomeBeforeTax": "26927000", "interestExpense": "10123000", "operatingIncome": "38527000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5208000", "reportedCurrency": "USD", "netInterestIncome": "-10123000", "nonInterestIncome": "None", "operatingExpenses": "48892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1477000", "costofGoodsAndServicesSold": "65762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4313000", "sellingGeneralAndAdministrative": "44579000", "netIncomeFromContinuingOperations": "21719000" }, "balance": { "goodwill": "49655000", "inventory": "299000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "139749000", "longTermDebt": "309374000", "shortTermDebt": "2400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "46933000", "reportedCurrency": "USD", "retainedEarnings": "-226159000", "totalLiabilities": "364579000", "otherCurrentAssets": "11350000", "totalCurrentAssets": "29906000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109843000", "currentAccountsPayable": "2750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8338000", "shortLongTermDebtTotal": "311774000", "totalShareholderEquity": "-224830000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15809000", "totalCurrentLiabilities": "26482000", "otherNonCurrentLiabilities": "1972000", "totalNonCurrentLiabilities": "338097000", "cashAndShortTermInvestments": "12493000", "commonStockSharesOutstanding": "29587000", "intangibleAssetsExcludingGoodwill": "46933000", "cashAndCashEquivalentsAtCarryingValue": "12493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21719000", "profitLoss": "None", "dividendPayout": "190737000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-349000", "operatingCashflow": "38770000", "capitalExpenditures": "3982000", "changeInReceivables": "-1197000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13724000", "cashflowFromInvestment": "-10498000", "stockBasedCompensation": "3725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190737000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14548000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4313000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 183725000, "cost_of_revenue": 31557000, "gross_profit": 152168000, "ebit": 53344000, "ebitda": 60185000, "pretax_income": 40572000, "tax_provision": 10689000, "net_income": 29883000, "net_income_to_common": 29883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128816000, "total_current_assets": 216945000, "total_assets": 648886000, "short_term_debt": 3401000, "long_term_debt": 1209837000, "total_debt": 1213238000, "total_liabilities": 1448058000, "total_equity": -799172000, "shares_outstanding": 27593000, "goodwill_and_intangibles": 116575000 }, "cash_flow": { "operating_cash_flow": 61381000, "capital_expenditure": 17725000, "free_cash_flow": 79106000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201395, "ticker_id": 8938, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53344000", "ebitda": "60185000", "netIncome": "29883000", "grossProfit": "152168000", "depreciation": "None", "totalRevenue": "183725000", "costOfRevenue": "31557000", "interestIncome": "None", "incomeBeforeTax": "40572000", "interestExpense": "9764000", "operatingIncome": "53344000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10689000", "reportedCurrency": "USD", "netInterestIncome": "-9764000", "nonInterestIncome": "None", "operatingExpenses": "98824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6841000", "sellingGeneralAndAdministrative": "34449000", "netIncomeFromContinuingOperations": "29883000" }, "balance": { "goodwill": "83875000", "inventory": "None", "commonStock": "272000", "currentDebt": "None", "investments": "None", "totalAssets": "648886000", "longTermDebt": "1209837000", "shortTermDebt": "3401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-804285000", "totalLiabilities": "1448058000", "otherCurrentAssets": "64604000", "totalCurrentAssets": "216945000", "currentLongTermDebt": "None", "longTermInvestments": "88358000", "shortTermInvestments": "None", "currentNetReceivables": "23525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431941000", "currentAccountsPayable": "9362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60578000", "totalShareholderEquity": "-799172000", "capitalLeaseObligations": "60578000", "otherCurrentLiabilities": "33101000", "totalCurrentLiabilities": "96740000", "otherNonCurrentLiabilities": "149000", "totalNonCurrentLiabilities": "1351318000", "cashAndShortTermInvestments": "128816000", "commonStockSharesOutstanding": "27593000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "128816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29883000", "profitLoss": "None", "dividendPayout": "8500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61381000", "capitalExpenditures": "17725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95478000", "cashflowFromInvestment": "-17725000", "stockBasedCompensation": "4823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183725000, "cost_of_revenue": 31557000, "gross_profit": 152168000, "research_and_development": null, "selling_general_admin": 34449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53344000, "depreciation_amortisation": 6841000, "ebitda": 60185000, "interest_expense": 9764000, "interest_income": null, "other_non_operating": null, "pretax_income": 40572000, "tax_provision": 10689000, "effective_tax_rate": null, "net_income": 29883000, "net_income_continuing_ops": 29883000, "net_income_to_common": 29883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128816000, "short_term_investments": null, "net_receivables": 23525000, "inventory": null, "other_current_assets": null, "total_current_assets": 216945000, "net_ppe": null, "goodwill": 83875000, "intangible_assets": 32700000, "goodwill_and_intangibles": 116575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 431941000, "total_assets": 648886000, "short_term_debt": 3401000, "accounts_payable": 9362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96740000, "long_term_debt": 1209837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351318000, "total_liabilities": 1448058000, "total_debt": 1213238000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -804285000, "total_equity": -799172000, "shares_outstanding": 27593000, "operating_cash_flow": 61381000, "stock_based_compensation": 4823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17725000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95478000, "free_cash_flow": 79106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53344000", "ebitda": "60185000", "netIncome": "29883000", "grossProfit": "152168000", "depreciation": "None", "totalRevenue": "183725000", "costOfRevenue": "31557000", "interestIncome": "None", "incomeBeforeTax": "40572000", "interestExpense": "9764000", "operatingIncome": "53344000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10689000", "reportedCurrency": "USD", "netInterestIncome": "-9764000", "nonInterestIncome": "None", "operatingExpenses": "98824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6841000", "sellingGeneralAndAdministrative": "34449000", "netIncomeFromContinuingOperations": "29883000" }, "balance": { "goodwill": "83875000", "inventory": "None", "commonStock": "272000", "currentDebt": "None", "investments": "None", "totalAssets": "648886000", "longTermDebt": "1209837000", "shortTermDebt": "3401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-804285000", "totalLiabilities": "1448058000", "otherCurrentAssets": "64604000", "totalCurrentAssets": "216945000", "currentLongTermDebt": "None", "longTermInvestments": "88358000", "shortTermInvestments": "None", "currentNetReceivables": "23525000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "431941000", "currentAccountsPayable": "9362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60578000", "totalShareholderEquity": "-799172000", "capitalLeaseObligations": "60578000", "otherCurrentLiabilities": "33101000", "totalCurrentLiabilities": "96740000", "otherNonCurrentLiabilities": "149000", "totalNonCurrentLiabilities": "1351318000", "cashAndShortTermInvestments": "128816000", "commonStockSharesOutstanding": "27593000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "128816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29883000", "profitLoss": "None", "dividendPayout": "8500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61381000", "capitalExpenditures": "17725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95478000", "cashflowFromInvestment": "-17725000", "stockBasedCompensation": "4823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78518000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6841000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 175694000, "cost_of_revenue": 30863000, "gross_profit": 144831000, "ebit": 47765000, "ebitda": 54152000, "pretax_income": 37601000, "tax_provision": 10841000, "net_income": 26760000, "net_income_to_common": 26760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238709000, "total_current_assets": 267488000, "total_assets": 693409000, "short_term_debt": 3232000, "long_term_debt": 1209094000, "total_debt": 1212326000, "total_liabilities": 1430171000, "total_equity": -736762000, "shares_outstanding": 27778000, "goodwill_and_intangibles": 140748000 }, "cash_flow": { "operating_cash_flow": 57315000, "capital_expenditure": 22840000, "free_cash_flow": 80155000, "dividends_paid": 8365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201396, "ticker_id": 8938, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47765000", "ebitda": "54152000", "netIncome": "26760000", "grossProfit": "144831000", "depreciation": "None", "totalRevenue": "175694000", "costOfRevenue": "30863000", "interestIncome": "None", "incomeBeforeTax": "37601000", "interestExpense": "9205000", "operatingIncome": "47765000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10841000", "reportedCurrency": "USD", "netInterestIncome": "-9204000", "nonInterestIncome": "None", "operatingExpenses": "97066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6387000", "sellingGeneralAndAdministrative": "33320000", "netIncomeFromContinuingOperations": "26761000" }, "balance": { "goodwill": "83875000", "inventory": "None", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "693409000", "longTermDebt": "1209094000", "shortTermDebt": "3232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "56873000", "reportedCurrency": "USD", "retainedEarnings": "-744915000", "totalLiabilities": "1430171000", "otherCurrentAssets": "7956000", "totalCurrentAssets": "267488000", "currentLongTermDebt": "None", "longTermInvestments": "87164000", "shortTermInvestments": "None", "currentNetReceivables": "20823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425921000", "currentAccountsPayable": "12846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1328486000", "totalShareholderEquity": "-736762000", "capitalLeaseObligations": "61312000", "otherCurrentLiabilities": "18166000", "totalCurrentLiabilities": "81965000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "1348206000", "cashAndShortTermInvestments": "238709000", "commonStockSharesOutstanding": "27778000", "intangibleAssetsExcludingGoodwill": "56873000", "cashAndCashEquivalentsAtCarryingValue": "238709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26760000", "profitLoss": "None", "dividendPayout": "8365000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57315000", "capitalExpenditures": "22840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69331000", "cashflowFromInvestment": "-32151000", "stockBasedCompensation": "7277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175694000, "cost_of_revenue": 30863000, "gross_profit": 144831000, "research_and_development": null, "selling_general_admin": 33320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47765000, "depreciation_amortisation": 6387000, "ebitda": 54152000, "interest_expense": 9205000, "interest_income": null, "other_non_operating": null, "pretax_income": 37601000, "tax_provision": 10841000, "effective_tax_rate": null, "net_income": 26760000, "net_income_continuing_ops": 26761000, "net_income_to_common": 26760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238709000, "short_term_investments": null, "net_receivables": 20823000, "inventory": null, "other_current_assets": null, "total_current_assets": 267488000, "net_ppe": null, "goodwill": 83875000, "intangible_assets": 56873000, "goodwill_and_intangibles": 140748000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425921000, "total_assets": 693409000, "short_term_debt": 3232000, "accounts_payable": 12846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81965000, "long_term_debt": 1209094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348206000, "total_liabilities": 1430171000, "total_debt": 1212326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -744915000, "total_equity": -736762000, "shares_outstanding": 27778000, "operating_cash_flow": 57315000, "stock_based_compensation": 7277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32151000, "dividends_paid": 8365000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69331000, "free_cash_flow": 80155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47765000", "ebitda": "54152000", "netIncome": "26760000", "grossProfit": "144831000", "depreciation": "None", "totalRevenue": "175694000", "costOfRevenue": "30863000", "interestIncome": "None", "incomeBeforeTax": "37601000", "interestExpense": "9205000", "operatingIncome": "47765000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10841000", "reportedCurrency": "USD", "netInterestIncome": "-9204000", "nonInterestIncome": "None", "operatingExpenses": "97066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6387000", "sellingGeneralAndAdministrative": "33320000", "netIncomeFromContinuingOperations": "26761000" }, "balance": { "goodwill": "83875000", "inventory": "None", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "693409000", "longTermDebt": "1209094000", "shortTermDebt": "3232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "56873000", "reportedCurrency": "USD", "retainedEarnings": "-744915000", "totalLiabilities": "1430171000", "otherCurrentAssets": "7956000", "totalCurrentAssets": "267488000", "currentLongTermDebt": "None", "longTermInvestments": "87164000", "shortTermInvestments": "None", "currentNetReceivables": "20823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425921000", "currentAccountsPayable": "12846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1328486000", "totalShareholderEquity": "-736762000", "capitalLeaseObligations": "61312000", "otherCurrentLiabilities": "18166000", "totalCurrentLiabilities": "81965000", "otherNonCurrentLiabilities": "169000", "totalNonCurrentLiabilities": "1348206000", "cashAndShortTermInvestments": "238709000", "commonStockSharesOutstanding": "27778000", "intangibleAssetsExcludingGoodwill": "56873000", "cashAndCashEquivalentsAtCarryingValue": "238709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26760000", "profitLoss": "None", "dividendPayout": "8365000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "57315000", "capitalExpenditures": "22840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69331000", "cashflowFromInvestment": "-32151000", "stockBasedCompensation": "7277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8365000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6387000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 175736000, "cost_of_revenue": 30575000, "gross_profit": 145161000, "ebit": 51024000, "ebitda": 57257000, "pretax_income": 39632000, "tax_provision": 11154000, "net_income": 28478000, "net_income_to_common": 28478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286110000, "total_current_assets": 320204000, "total_assets": 721033000, "short_term_debt": 2955000, "long_term_debt": 1208358000, "total_debt": 1211313000, "total_liabilities": 1423649000, "total_equity": -702616000, "shares_outstanding": 27991000, "goodwill_and_intangibles": 111911000 }, "cash_flow": { "operating_cash_flow": 63874000, "capital_expenditure": 2220000, "free_cash_flow": 66094000, "dividends_paid": 8381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201398, "ticker_id": 8938, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51024000", "ebitda": "57257000", "netIncome": "28478000", "grossProfit": "145161000", "depreciation": "None", "totalRevenue": "175736000", "costOfRevenue": "30575000", "interestIncome": "None", "incomeBeforeTax": "39632000", "interestExpense": "9201000", "operatingIncome": "51024000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11154000", "reportedCurrency": "USD", "netInterestIncome": "-9201000", "nonInterestIncome": "None", "operatingExpenses": "94137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6233000", "sellingGeneralAndAdministrative": "30659000", "netIncomeFromContinuingOperations": "28478000" }, "balance": { "goodwill": "79211000", "inventory": "None", "commonStock": "278000", "currentDebt": "None", "investments": "None", "totalAssets": "721033000", "longTermDebt": "1208358000", "shortTermDebt": "2955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-709681000", "totalLiabilities": "1423649000", "otherCurrentAssets": "14674000", "totalCurrentAssets": "320204000", "currentLongTermDebt": "None", "longTermInvestments": "83764000", "shortTermInvestments": "None", "currentNetReceivables": "19420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400829000", "currentAccountsPayable": "10997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269631000", "totalShareholderEquity": "-702616000", "capitalLeaseObligations": "61273000", "otherCurrentLiabilities": "65025000", "totalCurrentLiabilities": "78977000", "otherNonCurrentLiabilities": "114000", "totalNonCurrentLiabilities": "1344671999", "cashAndShortTermInvestments": "286110000", "commonStockSharesOutstanding": "27991000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "286110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28478000", "profitLoss": "None", "dividendPayout": "8381000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63874000", "capitalExpenditures": "2220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48247000", "cashflowFromInvestment": "-2220000", "stockBasedCompensation": "6072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175736000, "cost_of_revenue": 30575000, "gross_profit": 145161000, "research_and_development": null, "selling_general_admin": 30659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51024000, "depreciation_amortisation": 6233000, "ebitda": 57257000, "interest_expense": 9201000, "interest_income": null, "other_non_operating": null, "pretax_income": 39632000, "tax_provision": 11154000, "effective_tax_rate": null, "net_income": 28478000, "net_income_continuing_ops": 28478000, "net_income_to_common": 28478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286110000, "short_term_investments": null, "net_receivables": 19420000, "inventory": null, "other_current_assets": null, "total_current_assets": 320204000, "net_ppe": null, "goodwill": 79211000, "intangible_assets": 32700000, "goodwill_and_intangibles": 111911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400829000, "total_assets": 721033000, "short_term_debt": 2955000, "accounts_payable": 10997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78977000, "long_term_debt": 1208358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1344671999, "total_liabilities": 1423649000, "total_debt": 1211313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -709681000, "total_equity": -702616000, "shares_outstanding": 27991000, "operating_cash_flow": 63874000, "stock_based_compensation": 6072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2220000, "dividends_paid": 8381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48247000, "free_cash_flow": 66094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51024000", "ebitda": "57257000", "netIncome": "28478000", "grossProfit": "145161000", "depreciation": "None", "totalRevenue": "175736000", "costOfRevenue": "30575000", "interestIncome": "None", "incomeBeforeTax": "39632000", "interestExpense": "9201000", "operatingIncome": "51024000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11154000", "reportedCurrency": "USD", "netInterestIncome": "-9201000", "nonInterestIncome": "None", "operatingExpenses": "94137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6233000", "sellingGeneralAndAdministrative": "30659000", "netIncomeFromContinuingOperations": "28478000" }, "balance": { "goodwill": "79211000", "inventory": "None", "commonStock": "278000", "currentDebt": "None", "investments": "None", "totalAssets": "721033000", "longTermDebt": "1208358000", "shortTermDebt": "2955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-709681000", "totalLiabilities": "1423649000", "otherCurrentAssets": "14674000", "totalCurrentAssets": "320204000", "currentLongTermDebt": "None", "longTermInvestments": "83764000", "shortTermInvestments": "None", "currentNetReceivables": "19420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400829000", "currentAccountsPayable": "10997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269631000", "totalShareholderEquity": "-702616000", "capitalLeaseObligations": "61273000", "otherCurrentLiabilities": "65025000", "totalCurrentLiabilities": "78977000", "otherNonCurrentLiabilities": "114000", "totalNonCurrentLiabilities": "1344671999", "cashAndShortTermInvestments": "286110000", "commonStockSharesOutstanding": "27991000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "286110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28478000", "profitLoss": "None", "dividendPayout": "8381000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63874000", "capitalExpenditures": "2220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48247000", "cashflowFromInvestment": "-2220000", "stockBasedCompensation": "6072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7019000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 174329000, "cost_of_revenue": 30625000, "gross_profit": 143704000, "ebit": 46768000, "ebitda": 52988000, "pretax_income": 36765000, "tax_provision": 10002000, "net_income": 26763000, "net_income_to_common": 26763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227943000, "total_current_assets": 312840000, "total_assets": 708288000, "short_term_debt": 2956000, "long_term_debt": 1207631000, "total_debt": 1210587000, "total_liabilities": 1394286000, "total_equity": -685998000, "shares_outstanding": 27997000, "goodwill_and_intangibles": 111911000 }, "cash_flow": { "operating_cash_flow": 6582000, "capital_expenditure": 14359000, "free_cash_flow": 20941000, "dividends_paid": 7590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201399, "ticker_id": 8938, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46768000", "ebitda": "52988000", "netIncome": "26763000", "grossProfit": "143704000", "depreciation": "None", "totalRevenue": "174329000", "costOfRevenue": "30625000", "interestIncome": "None", "incomeBeforeTax": "36765000", "interestExpense": "8469000", "operatingIncome": "46768000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10002000", "reportedCurrency": "USD", "netInterestIncome": "-8469000", "nonInterestIncome": "None", "operatingExpenses": "96936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6220000", "sellingGeneralAndAdministrative": "32937000", "netIncomeFromContinuingOperations": "26763000" }, "balance": { "goodwill": "79211000", "inventory": "None", "commonStock": "279000", "currentDebt": "None", "investments": "None", "totalAssets": "708288000", "longTermDebt": "1207631000", "shortTermDebt": "2956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-697557000", "totalLiabilities": "1394286000", "otherCurrentAssets": "56507000", "totalCurrentAssets": "312840000", "currentLongTermDebt": "None", "longTermInvestments": "83190000", "shortTermInvestments": "None", "currentNetReceivables": "28390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395448000", "currentAccountsPayable": "3300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269064000", "totalShareholderEquity": "-685998000", "capitalLeaseObligations": "61433000", "otherCurrentLiabilities": "65330000", "totalCurrentLiabilities": "71586000", "otherNonCurrentLiabilities": "86000", "totalNonCurrentLiabilities": "1322700000", "cashAndShortTermInvestments": "227943000", "commonStockSharesOutstanding": "27997000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "227943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26763000", "profitLoss": "None", "dividendPayout": "7590000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6582000", "capitalExpenditures": "14359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8737000", "cashflowFromInvestment": "-23580000", "stockBasedCompensation": "6217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2001999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174329000, "cost_of_revenue": 30625000, "gross_profit": 143704000, "research_and_development": null, "selling_general_admin": 32937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46768000, "depreciation_amortisation": 6220000, "ebitda": 52988000, "interest_expense": 8469000, "interest_income": null, "other_non_operating": null, "pretax_income": 36765000, "tax_provision": 10002000, "effective_tax_rate": null, "net_income": 26763000, "net_income_continuing_ops": 26763000, "net_income_to_common": 26763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227943000, "short_term_investments": null, "net_receivables": 28390000, "inventory": null, "other_current_assets": null, "total_current_assets": 312840000, "net_ppe": null, "goodwill": 79211000, "intangible_assets": 32700000, "goodwill_and_intangibles": 111911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 395448000, "total_assets": 708288000, "short_term_debt": 2956000, "accounts_payable": 3300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71586000, "long_term_debt": 1207631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1322700000, "total_liabilities": 1394286000, "total_debt": 1210587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -697557000, "total_equity": -685998000, "shares_outstanding": 27997000, "operating_cash_flow": 6582000, "stock_based_compensation": 6217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23580000, "dividends_paid": 7590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8737000, "free_cash_flow": 20941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46768000", "ebitda": "52988000", "netIncome": "26763000", "grossProfit": "143704000", "depreciation": "None", "totalRevenue": "174329000", "costOfRevenue": "30625000", "interestIncome": "None", "incomeBeforeTax": "36765000", "interestExpense": "8469000", "operatingIncome": "46768000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10002000", "reportedCurrency": "USD", "netInterestIncome": "-8469000", "nonInterestIncome": "None", "operatingExpenses": "96936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6220000", "sellingGeneralAndAdministrative": "32937000", "netIncomeFromContinuingOperations": "26763000" }, "balance": { "goodwill": "79211000", "inventory": "None", "commonStock": "279000", "currentDebt": "None", "investments": "None", "totalAssets": "708288000", "longTermDebt": "1207631000", "shortTermDebt": "2956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-697557000", "totalLiabilities": "1394286000", "otherCurrentAssets": "56507000", "totalCurrentAssets": "312840000", "currentLongTermDebt": "None", "longTermInvestments": "83190000", "shortTermInvestments": "None", "currentNetReceivables": "28390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "395448000", "currentAccountsPayable": "3300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1269064000", "totalShareholderEquity": "-685998000", "capitalLeaseObligations": "61433000", "otherCurrentLiabilities": "65330000", "totalCurrentLiabilities": "71586000", "otherNonCurrentLiabilities": "86000", "totalNonCurrentLiabilities": "1322700000", "cashAndShortTermInvestments": "227943000", "commonStockSharesOutstanding": "27997000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "227943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26763000", "profitLoss": "None", "dividendPayout": "7590000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6582000", "capitalExpenditures": "14359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8737000", "cashflowFromInvestment": "-23580000", "stockBasedCompensation": "6217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2001999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6220000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 171094000, "cost_of_revenue": 29063000, "gross_profit": 142031000, "ebit": 46604000, "ebitda": 52832000, "pretax_income": 123190000, "tax_provision": 30925000, "net_income": 92265000, "net_income_to_common": 92265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251382000, "total_current_assets": 324256000, "total_assets": 696804000, "short_term_debt": 2988000, "long_term_debt": 1206911000, "total_debt": 1209899000, "total_liabilities": 1411786000, "total_equity": -714982000, "shares_outstanding": 28509000, "goodwill_and_intangibles": 107418000 }, "cash_flow": { "operating_cash_flow": 25294000, "capital_expenditure": 8022000, "free_cash_flow": 33316000, "dividends_paid": 8046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201400, "ticker_id": 8938, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46604000", "ebitda": "52832000", "netIncome": "92265000", "grossProfit": "142031000", "depreciation": "None", "totalRevenue": "171094000", "costOfRevenue": "29063000", "interestIncome": "None", "incomeBeforeTax": "123190000", "interestExpense": "8910000", "operatingIncome": "46604000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "30925000", "reportedCurrency": "USD", "netInterestIncome": "-8910000", "nonInterestIncome": "None", "operatingExpenses": "95427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6228000", "sellingGeneralAndAdministrative": "31440000", "netIncomeFromContinuingOperations": "92265000" }, "balance": { "goodwill": "74718000", "inventory": "None", "commonStock": "279000", "currentDebt": "None", "investments": "None", "totalAssets": "696804000", "longTermDebt": "1206911000", "shortTermDebt": "2988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-719310000", "totalLiabilities": "1411786000", "otherCurrentAssets": "54422000", "totalCurrentAssets": "324256000", "currentLongTermDebt": "None", "longTermInvestments": "76116000", "shortTermInvestments": "None", "currentNetReceivables": "18452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372548000", "currentAccountsPayable": "7904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1267796000", "totalShareholderEquity": "-714982000", "capitalLeaseObligations": "60885000", "otherCurrentLiabilities": "80114000", "totalCurrentLiabilities": "91006000", "otherNonCurrentLiabilities": "62000", "totalNonCurrentLiabilities": "1320780000", "cashAndShortTermInvestments": "251382000", "commonStockSharesOutstanding": "28509000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "251382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92265000", "profitLoss": "None", "dividendPayout": "8046000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25294000", "capitalExpenditures": "8022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140415000", "cashflowFromInvestment": "40495000", "stockBasedCompensation": "5312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171094000, "cost_of_revenue": 29063000, "gross_profit": 142031000, "research_and_development": null, "selling_general_admin": 31440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46604000, "depreciation_amortisation": 6228000, "ebitda": 52832000, "interest_expense": 8910000, "interest_income": null, "other_non_operating": null, "pretax_income": 123190000, "tax_provision": 30925000, "effective_tax_rate": null, "net_income": 92265000, "net_income_continuing_ops": 92265000, "net_income_to_common": 92265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251382000, "short_term_investments": null, "net_receivables": 18452000, "inventory": null, "other_current_assets": null, "total_current_assets": 324256000, "net_ppe": null, "goodwill": 74718000, "intangible_assets": 32700000, "goodwill_and_intangibles": 107418000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 372548000, "total_assets": 696804000, "short_term_debt": 2988000, "accounts_payable": 7904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91006000, "long_term_debt": 1206911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1320780000, "total_liabilities": 1411786000, "total_debt": 1209899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -719310000, "total_equity": -714982000, "shares_outstanding": 28509000, "operating_cash_flow": 25294000, "stock_based_compensation": 5312000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40495000, "dividends_paid": 8046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140415000, "free_cash_flow": 33316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46604000", "ebitda": "52832000", "netIncome": "92265000", "grossProfit": "142031000", "depreciation": "None", "totalRevenue": "171094000", "costOfRevenue": "29063000", "interestIncome": "None", "incomeBeforeTax": "123190000", "interestExpense": "8910000", "operatingIncome": "46604000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "30925000", "reportedCurrency": "USD", "netInterestIncome": "-8910000", "nonInterestIncome": "None", "operatingExpenses": "95427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6228000", "sellingGeneralAndAdministrative": "31440000", "netIncomeFromContinuingOperations": "92265000" }, "balance": { "goodwill": "74718000", "inventory": "None", "commonStock": "279000", "currentDebt": "None", "investments": "None", "totalAssets": "696804000", "longTermDebt": "1206911000", "shortTermDebt": "2988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "-719310000", "totalLiabilities": "1411786000", "otherCurrentAssets": "54422000", "totalCurrentAssets": "324256000", "currentLongTermDebt": "None", "longTermInvestments": "76116000", "shortTermInvestments": "None", "currentNetReceivables": "18452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "372548000", "currentAccountsPayable": "7904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1267796000", "totalShareholderEquity": "-714982000", "capitalLeaseObligations": "60885000", "otherCurrentLiabilities": "80114000", "totalCurrentLiabilities": "91006000", "otherNonCurrentLiabilities": "62000", "totalNonCurrentLiabilities": "1320780000", "cashAndShortTermInvestments": "251382000", "commonStockSharesOutstanding": "28509000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "251382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92265000", "profitLoss": "None", "dividendPayout": "8046000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25294000", "capitalExpenditures": "8022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140415000", "cashflowFromInvestment": "40495000", "stockBasedCompensation": "5312000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6228000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 161821000, "cost_of_revenue": 83922000, "gross_profit": 77899000, "ebit": 43132000, "ebitda": 48997000, "pretax_income": 36714000, "tax_provision": 9961000, "net_income": 26753000, "net_income_to_common": 26753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 315910000, "total_current_assets": 395618000, "total_assets": 716246000, "short_term_debt": 1059000, "long_term_debt": 1206201000, "total_debt": 1207260000, "total_liabilities": 1391832000, "total_equity": -675586000, "shares_outstanding": 29210000, "goodwill_and_intangibles": 113894000 }, "cash_flow": { "operating_cash_flow": 7742000, "capital_expenditure": 16354000, "free_cash_flow": 24096000, "dividends_paid": 7888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201401, "ticker_id": 8938, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43132000", "ebitda": "48997000", "netIncome": "26753000", "grossProfit": "77899000", "depreciation": "None", "totalRevenue": "161821000", "costOfRevenue": "83922000", "interestIncome": "None", "incomeBeforeTax": "36714000", "interestExpense": "6418000", "operatingIncome": "41840000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9961000", "reportedCurrency": "USD", "netInterestIncome": "-6418000", "nonInterestIncome": "None", "operatingExpenses": "36059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5865000", "sellingGeneralAndAdministrative": "31232000", "netIncomeFromContinuingOperations": "26753000" }, "balance": { "goodwill": "74718000", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "716246000", "longTermDebt": "1206201000", "shortTermDebt": "1059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39176000", "reportedCurrency": "USD", "retainedEarnings": "-676940000", "totalLiabilities": "1391832000", "otherCurrentAssets": "60047000", "totalCurrentAssets": "395618000", "currentLongTermDebt": "None", "longTermInvestments": "8511000", "shortTermInvestments": "None", "currentNetReceivables": "19661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320628000", "currentAccountsPayable": "6943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1265429000", "totalShareholderEquity": "-675586000", "capitalLeaseObligations": "59228000", "otherCurrentLiabilities": "73478000", "totalCurrentLiabilities": "87443000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "1304389000", "cashAndShortTermInvestments": "315910000", "commonStockSharesOutstanding": "29210000", "intangibleAssetsExcludingGoodwill": "39176000", "cashAndCashEquivalentsAtCarryingValue": "315910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26753000", "profitLoss": "None", "dividendPayout": "7888000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7742000", "capitalExpenditures": "16354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233050000", "cashflowFromInvestment": "-12354000", "stockBasedCompensation": "6049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161821000, "cost_of_revenue": 83922000, "gross_profit": 77899000, "research_and_development": null, "selling_general_admin": 31232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43132000, "depreciation_amortisation": 5865000, "ebitda": 48997000, "interest_expense": 6418000, "interest_income": null, "other_non_operating": null, "pretax_income": 36714000, "tax_provision": 9961000, "effective_tax_rate": null, "net_income": 26753000, "net_income_continuing_ops": 26753000, "net_income_to_common": 26753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 315910000, "short_term_investments": null, "net_receivables": 19661000, "inventory": null, "other_current_assets": null, "total_current_assets": 395618000, "net_ppe": null, "goodwill": 74718000, "intangible_assets": 39176000, "goodwill_and_intangibles": 113894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320628000, "total_assets": 716246000, "short_term_debt": 1059000, "accounts_payable": 6943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87443000, "long_term_debt": 1206201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1304389000, "total_liabilities": 1391832000, "total_debt": 1207260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -676940000, "total_equity": -675586000, "shares_outstanding": 29210000, "operating_cash_flow": 7742000, "stock_based_compensation": 6049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12354000, "dividends_paid": 7888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 233050000, "free_cash_flow": 24096000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43132000", "ebitda": "48997000", "netIncome": "26753000", "grossProfit": "77899000", "depreciation": "None", "totalRevenue": "161821000", "costOfRevenue": "83922000", "interestIncome": "None", "incomeBeforeTax": "36714000", "interestExpense": "6418000", "operatingIncome": "41840000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9961000", "reportedCurrency": "USD", "netInterestIncome": "-6418000", "nonInterestIncome": "None", "operatingExpenses": "36059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5865000", "sellingGeneralAndAdministrative": "31232000", "netIncomeFromContinuingOperations": "26753000" }, "balance": { "goodwill": "74718000", "inventory": "None", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "716246000", "longTermDebt": "1206201000", "shortTermDebt": "1059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39176000", "reportedCurrency": "USD", "retainedEarnings": "-676940000", "totalLiabilities": "1391832000", "otherCurrentAssets": "60047000", "totalCurrentAssets": "395618000", "currentLongTermDebt": "None", "longTermInvestments": "8511000", "shortTermInvestments": "None", "currentNetReceivables": "19661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320628000", "currentAccountsPayable": "6943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1265429000", "totalShareholderEquity": "-675586000", "capitalLeaseObligations": "59228000", "otherCurrentLiabilities": "73478000", "totalCurrentLiabilities": "87443000", "otherNonCurrentLiabilities": "57000", "totalNonCurrentLiabilities": "1304389000", "cashAndShortTermInvestments": "315910000", "commonStockSharesOutstanding": "29210000", "intangibleAssetsExcludingGoodwill": "39176000", "cashAndCashEquivalentsAtCarryingValue": "315910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26753000", "profitLoss": "None", "dividendPayout": "7888000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7742000", "capitalExpenditures": "16354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233050000", "cashflowFromInvestment": "-12354000", "stockBasedCompensation": "6049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5865000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 162498000, "cost_of_revenue": 85332000, "gross_profit": 77166000, "ebit": 40618000, "ebitda": 45672000, "pretax_income": 35488000, "tax_provision": 9756000, "net_income": 25732000, "net_income_to_common": 25732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83958000, "total_current_assets": 166237000, "total_assets": 484762000, "short_term_debt": 3533000, "long_term_debt": 713729000, "total_debt": 717262000, "total_liabilities": 932228000, "total_equity": -447466000, "shares_outstanding": 29383000, "goodwill_and_intangibles": 114241000 }, "cash_flow": { "operating_cash_flow": 69031000, "capital_expenditure": 14116000, "free_cash_flow": 83147000, "dividends_paid": 7904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201403, "ticker_id": 8938, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40618000", "ebitda": "45672000", "netIncome": "25732000", "grossProfit": "77166000", "depreciation": "None", "totalRevenue": "162498000", "costOfRevenue": "85332000", "interestIncome": "None", "incomeBeforeTax": "35488000", "interestExpense": "5130000", "operatingIncome": "39818000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9756000", "reportedCurrency": "USD", "netInterestIncome": "-5130000", "nonInterestIncome": "None", "operatingExpenses": "37348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5054000", "sellingGeneralAndAdministrative": "32294000", "netIncomeFromContinuingOperations": "25732000" }, "balance": { "goodwill": "74749000", "inventory": "None", "commonStock": "292000", "currentDebt": "None", "investments": "None", "totalAssets": "484762000", "longTermDebt": "713729000", "shortTermDebt": "3533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "39492000", "reportedCurrency": "USD", "retainedEarnings": "-449336000", "totalLiabilities": "932228000", "otherCurrentAssets": "65340000", "totalCurrentAssets": "166237000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318525000", "currentAccountsPayable": "10301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777676000", "totalShareholderEquity": "-447466000", "capitalLeaseObligations": "63947000", "otherCurrentLiabilities": "105057000", "totalCurrentLiabilities": "118891000", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "813337000", "cashAndShortTermInvestments": "83958000", "commonStockSharesOutstanding": "29383000", "intangibleAssetsExcludingGoodwill": "39492000", "cashAndCashEquivalentsAtCarryingValue": "83958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25732000", "profitLoss": "None", "dividendPayout": "7904000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69031000", "capitalExpenditures": "14116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43124000", "cashflowFromInvestment": "-24872000", "stockBasedCompensation": "7273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162498000, "cost_of_revenue": 85332000, "gross_profit": 77166000, "research_and_development": null, "selling_general_admin": 32294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40618000, "depreciation_amortisation": 5054000, "ebitda": 45672000, "interest_expense": 5130000, "interest_income": null, "other_non_operating": null, "pretax_income": 35488000, "tax_provision": 9756000, "effective_tax_rate": null, "net_income": 25732000, "net_income_continuing_ops": 25732000, "net_income_to_common": 25732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83958000, "short_term_investments": null, "net_receivables": 16939000, "inventory": null, "other_current_assets": null, "total_current_assets": 166237000, "net_ppe": null, "goodwill": 74749000, "intangible_assets": 39492000, "goodwill_and_intangibles": 114241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 318525000, "total_assets": 484762000, "short_term_debt": 3533000, "accounts_payable": 10301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118891000, "long_term_debt": 713729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813337000, "total_liabilities": 932228000, "total_debt": 717262000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449336000, "total_equity": -447466000, "shares_outstanding": 29383000, "operating_cash_flow": 69031000, "stock_based_compensation": 7273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24872000, "dividends_paid": 7904000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43124000, "free_cash_flow": 83147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40618000", "ebitda": "45672000", "netIncome": "25732000", "grossProfit": "77166000", "depreciation": "None", "totalRevenue": "162498000", "costOfRevenue": "85332000", "interestIncome": "None", "incomeBeforeTax": "35488000", "interestExpense": "5130000", "operatingIncome": "39818000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9756000", "reportedCurrency": "USD", "netInterestIncome": "-5130000", "nonInterestIncome": "None", "operatingExpenses": "37348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5054000", "sellingGeneralAndAdministrative": "32294000", "netIncomeFromContinuingOperations": "25732000" }, "balance": { "goodwill": "74749000", "inventory": "None", "commonStock": "292000", "currentDebt": "None", "investments": "None", "totalAssets": "484762000", "longTermDebt": "713729000", "shortTermDebt": "3533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "39492000", "reportedCurrency": "USD", "retainedEarnings": "-449336000", "totalLiabilities": "932228000", "otherCurrentAssets": "65340000", "totalCurrentAssets": "166237000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318525000", "currentAccountsPayable": "10301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777676000", "totalShareholderEquity": "-447466000", "capitalLeaseObligations": "63947000", "otherCurrentLiabilities": "105057000", "totalCurrentLiabilities": "118891000", "otherNonCurrentLiabilities": "90000", "totalNonCurrentLiabilities": "813337000", "cashAndShortTermInvestments": "83958000", "commonStockSharesOutstanding": "29383000", "intangibleAssetsExcludingGoodwill": "39492000", "cashAndCashEquivalentsAtCarryingValue": "83958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25732000", "profitLoss": "None", "dividendPayout": "7904000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69031000", "capitalExpenditures": "14116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43124000", "cashflowFromInvestment": "-24872000", "stockBasedCompensation": "7273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7904000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5054000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 155699000, "cost_of_revenue": 81221000, "gross_profit": 74478000, "ebit": 41691000, "ebitda": 46852000, "pretax_income": 36491000, "tax_provision": 9006000, "net_income": 27485000, "net_income_to_common": 27485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96749000, "total_current_assets": 162788000, "total_assets": 451821000, "short_term_debt": 4061000, "long_term_debt": 713258000, "total_debt": 717319000, "total_liabilities": 889362000, "total_equity": -437541000, "shares_outstanding": 29457000, "goodwill_and_intangibles": 108541000 }, "cash_flow": { "operating_cash_flow": 36178000, "capital_expenditure": 10301000, "free_cash_flow": 46479000, "dividends_paid": 6471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201404, "ticker_id": 8938, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41691000", "ebitda": "46852000", "netIncome": "27485000", "grossProfit": "74478000", "depreciation": "None", "totalRevenue": "155699000", "costOfRevenue": "81221000", "interestIncome": "None", "incomeBeforeTax": "36491000", "interestExpense": "5200000", "operatingIncome": "41220000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9006000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "33258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5161000", "sellingGeneralAndAdministrative": "28097000", "netIncomeFromContinuingOperations": "27485000" }, "balance": { "goodwill": "68733000", "inventory": "None", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "451821000", "longTermDebt": "713258000", "shortTermDebt": "4061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39808000", "reportedCurrency": "USD", "retainedEarnings": "-439326000", "totalLiabilities": "889362000", "otherCurrentAssets": "49980000", "totalCurrentAssets": "162788000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289033000", "currentAccountsPayable": "5752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771262000", "totalShareholderEquity": "-437541000", "capitalLeaseObligations": "58004000", "otherCurrentLiabilities": "74723000", "totalCurrentLiabilities": "84536000", "otherNonCurrentLiabilities": "71000", "totalNonCurrentLiabilities": "804826000", "cashAndShortTermInvestments": "96749000", "commonStockSharesOutstanding": "29457000", "intangibleAssetsExcludingGoodwill": "39808000", "cashAndCashEquivalentsAtCarryingValue": "96749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27485000", "profitLoss": "None", "dividendPayout": "6471000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36178000", "capitalExpenditures": "10301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35546000", "cashflowFromInvestment": "-13593000", "stockBasedCompensation": "4926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155699000, "cost_of_revenue": 81221000, "gross_profit": 74478000, "research_and_development": null, "selling_general_admin": 28097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41691000, "depreciation_amortisation": 5161000, "ebitda": 46852000, "interest_expense": 5200000, "interest_income": null, "other_non_operating": null, "pretax_income": 36491000, "tax_provision": 9006000, "effective_tax_rate": null, "net_income": 27485000, "net_income_continuing_ops": 27485000, "net_income_to_common": 27485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96749000, "short_term_investments": null, "net_receivables": 16059000, "inventory": null, "other_current_assets": null, "total_current_assets": 162788000, "net_ppe": null, "goodwill": 68733000, "intangible_assets": 39808000, "goodwill_and_intangibles": 108541000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289033000, "total_assets": 451821000, "short_term_debt": 4061000, "accounts_payable": 5752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84536000, "long_term_debt": 713258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 804826000, "total_liabilities": 889362000, "total_debt": 717319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -439326000, "total_equity": -437541000, "shares_outstanding": 29457000, "operating_cash_flow": 36178000, "stock_based_compensation": 4926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13593000, "dividends_paid": 6471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35546000, "free_cash_flow": 46479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41691000", "ebitda": "46852000", "netIncome": "27485000", "grossProfit": "74478000", "depreciation": "None", "totalRevenue": "155699000", "costOfRevenue": "81221000", "interestIncome": "None", "incomeBeforeTax": "36491000", "interestExpense": "5200000", "operatingIncome": "41220000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9006000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "33258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5161000", "sellingGeneralAndAdministrative": "28097000", "netIncomeFromContinuingOperations": "27485000" }, "balance": { "goodwill": "68733000", "inventory": "None", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "451821000", "longTermDebt": "713258000", "shortTermDebt": "4061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "39808000", "reportedCurrency": "USD", "retainedEarnings": "-439326000", "totalLiabilities": "889362000", "otherCurrentAssets": "49980000", "totalCurrentAssets": "162788000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289033000", "currentAccountsPayable": "5752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771262000", "totalShareholderEquity": "-437541000", "capitalLeaseObligations": "58004000", "otherCurrentLiabilities": "74723000", "totalCurrentLiabilities": "84536000", "otherNonCurrentLiabilities": "71000", "totalNonCurrentLiabilities": "804826000", "cashAndShortTermInvestments": "96749000", "commonStockSharesOutstanding": "29457000", "intangibleAssetsExcludingGoodwill": "39808000", "cashAndCashEquivalentsAtCarryingValue": "96749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27485000", "profitLoss": "None", "dividendPayout": "6471000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36178000", "capitalExpenditures": "10301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35546000", "cashflowFromInvestment": "-13593000", "stockBasedCompensation": "4926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5161000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 145789000, "cost_of_revenue": 74463000, "gross_profit": 71326000, "ebit": 43041000, "ebitda": 46451000, "pretax_income": 38497000, "tax_provision": 9750000, "net_income": 28747000, "net_income_to_common": 28747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108305000, "total_current_assets": 170876000, "total_assets": 412251000, "short_term_debt": 31543000, "long_term_debt": 712790000, "total_debt": 744333000, "total_liabilities": 846630000, "total_equity": -434379000, "shares_outstanding": 29478000, "goodwill_and_intangibles": 107832000 }, "cash_flow": { "operating_cash_flow": 44659000, "capital_expenditure": 11158000, "free_cash_flow": 55817000, "dividends_paid": 6606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201405, "ticker_id": 8938, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43041000", "ebitda": "46451000", "netIncome": "28747000", "grossProfit": "71326000", "depreciation": "None", "totalRevenue": "145789000", "costOfRevenue": "74463000", "interestIncome": "None", "incomeBeforeTax": "38497000", "interestExpense": "4544000", "operatingIncome": "42738000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9750000", "reportedCurrency": "USD", "netInterestIncome": "-4544000", "nonInterestIncome": "None", "operatingExpenses": "28588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3410000", "sellingGeneralAndAdministrative": "25178000", "netIncomeFromContinuingOperations": "28747000" }, "balance": { "goodwill": "67708000", "inventory": "45154000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "412251000", "longTermDebt": "712790000", "shortTermDebt": "31543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40124000", "reportedCurrency": "USD", "retainedEarnings": "-435226000", "totalLiabilities": "846630000", "otherCurrentAssets": "3774000", "totalCurrentAssets": "170876000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241375000", "currentAccountsPayable": "6444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "712790000", "totalShareholderEquity": "-434379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72385000", "totalCurrentLiabilities": "78829000", "otherNonCurrentLiabilities": "17834000", "totalNonCurrentLiabilities": "767801000", "cashAndShortTermInvestments": "108305000", "commonStockSharesOutstanding": "29478000", "intangibleAssetsExcludingGoodwill": "40124000", "cashAndCashEquivalentsAtCarryingValue": "108305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28747000", "profitLoss": "None", "dividendPayout": "6606000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44659000", "capitalExpenditures": "11158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9615000", "cashflowFromInvestment": "-11658000", "stockBasedCompensation": "3812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145789000, "cost_of_revenue": 74463000, "gross_profit": 71326000, "research_and_development": null, "selling_general_admin": 25178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43041000, "depreciation_amortisation": 3410000, "ebitda": 46451000, "interest_expense": 4544000, "interest_income": null, "other_non_operating": null, "pretax_income": 38497000, "tax_provision": 9750000, "effective_tax_rate": null, "net_income": 28747000, "net_income_continuing_ops": 28747000, "net_income_to_common": 28747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108305000, "short_term_investments": null, "net_receivables": 13643000, "inventory": 45154000, "other_current_assets": null, "total_current_assets": 170876000, "net_ppe": null, "goodwill": 67708000, "intangible_assets": 40124000, "goodwill_and_intangibles": 107832000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241375000, "total_assets": 412251000, "short_term_debt": 31543000, "accounts_payable": 6444000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78829000, "long_term_debt": 712790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 767801000, "total_liabilities": 846630000, "total_debt": 744333000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -435226000, "total_equity": -434379000, "shares_outstanding": 29478000, "operating_cash_flow": 44659000, "stock_based_compensation": 3812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11658000, "dividends_paid": 6606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9615000, "free_cash_flow": 55817000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43041000", "ebitda": "46451000", "netIncome": "28747000", "grossProfit": "71326000", "depreciation": "None", "totalRevenue": "145789000", "costOfRevenue": "74463000", "interestIncome": "None", "incomeBeforeTax": "38497000", "interestExpense": "4544000", "operatingIncome": "42738000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9750000", "reportedCurrency": "USD", "netInterestIncome": "-4544000", "nonInterestIncome": "None", "operatingExpenses": "28588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3410000", "sellingGeneralAndAdministrative": "25178000", "netIncomeFromContinuingOperations": "28747000" }, "balance": { "goodwill": "67708000", "inventory": "45154000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "412251000", "longTermDebt": "712790000", "shortTermDebt": "31543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40124000", "reportedCurrency": "USD", "retainedEarnings": "-435226000", "totalLiabilities": "846630000", "otherCurrentAssets": "3774000", "totalCurrentAssets": "170876000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241375000", "currentAccountsPayable": "6444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "712790000", "totalShareholderEquity": "-434379000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "72385000", "totalCurrentLiabilities": "78829000", "otherNonCurrentLiabilities": "17834000", "totalNonCurrentLiabilities": "767801000", "cashAndShortTermInvestments": "108305000", "commonStockSharesOutstanding": "29478000", "intangibleAssetsExcludingGoodwill": "40124000", "cashAndCashEquivalentsAtCarryingValue": "108305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28747000", "profitLoss": "None", "dividendPayout": "6606000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44659000", "capitalExpenditures": "11158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9615000", "cashflowFromInvestment": "-11658000", "stockBasedCompensation": "3812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3410000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 127057000, "cost_of_revenue": 65517000, "gross_profit": 61540000, "ebit": 29880000, "ebitda": 33528000, "pretax_income": 24990000, "tax_provision": 6176000, "net_income": 18814000, "net_income_to_common": 18814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90216000, "total_current_assets": 144344000, "total_assets": 377825000, "short_term_debt": 2380000, "long_term_debt": 712327000, "total_debt": 714707000, "total_liabilities": 835191000, "total_equity": -457366000, "shares_outstanding": 29508000, "goodwill_and_intangibles": 108148000 }, "cash_flow": { "operating_cash_flow": 37854000, "capital_expenditure": 12538000, "free_cash_flow": 50392000, "dividends_paid": 6474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201406, "ticker_id": 8938, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29880000", "ebitda": "33528000", "netIncome": "18814000", "grossProfit": "61540000", "depreciation": "None", "totalRevenue": "127057000", "costOfRevenue": "65517000", "interestIncome": "None", "incomeBeforeTax": "24990000", "interestExpense": "4890000", "operatingIncome": "29814000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6176000", "reportedCurrency": "USD", "netInterestIncome": "-4890000", "nonInterestIncome": "None", "operatingExpenses": "31726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3648000", "sellingGeneralAndAdministrative": "28078000", "netIncomeFromContinuingOperations": "18814000" }, "balance": { "goodwill": "67708000", "inventory": "535000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "377825000", "longTermDebt": "712327000", "shortTermDebt": "2380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40440000", "reportedCurrency": "USD", "retainedEarnings": "-459994000", "totalLiabilities": "835191000", "otherCurrentAssets": "41185000", "totalCurrentAssets": "144344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233481000", "currentAccountsPayable": "4725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "732514000", "totalShareholderEquity": "-457366000", "capitalLeaseObligations": "2380000", "otherCurrentLiabilities": "56105000", "totalCurrentLiabilities": "71004000", "otherNonCurrentLiabilities": "17994000", "totalNonCurrentLiabilities": "764187000", "cashAndShortTermInvestments": "90216000", "commonStockSharesOutstanding": "29508000", "intangibleAssetsExcludingGoodwill": "40440000", "cashAndCashEquivalentsAtCarryingValue": "90216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18814000", "profitLoss": "None", "dividendPayout": "6474000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "470000", "operatingCashflow": "37854000", "capitalExpenditures": "12538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6470000", "cashflowFromInvestment": "-18654000", "stockBasedCompensation": "5539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127057000, "cost_of_revenue": 65517000, "gross_profit": 61540000, "research_and_development": null, "selling_general_admin": 28078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29880000, "depreciation_amortisation": 3648000, "ebitda": 33528000, "interest_expense": 4890000, "interest_income": null, "other_non_operating": null, "pretax_income": 24990000, "tax_provision": 6176000, "effective_tax_rate": null, "net_income": 18814000, "net_income_continuing_ops": 18814000, "net_income_to_common": 18814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90216000, "short_term_investments": null, "net_receivables": 12408000, "inventory": 535000, "other_current_assets": null, "total_current_assets": 144344000, "net_ppe": null, "goodwill": 67708000, "intangible_assets": 40440000, "goodwill_and_intangibles": 108148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 233481000, "total_assets": 377825000, "short_term_debt": 2380000, "accounts_payable": 4725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71004000, "long_term_debt": 712327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 764187000, "total_liabilities": 835191000, "total_debt": 714707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -459994000, "total_equity": -457366000, "shares_outstanding": 29508000, "operating_cash_flow": 37854000, "stock_based_compensation": 5539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18654000, "dividends_paid": 6474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6470000, "free_cash_flow": 50392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29880000", "ebitda": "33528000", "netIncome": "18814000", "grossProfit": "61540000", "depreciation": "None", "totalRevenue": "127057000", "costOfRevenue": "65517000", "interestIncome": "None", "incomeBeforeTax": "24990000", "interestExpense": "4890000", "operatingIncome": "29814000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6176000", "reportedCurrency": "USD", "netInterestIncome": "-4890000", "nonInterestIncome": "None", "operatingExpenses": "31726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3648000", "sellingGeneralAndAdministrative": "28078000", "netIncomeFromContinuingOperations": "18814000" }, "balance": { "goodwill": "67708000", "inventory": "535000", "commonStock": "293000", "currentDebt": "None", "investments": "None", "totalAssets": "377825000", "longTermDebt": "712327000", "shortTermDebt": "2380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "40440000", "reportedCurrency": "USD", "retainedEarnings": "-459994000", "totalLiabilities": "835191000", "otherCurrentAssets": "41185000", "totalCurrentAssets": "144344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "233481000", "currentAccountsPayable": "4725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "732514000", "totalShareholderEquity": "-457366000", "capitalLeaseObligations": "2380000", "otherCurrentLiabilities": "56105000", "totalCurrentLiabilities": "71004000", "otherNonCurrentLiabilities": "17994000", "totalNonCurrentLiabilities": "764187000", "cashAndShortTermInvestments": "90216000", "commonStockSharesOutstanding": "29508000", "intangibleAssetsExcludingGoodwill": "40440000", "cashAndCashEquivalentsAtCarryingValue": "90216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18814000", "profitLoss": "None", "dividendPayout": "6474000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "470000", "operatingCashflow": "37854000", "capitalExpenditures": "12538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6470000", "cashflowFromInvestment": "-18654000", "stockBasedCompensation": "5539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3648000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 117104000, "cost_of_revenue": 60003000, "gross_profit": 57101000, "ebit": 30671000, "ebitda": 34055000, "pretax_income": 26151000, "tax_provision": 6640000, "net_income": 19511000, "net_income_to_common": 19511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77983000, "total_current_assets": 132843000, "total_assets": 351676000, "short_term_debt": null, "long_term_debt": 711867000, "total_debt": 711867000, "total_liabilities": 827118000, "total_equity": -475442000, "shares_outstanding": 29818000, "goodwill_and_intangibles": 105934000 }, "cash_flow": { "operating_cash_flow": 35780000, "capital_expenditure": 11293000, "free_cash_flow": 47073000, "dividends_paid": 6597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201408, "ticker_id": 8938, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30671000", "ebitda": "34055000", "netIncome": "19511000", "grossProfit": "57101000", "depreciation": "None", "totalRevenue": "117104000", "costOfRevenue": "60003000", "interestIncome": "None", "incomeBeforeTax": "26151000", "interestExpense": "4520000", "operatingIncome": "30652000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6640000", "reportedCurrency": "USD", "netInterestIncome": "-4520000", "nonInterestIncome": "None", "operatingExpenses": "26449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3384000", "sellingGeneralAndAdministrative": "23047000", "netIncomeFromContinuingOperations": "19511000" }, "balance": { "goodwill": "65175000", "inventory": "37002000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "351676000", "longTermDebt": "711867000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "40759000", "reportedCurrency": "USD", "retainedEarnings": "-476413000", "totalLiabilities": "827118000", "otherCurrentAssets": "42909000", "totalCurrentAssets": "132843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218833000", "currentAccountsPayable": "5104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711867000", "totalShareholderEquity": "-475442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62228000", "totalCurrentLiabilities": "67332000", "otherNonCurrentLiabilities": "16170000", "totalNonCurrentLiabilities": "759786000", "cashAndShortTermInvestments": "77983000", "commonStockSharesOutstanding": "29818000", "intangibleAssetsExcludingGoodwill": "40759000", "cashAndCashEquivalentsAtCarryingValue": "77983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19511000", "profitLoss": "None", "dividendPayout": "6597000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "111000", "operatingCashflow": "35780000", "capitalExpenditures": "11293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131643000", "cashflowFromInvestment": "-11293000", "stockBasedCompensation": "3128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117104000, "cost_of_revenue": 60003000, "gross_profit": 57101000, "research_and_development": null, "selling_general_admin": 23047000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30671000, "depreciation_amortisation": 3384000, "ebitda": 34055000, "interest_expense": 4520000, "interest_income": null, "other_non_operating": null, "pretax_income": 26151000, "tax_provision": 6640000, "effective_tax_rate": null, "net_income": 19511000, "net_income_continuing_ops": 19511000, "net_income_to_common": 19511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77983000, "short_term_investments": null, "net_receivables": 11951000, "inventory": 37002000, "other_current_assets": null, "total_current_assets": 132843000, "net_ppe": null, "goodwill": 65175000, "intangible_assets": 40759000, "goodwill_and_intangibles": 105934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 218833000, "total_assets": 351676000, "short_term_debt": null, "accounts_payable": 5104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67332000, "long_term_debt": 711867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 759786000, "total_liabilities": 827118000, "total_debt": 711867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -476413000, "total_equity": -475442000, "shares_outstanding": 29818000, "operating_cash_flow": 35780000, "stock_based_compensation": 3128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11293000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11293000, "dividends_paid": 6597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131643000, "free_cash_flow": 47073000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30671000", "ebitda": "34055000", "netIncome": "19511000", "grossProfit": "57101000", "depreciation": "None", "totalRevenue": "117104000", "costOfRevenue": "60003000", "interestIncome": "None", "incomeBeforeTax": "26151000", "interestExpense": "4520000", "operatingIncome": "30652000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6640000", "reportedCurrency": "USD", "netInterestIncome": "-4520000", "nonInterestIncome": "None", "operatingExpenses": "26449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3384000", "sellingGeneralAndAdministrative": "23047000", "netIncomeFromContinuingOperations": "19511000" }, "balance": { "goodwill": "65175000", "inventory": "37002000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "351676000", "longTermDebt": "711867000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "40759000", "reportedCurrency": "USD", "retainedEarnings": "-476413000", "totalLiabilities": "827118000", "otherCurrentAssets": "42909000", "totalCurrentAssets": "132843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "218833000", "currentAccountsPayable": "5104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711867000", "totalShareholderEquity": "-475442000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "62228000", "totalCurrentLiabilities": "67332000", "otherNonCurrentLiabilities": "16170000", "totalNonCurrentLiabilities": "759786000", "cashAndShortTermInvestments": "77983000", "commonStockSharesOutstanding": "29818000", "intangibleAssetsExcludingGoodwill": "40759000", "cashAndCashEquivalentsAtCarryingValue": "77983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19511000", "profitLoss": "None", "dividendPayout": "6597000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "111000", "operatingCashflow": "35780000", "capitalExpenditures": "11293000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131643000", "cashflowFromInvestment": "-11293000", "stockBasedCompensation": "3128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3384000", "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": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "income_statement": { "revenue": 107173000, "cost_of_revenue": 55371000, "gross_profit": 51802000, "ebit": 26502000, "ebitda": 29720000, "pretax_income": 22258000, "tax_provision": 6077000, "net_income": 16181000, "net_income_to_common": 16181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188500000, "total_current_assets": 238183000, "total_assets": 451217000, "short_term_debt": 28296000, "long_term_debt": 711411000, "total_debt": 739707000, "total_liabilities": 816568000, "total_equity": -365351000, "shares_outstanding": 30049000, "goodwill_and_intangibles": 106253000 }, "cash_flow": { "operating_cash_flow": 12269000, "capital_expenditure": 12683000, "free_cash_flow": 24952000, "dividends_paid": 5755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 201409, "ticker_id": 8938, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:23:22.555589+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26502000", "ebitda": "29720000", "netIncome": "16181000", "grossProfit": "51802000", "depreciation": "None", "totalRevenue": "107173000", "costOfRevenue": "55371000", "interestIncome": "None", "incomeBeforeTax": "22258000", "interestExpense": "4244000", "operatingIncome": "26456000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6077000", "reportedCurrency": "USD", "netInterestIncome": "-4244000", "nonInterestIncome": "None", "operatingExpenses": "25346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46000", "costofGoodsAndServicesSold": "55371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3218000", "sellingGeneralAndAdministrative": "22128000", "netIncomeFromContinuingOperations": "16181000" }, "balance": { "goodwill": "65175000", "inventory": "33388000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "451217000", "longTermDebt": "711411000", "shortTermDebt": "28296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "41078000", "reportedCurrency": "USD", "retainedEarnings": "-367327000", "totalLiabilities": "816568000", "otherCurrentAssets": "5548000", "totalCurrentAssets": "238183000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213034000", "currentAccountsPayable": "6112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78570000", "shortLongTermDebtTotal": "739707000", "totalShareholderEquity": "-365351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52676000", "totalCurrentLiabilities": "58788000", "otherNonCurrentLiabilities": "14923000", "totalNonCurrentLiabilities": "757780000", "cashAndShortTermInvestments": "188500000", "commonStockSharesOutstanding": "30049000", "intangibleAssetsExcludingGoodwill": "41078000", "cashAndCashEquivalentsAtCarryingValue": "188500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16181000", "profitLoss": "None", "dividendPayout": "5755000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1599000", "operatingCashflow": "12269000", "capitalExpenditures": "12683000", "changeInReceivables": "-610000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7287000", "cashflowFromInvestment": "-17887000", "stockBasedCompensation": "3546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107173000, "cost_of_revenue": 55371000, "gross_profit": 51802000, "research_and_development": null, "selling_general_admin": 22128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26502000, "depreciation_amortisation": 3218000, "ebitda": 29720000, "interest_expense": 4244000, "interest_income": null, "other_non_operating": null, "pretax_income": 22258000, "tax_provision": 6077000, "effective_tax_rate": null, "net_income": 16181000, "net_income_continuing_ops": 16181000, "net_income_to_common": 16181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188500000, "short_term_investments": null, "net_receivables": 10747000, "inventory": 33388000, "other_current_assets": null, "total_current_assets": 238183000, "net_ppe": null, "goodwill": 65175000, "intangible_assets": 41078000, "goodwill_and_intangibles": 106253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 213034000, "total_assets": 451217000, "short_term_debt": 28296000, "accounts_payable": 6112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58788000, "long_term_debt": 711411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 757780000, "total_liabilities": 816568000, "total_debt": 739707000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367327000, "total_equity": -365351000, "shares_outstanding": 30049000, "operating_cash_flow": 12269000, "stock_based_compensation": 3546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17887000, "dividends_paid": 5755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7287000, "free_cash_flow": 24952000, "net_change_in_cash": -12905000 }, "raw_data": { "income": { "ebit": "26502000", "ebitda": "29720000", "netIncome": "16181000", "grossProfit": "51802000", "depreciation": "None", "totalRevenue": "107173000", "costOfRevenue": "55371000", "interestIncome": "None", "incomeBeforeTax": "22258000", "interestExpense": "4244000", "operatingIncome": "26456000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6077000", "reportedCurrency": "USD", "netInterestIncome": "-4244000", "nonInterestIncome": "None", "operatingExpenses": "25346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "46000", "costofGoodsAndServicesSold": "55371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3218000", "sellingGeneralAndAdministrative": "22128000", "netIncomeFromContinuingOperations": "16181000" }, "balance": { "goodwill": "65175000", "inventory": "33388000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "451217000", "longTermDebt": "711411000", "shortTermDebt": "28296000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "41078000", "reportedCurrency": "USD", "retainedEarnings": "-367327000", "totalLiabilities": "816568000", "otherCurrentAssets": "5548000", "totalCurrentAssets": "238183000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213034000", "currentAccountsPayable": "6112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78570000", "shortLongTermDebtTotal": "739707000", "totalShareholderEquity": "-365351000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52676000", "totalCurrentLiabilities": "58788000", "otherNonCurrentLiabilities": "14923000", "totalNonCurrentLiabilities": "757780000", "cashAndShortTermInvestments": "188500000", "commonStockSharesOutstanding": "30049000", "intangibleAssetsExcludingGoodwill": "41078000", "cashAndCashEquivalentsAtCarryingValue": "188500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16181000", "profitLoss": "None", "dividendPayout": "5755000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1599000", "operatingCashflow": "12269000", "capitalExpenditures": "12683000", "changeInReceivables": "-610000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7287000", "cashflowFromInvestment": "-17887000", "stockBasedCompensation": "3546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }