{ "ticker": { "uuid": "026fa4d0-bffd-47ab-870c-4643ea81c6cb", "symbol": "BGSI", "name": "Boyd Group Services Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/026fa4d0-bffd-47ab-870c-4643ea81c6cb/", "api_url": "https://sharemaestro.com/factors/api/tickers/026fa4d0-bffd-47ab-870c-4643ea81c6cb/" }, "ticker_metadata": { "id": 436, "uuid": "026fa4d0-bffd-47ab-870c-4643ea81c6cb", "symbol": "BGSI", "name": "Boyd Group Services Inc.", "asset_type": "equity", "market_cap": 3061863000, "stock_exchange_id": 3, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Boyd Group Services Inc., operates non-franchised collision repair centers in North America. The company is headquartered in Winnipeg, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "026fa4d0-bffd-47ab-870c-4643ea81c6cb", "symbol": "BGSI", "name": "Boyd Group Services Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/026fa4d0-bffd-47ab-870c-4643ea81c6cb/", "api_url": "https://sharemaestro.com/factors/api/tickers/026fa4d0-bffd-47ab-870c-4643ea81c6cb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.26, "quality": 0.24, "momentum": 0.66, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 103.11, "market_cap": 2869550268.9, "pe_ratio": 216.7205, "earnings_yield": 0.0046, "ebitda_to_ev": 0.0979, "shareholder_yield": 0.0036, "roe": 0.0076, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.3729 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:17.989535+00:00", "batch_id": "" }, "size": { "price_close": 103.11, "market_cap": 2869550268.9, "market_cap_usd": 2869550268.9, "enterprise_value": 3972505185.9, "shares_outstanding": 27829990, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 216.7205, "pb_ratio": 1.6572, "ptbv_ratio": null, "ps_ratio": 0.8573, "pcf_ratio": 7.4009, "pfcf_ratio": 6.4291, "ev_ebitda": 10.2118, "ev_ebit": 31.9865, "ev_sales": 1.1868, "ev_fcf": 8.9002, "earnings_yield": 0.0046, "fcf_yield": 0.1124, "price_to_sales": 0.8573, "price_to_book": 1.6572, "price_to_cashflow": 7.4009, "ebitda_to_ev": 0.0979, "sales_yield": 0.8426 }, "yield": { "dividend_yield": 0.0036, "buyback_yield": 0, "shareholder_yield": 0.0036, "debt_paydown_yield": null, "total_yield": 0.0036 }, "quality": { "gross_margin": 0.4411, "operating_margin": 0.0371, "net_margin": 0.004, "ebitda_margin": 0.1162, "fcf_margin": 0.1333, "roe": 0.0076, "roa": 0.0031, "roic": 0.025, "roc_greenblatt": null, "asset_turnover": 0.7729, "cash_conversion": 33.7095, "accruals_ratio": -0.0865, "sbc_to_revenue": 0.0013, "piotroski_f_score": 5, "altman_z_score": 1.5192, "earnings_stability_5y": 1.8902, "revenue_stability_5y": 0.2659, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3409, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5012, "net_debt_to_ebitda": 2.8353, "debt_to_assets": 0.2673, "interest_coverage": 1.5239, "current_ratio": 0.6001, "quick_ratio": 0.4622, "net_debt": 1102954917, "local_beta": 0.003, "volatility_252d": 0.3729, "volatility_60d": 0.8209, "max_drawdown_12m": -0.4227, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0931, "revenue_growth_3y_cagr": 0.0892, "revenue_growth_5y_cagr": 0.1502, "eps_growth_1y": -0.0211, "eps_growth_3y_cagr": -0.2339, "eps_growth_5y_cagr": -0.1603, "fcf_growth_1y": 0.1858, "book_value_growth_1y": 0.9753, "revenue_growth": 0.0931, "earnings_growth": -0.0211 }, "momentum": { "price_return_1m": -0.1067, "price_return_3m": -0.3766, "price_return_6m": -0.3909, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.3909, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.4212, "distance_from_52w_low": 0.0025, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 3347341312, "gross_profit_ttm": 1476573701, "ebit_ttm": 124193297, "ebitda_ttm": 389011755, "net_income_ttm": 13240789, "eps_diluted_ttm": 0.4758, "operating_cash_flow_ttm": 387727756, "capital_expenditure_ttm": 58612463, "fcf_ttm": 446340219, "dividends_paid_ttm": 10227404, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81499409, "cash_and_equivalents": 54658170, "total_current_assets": 369977796, "total_current_liabilities": 616518964, "net_ppe": null, "total_assets": 4330994107, "total_debt": 1157613087, "total_equity": 1731589193, "net_working_capital": -136134251, "book_value_per_share": 62.2203, "retained_earnings": 178273384, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -535490350, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 30, "rank_ev_ebitda": 40, "rank_ev_ebit": 85, "rank_earnings_yield": 97, "rank_fcf_yield": 36, "rank_dividend_yield": 53, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 70, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 52, "rank_fcf_margin": 62, "rank_piotroski": 54, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 74, "quality_composite": 76, "momentum_composite": 34, "growth_composite": 91, "yield_composite": 69, "svqf_composite": 98, "vc1_composite": 31, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.2498, "os_score": 0.22, "value_percentile": 0.26, "quality_percentile": 0.24, "momentum_percentile": 0.66, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3685, "ticker_id": 436, "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": "2026-06-07T06:52:17.989535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.11, "market_cap": 2869550268.9, "market_cap_usd": 2869550268.9, "enterprise_value": 3972505185.9, "shares_outstanding": 27829990, "fx_rate_to_usd": null, "pe_ratio": 216.72048916, "pb_ratio": 1.65717728, "ptbv_ratio": null, "ps_ratio": 0.85726253, "pcf_ratio": 7.40094106, "pfcf_ratio": 6.42906497, "ev_ebitda": 10.21178701, "ev_ebit": 31.98647014, "ev_sales": 1.18676431, "ev_fcf": 8.90017304, "earnings_yield": 0.00461424, "fcf_yield": 0.11235737, "dividend_yield": 0.00356411, "buyback_yield": 0, "shareholder_yield": 0.00356411, "debt_paydown_yield": null, "total_yield": 0.00356411, "gross_margin": 0.44111836, "operating_margin": 0.03710207, "net_margin": 0.00395561, "ebitda_margin": 0.11621514, "fcf_margin": 0.13334171, "roe": 0.00764661, "roa": 0.00305722, "roic": 0.02502952, "roc_greenblatt": null, "asset_turnover": 0.7728806, "cash_conversion": 33.70948808, "accruals_ratio": -0.08646675, "sbc_to_revenue": 0.00129028, "debt_to_equity": 1.50116721, "net_debt_to_ebitda": 2.83527401, "debt_to_assets": 0.26728577, "interest_coverage": 1.52385519, "current_ratio": 0.60010773, "quick_ratio": 0.46216261, "net_debt": 1102954917, "revenue_growth_1y": 0.09314576, "revenue_growth_3y_cagr": 0.08917715, "revenue_growth_5y_cagr": 0.15019146, "eps_growth_1y": -0.02108613, "eps_growth_3y_cagr": -0.23386937, "eps_growth_5y_cagr": -0.16026426, "fcf_growth_1y": 0.1858293, "book_value_growth_1y": 0.97531273, "piotroski_f_score": 5, "altman_z_score": 1.51918247, "earnings_stability_5y": 1.890243, "revenue_stability_5y": 0.265886, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10673135, "price_return_3m": -0.3766214, "price_return_6m": -0.39092897, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.42119858, "distance_from_52w_low": 0.00252795, "relative_strength": null, "local_beta": 0.003, "volatility_252d": 0.372902, "volatility_60d": 0.820907, "max_drawdown_12m": -0.42265807, "revenue_ttm": 3347341312, "gross_profit_ttm": 1476573701, "ebit_ttm": 124193297, "ebitda_ttm": 389011755, "net_income_ttm": 13240789, "eps_diluted_ttm": 0.47577412, "operating_cash_flow_ttm": 387727756, "capital_expenditure_ttm": 58612463, "fcf_ttm": 446340219, "dividends_paid_ttm": 10227404, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81499409, "cash_and_equivalents": 54658170, "total_current_assets": 369977796, "total_current_liabilities": 616518964, "net_ppe": null, "total_assets": 4330994107, "total_debt": 1157613087, "total_equity": 1731589193, "net_working_capital": -136134251, "book_value_per_share": 62.22025926, "retained_earnings": 178273384, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -535490350, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 30, "rank_ev_ebitda": 40, "rank_ev_ebit": 85, "rank_earnings_yield": 97, "rank_fcf_yield": 36, "rank_dividend_yield": 53, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 70, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 52, "rank_fcf_margin": 62, "rank_piotroski": 54, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 74, "quality_composite": 76, "momentum_composite": 34, "growth_composite": 91, "yield_composite": 69, "svqf_composite": 98, "vc1_composite": 31, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 103.11, "os": 0.22, "value": 0.26, "quality": 0.24, "momentum": 0.66, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 216.7205, "earnings_yield": 0.0046, "shareholder_yield": 0.0036, "roe": 0.0076, "momentum_12_1": null, "complete_fields": { "id": 3685, "ticker_id": 436, "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": "2026-06-07T06:52:17.989535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.11, "market_cap": 2869550268.9, "market_cap_usd": 2869550268.9, "enterprise_value": 3972505185.9, "shares_outstanding": 27829990, "fx_rate_to_usd": null, "pe_ratio": 216.72048916, "pb_ratio": 1.65717728, "ptbv_ratio": null, "ps_ratio": 0.85726253, "pcf_ratio": 7.40094106, "pfcf_ratio": 6.42906497, "ev_ebitda": 10.21178701, "ev_ebit": 31.98647014, "ev_sales": 1.18676431, "ev_fcf": 8.90017304, "earnings_yield": 0.00461424, "fcf_yield": 0.11235737, "dividend_yield": 0.00356411, "buyback_yield": 0, "shareholder_yield": 0.00356411, "debt_paydown_yield": null, "total_yield": 0.00356411, "gross_margin": 0.44111836, "operating_margin": 0.03710207, "net_margin": 0.00395561, "ebitda_margin": 0.11621514, "fcf_margin": 0.13334171, "roe": 0.00764661, "roa": 0.00305722, "roic": 0.02502952, "roc_greenblatt": null, "asset_turnover": 0.7728806, "cash_conversion": 33.70948808, "accruals_ratio": -0.08646675, "sbc_to_revenue": 0.00129028, "debt_to_equity": 1.50116721, "net_debt_to_ebitda": 2.83527401, "debt_to_assets": 0.26728577, "interest_coverage": 1.52385519, "current_ratio": 0.60010773, "quick_ratio": 0.46216261, "net_debt": 1102954917, "revenue_growth_1y": 0.09314576, "revenue_growth_3y_cagr": 0.08917715, "revenue_growth_5y_cagr": 0.15019146, "eps_growth_1y": -0.02108613, "eps_growth_3y_cagr": -0.23386937, "eps_growth_5y_cagr": -0.16026426, "fcf_growth_1y": 0.1858293, "book_value_growth_1y": 0.97531273, "piotroski_f_score": 5, "altman_z_score": 1.51918247, "earnings_stability_5y": 1.890243, "revenue_stability_5y": 0.265886, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10673135, "price_return_3m": -0.3766214, "price_return_6m": -0.39092897, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.42119858, "distance_from_52w_low": 0.00252795, "relative_strength": null, "local_beta": 0.003, "volatility_252d": 0.372902, "volatility_60d": 0.820907, "max_drawdown_12m": -0.42265807, "revenue_ttm": 3347341312, "gross_profit_ttm": 1476573701, "ebit_ttm": 124193297, "ebitda_ttm": 389011755, "net_income_ttm": 13240789, "eps_diluted_ttm": 0.47577412, "operating_cash_flow_ttm": 387727756, "capital_expenditure_ttm": 58612463, "fcf_ttm": 446340219, "dividends_paid_ttm": 10227404, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81499409, "cash_and_equivalents": 54658170, "total_current_assets": 369977796, "total_current_liabilities": 616518964, "net_ppe": null, "total_assets": 4330994107, "total_debt": 1157613087, "total_equity": 1731589193, "net_working_capital": -136134251, "book_value_per_share": 62.22025926, "retained_earnings": 178273384, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -535490350, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 97, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 24, "rank_pcf": 30, "rank_ev_ebitda": 40, "rank_ev_ebit": 85, "rank_earnings_yield": 97, "rank_fcf_yield": 36, "rank_dividend_yield": 53, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 70, "rank_roc": 50, "rank_roic": 72, "rank_gross_margin": 52, "rank_fcf_margin": 62, "rank_piotroski": 54, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 74, "quality_composite": 76, "momentum_composite": 34, "growth_composite": 91, "yield_composite": 69, "svqf_composite": 98, "vc1_composite": 31, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 3142794000, "cost_of_revenue": 1684200000, "gross_profit": 1458594000, "ebit": 98397000, "ebitda": 342369000, "pretax_income": 28724000, "tax_provision": 10304000, "net_income": 18420000, "net_income_to_common": 18420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1226378106, "total_current_assets": 1495630215, "total_assets": 3852926468, "short_term_debt": 133990712, "long_term_debt": 929174000, "total_debt": 1063164712, "total_liabilities": 2136494811, "total_equity": 1716431656, "shares_outstanding": 22461320, "goodwill_and_intangibles": 1056880129 }, "cash_flow": { "operating_cash_flow": 331571475, "capital_expenditure": 55256655, "free_cash_flow": 386828130, "dividends_paid": 9529956, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226122, "ticker_id": 436, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98397000", "ebitda": "342369000", "netIncome": "18420000", "grossProfit": "1458594000", "depreciation": "None", "totalRevenue": "3142794000", "costOfRevenue": "1684200000", "interestIncome": "None", "incomeBeforeTax": "28724000", "interestExpense": "69673000", "operatingIncome": "132334000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10304000", "reportedCurrency": "USD", "netInterestIncome": "-69673000", "nonInterestIncome": "None", "operatingExpenses": "1326260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1684200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243972000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18420000" }, "balance": { "goodwill": "701181628", "inventory": "68159733", "commonStock": "1466288709", "currentDebt": "None", "investments": "None", "totalAssets": "3852926468", "longTermDebt": "929174000", "shortTermDebt": "133990712", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "355698501", "reportedCurrency": "USD", "retainedEarnings": "188436448", "totalLiabilities": "2136494811", "otherCurrentAssets": "53691112", "totalCurrentAssets": "1495630215", "currentLongTermDebt": "8752000", "longTermInvestments": "8407000", "shortTermInvestments": "None", "currentNetReceivables": "147401262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2357296253", "currentAccountsPayable": "338658568", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1713608803", "totalShareholderEquity": "1716431656", "capitalLeaseObligations": "778807000", "otherCurrentLiabilities": "3162234", "totalCurrentLiabilities": "475811515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1660683295", "cashAndShortTermInvestments": "1226378106", "commonStockSharesOutstanding": "22461320", "intangibleAssetsExcludingGoodwill": "355698501", "cashAndCashEquivalentsAtCarryingValue": "1226378106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18742451", "profitLoss": "None", "dividendPayout": "9529956", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6493720", "operatingCashflow": "331571475", "capitalExpenditures": "55256655", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1113466480", "cashflowFromInvestment": "-230993088", "stockBasedCompensation": "4319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9529956", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248242860", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3142794000, "cost_of_revenue": 1684200000, "gross_profit": 1458594000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98397000, "depreciation_amortisation": 243972000, "ebitda": 342369000, "interest_expense": 69673000, "interest_income": null, "other_non_operating": null, "pretax_income": 28724000, "tax_provision": 10304000, "effective_tax_rate": null, "net_income": 18420000, "net_income_continuing_ops": 18420000, "net_income_to_common": 18420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1226378106, "short_term_investments": null, "net_receivables": 147401262, "inventory": 68159733, "other_current_assets": null, "total_current_assets": 1495630215, "net_ppe": null, "goodwill": 701181628, "intangible_assets": 355698501, "goodwill_and_intangibles": 1056880129, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2357296253, "total_assets": 3852926468, "short_term_debt": 133990712, "accounts_payable": 338658568, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475811515, "long_term_debt": 929174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1660683295, "total_liabilities": 2136494811, "total_debt": 1063164712, "preferred_stock": null, "minority_interest": null, "retained_earnings": 188436448, "total_equity": 1716431656, "shares_outstanding": 22461320, "operating_cash_flow": 331571475, "stock_based_compensation": 4319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55256655, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230993088, "dividends_paid": 9529956, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1113466480, "free_cash_flow": 386828130, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98397000", "ebitda": "342369000", "netIncome": "18420000", "grossProfit": "1458594000", "depreciation": "None", "totalRevenue": "3142794000", "costOfRevenue": "1684200000", "interestIncome": "None", "incomeBeforeTax": "28724000", "interestExpense": "69673000", "operatingIncome": "132334000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10304000", "reportedCurrency": "USD", "netInterestIncome": "-69673000", "nonInterestIncome": "None", "operatingExpenses": "1326260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1684200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243972000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18420000" }, "balance": { "goodwill": "701181628", "inventory": "68159733", "commonStock": "1466288709", "currentDebt": "None", "investments": "None", "totalAssets": "3852926468", "longTermDebt": "929174000", "shortTermDebt": "133990712", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "355698501", "reportedCurrency": "USD", "retainedEarnings": "188436448", "totalLiabilities": "2136494811", "otherCurrentAssets": "53691112", "totalCurrentAssets": "1495630215", "currentLongTermDebt": "8752000", "longTermInvestments": "8407000", "shortTermInvestments": "None", "currentNetReceivables": "147401262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2357296253", "currentAccountsPayable": "338658568", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1713608803", "totalShareholderEquity": "1716431656", "capitalLeaseObligations": "778807000", "otherCurrentLiabilities": "3162234", "totalCurrentLiabilities": "475811515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1660683295", "cashAndShortTermInvestments": "1226378106", "commonStockSharesOutstanding": "22461320", "intangibleAssetsExcludingGoodwill": "355698501", "cashAndCashEquivalentsAtCarryingValue": "1226378106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18742451", "profitLoss": "None", "dividendPayout": "9529956", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6493720", "operatingCashflow": "331571475", "capitalExpenditures": "55256655", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1113466480", "cashflowFromInvestment": "-230993088", "stockBasedCompensation": "4319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9529956", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248242860", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 3070342000, "cost_of_revenue": 1673834000, "gross_profit": 1396508000, "ebit": 100573000, "ebitda": 325892000, "pretax_income": 31660000, "tax_provision": 7116000, "net_income": 24544000, "net_income_to_common": 24544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19997000, "total_current_assets": 270717000, "total_assets": 2464189000, "short_term_debt": 125843000, "long_term_debt": 498289000, "total_debt": 624132000, "total_liabilities": 1633326000, "total_equity": 830863000, "shares_outstanding": 21477021, "goodwill_and_intangibles": 980807000 }, "cash_flow": { "operating_cash_flow": 313325000, "capital_expenditure": 80457000, "free_cash_flow": 393782000, "dividends_paid": 9445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226127, "ticker_id": 436, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100573000", "ebitda": "325892000", "netIncome": "24544000", "grossProfit": "1396508000", "depreciation": "None", "totalRevenue": "3070342000", "costOfRevenue": "1673834000", "interestIncome": "None", "incomeBeforeTax": "31660000", "interestExpense": "68913000", "operatingIncome": "109500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7116000", "reportedCurrency": "USD", "netInterestIncome": "-68913000", "nonInterestIncome": "None", "operatingExpenses": "1287008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1673834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225319000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24544000" }, "balance": { "goodwill": "643864000", "inventory": "73134000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2464189000", "longTermDebt": "498289000", "shortTermDebt": "125843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "336943000", "reportedCurrency": "USD", "retainedEarnings": "180557000", "totalLiabilities": "1633326000", "otherCurrentAssets": "44663000", "totalCurrentAssets": "270717000", "currentLongTermDebt": "8994000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "132923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2193472000", "currentAccountsPayable": "306942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1251578000", "totalShareholderEquity": "830863000", "capitalLeaseObligations": "744295000", "otherCurrentLiabilities": "2283000", "totalCurrentLiabilities": "435068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1198258000", "cashAndShortTermInvestments": "19997000", "commonStockSharesOutstanding": "21477021", "intangibleAssetsExcludingGoodwill": "336943000", "cashAndCashEquivalentsAtCarryingValue": "19997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24544000", "profitLoss": "None", "dividendPayout": "9445000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5652000", "operatingCashflow": "313325000", "capitalExpenditures": "80457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106875000", "cashflowFromInvestment": "-207739000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3070342000, "cost_of_revenue": 1673834000, "gross_profit": 1396508000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100573000, "depreciation_amortisation": 225319000, "ebitda": 325892000, "interest_expense": 68913000, "interest_income": null, "other_non_operating": null, "pretax_income": 31660000, "tax_provision": 7116000, "effective_tax_rate": null, "net_income": 24544000, "net_income_continuing_ops": 24544000, "net_income_to_common": 24544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19997000, "short_term_investments": null, "net_receivables": 132923000, "inventory": 73134000, "other_current_assets": null, "total_current_assets": 270717000, "net_ppe": null, "goodwill": 643864000, "intangible_assets": 336943000, "goodwill_and_intangibles": 980807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2193472000, "total_assets": 2464189000, "short_term_debt": 125843000, "accounts_payable": 306942000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435068000, "long_term_debt": 498289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198258000, "total_liabilities": 1633326000, "total_debt": 624132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180557000, "total_equity": 830863000, "shares_outstanding": 21477021, "operating_cash_flow": 313325000, "stock_based_compensation": 928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207739000, "dividends_paid": 9445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106875000, "free_cash_flow": 393782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100573000", "ebitda": "325892000", "netIncome": "24544000", "grossProfit": "1396508000", "depreciation": "None", "totalRevenue": "3070342000", "costOfRevenue": "1673834000", "interestIncome": "None", "incomeBeforeTax": "31660000", "interestExpense": "68913000", "operatingIncome": "109500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7116000", "reportedCurrency": "USD", "netInterestIncome": "-68913000", "nonInterestIncome": "None", "operatingExpenses": "1287008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1673834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225319000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "24544000" }, "balance": { "goodwill": "643864000", "inventory": "73134000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2464189000", "longTermDebt": "498289000", "shortTermDebt": "125843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "336943000", "reportedCurrency": "USD", "retainedEarnings": "180557000", "totalLiabilities": "1633326000", "otherCurrentAssets": "44663000", "totalCurrentAssets": "270717000", "currentLongTermDebt": "8994000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "132923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2193472000", "currentAccountsPayable": "306942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1251578000", "totalShareholderEquity": "830863000", "capitalLeaseObligations": "744295000", "otherCurrentLiabilities": "2283000", "totalCurrentLiabilities": "435068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1198258000", "cashAndShortTermInvestments": "19997000", "commonStockSharesOutstanding": "21477021", "intangibleAssetsExcludingGoodwill": "336943000", "cashAndCashEquivalentsAtCarryingValue": "19997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24544000", "profitLoss": "None", "dividendPayout": "9445000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5652000", "operatingCashflow": "313325000", "capitalExpenditures": "80457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106875000", "cashflowFromInvestment": "-207739000", "stockBasedCompensation": "928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 2945988000, "cost_of_revenue": 1605924000, "gross_profit": 1340064000, "ebit": 171239000, "ebitda": 364090000, "pretax_income": 119521000, "tax_provision": 32865000, "net_income": 86656000, "net_income_to_common": 86656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22511000, "total_current_assets": 296285000, "total_assets": 2382416000, "short_term_debt": 129765000, "long_term_debt": 399667000, "total_debt": 529432000, "total_liabilities": 1554090000, "total_equity": 828326000, "shares_outstanding": 21475864, "goodwill_and_intangibles": 976767000 }, "cash_flow": { "operating_cash_flow": 357545000, "capital_expenditure": 59166000, "free_cash_flow": 416711000, "dividends_paid": 9382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226132, "ticker_id": 436, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171239000", "ebitda": "364090000", "netIncome": "86656000", "grossProfit": "1340064000", "depreciation": "None", "totalRevenue": "2945988000", "costOfRevenue": "1605924000", "interestIncome": "None", "incomeBeforeTax": "119521000", "interestExpense": "51718000", "operatingIncome": "175396000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32865000", "reportedCurrency": "USD", "netInterestIncome": "-51718000", "nonInterestIncome": "None", "operatingExpenses": "1164668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1605924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192851000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "86656000" }, "balance": { "goodwill": "633986000", "inventory": "78532000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2382416000", "longTermDebt": "399667000", "shortTermDebt": "129765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "342781000", "reportedCurrency": "USD", "retainedEarnings": "165427000", "totalLiabilities": "1554090000", "otherCurrentAssets": "41728000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "22038000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "153514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086131000", "currentAccountsPayable": "339823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136982000", "totalShareholderEquity": "828326000", "capitalLeaseObligations": "715277000", "otherCurrentLiabilities": "2435000", "totalCurrentLiabilities": "472023000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1082067000", "cashAndShortTermInvestments": "22511000", "commonStockSharesOutstanding": "21475864", "intangibleAssetsExcludingGoodwill": "342781000", "cashAndCashEquivalentsAtCarryingValue": "22511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86656000", "profitLoss": "None", "dividendPayout": "9382000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2288000", "operatingCashflow": "357545000", "capitalExpenditures": "59166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105931000", "cashflowFromInvestment": "-244401000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2945988000, "cost_of_revenue": 1605924000, "gross_profit": 1340064000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171239000, "depreciation_amortisation": 192851000, "ebitda": 364090000, "interest_expense": 51718000, "interest_income": null, "other_non_operating": null, "pretax_income": 119521000, "tax_provision": 32865000, "effective_tax_rate": null, "net_income": 86656000, "net_income_continuing_ops": 86656000, "net_income_to_common": 86656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22511000, "short_term_investments": null, "net_receivables": 153514000, "inventory": 78532000, "other_current_assets": null, "total_current_assets": 296285000, "net_ppe": null, "goodwill": 633986000, "intangible_assets": 342781000, "goodwill_and_intangibles": 976767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2086131000, "total_assets": 2382416000, "short_term_debt": 129765000, "accounts_payable": 339823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472023000, "long_term_debt": 399667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1082067000, "total_liabilities": 1554090000, "total_debt": 529432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165427000, "total_equity": 828326000, "shares_outstanding": 21475864, "operating_cash_flow": 357545000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244401000, "dividends_paid": 9382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105931000, "free_cash_flow": 416711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171239000", "ebitda": "364090000", "netIncome": "86656000", "grossProfit": "1340064000", "depreciation": "None", "totalRevenue": "2945988000", "costOfRevenue": "1605924000", "interestIncome": "None", "incomeBeforeTax": "119521000", "interestExpense": "51718000", "operatingIncome": "175396000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32865000", "reportedCurrency": "USD", "netInterestIncome": "-51718000", "nonInterestIncome": "None", "operatingExpenses": "1164668000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1605924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192851000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "86656000" }, "balance": { "goodwill": "633986000", "inventory": "78532000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2382416000", "longTermDebt": "399667000", "shortTermDebt": "129765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "342781000", "reportedCurrency": "USD", "retainedEarnings": "165427000", "totalLiabilities": "1554090000", "otherCurrentAssets": "41728000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "22038000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "153514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086131000", "currentAccountsPayable": "339823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136982000", "totalShareholderEquity": "828326000", "capitalLeaseObligations": "715277000", "otherCurrentLiabilities": "2435000", "totalCurrentLiabilities": "472023000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1082067000", "cashAndShortTermInvestments": "22511000", "commonStockSharesOutstanding": "21475864", "intangibleAssetsExcludingGoodwill": "342781000", "cashAndCashEquivalentsAtCarryingValue": "22511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86656000", "profitLoss": "None", "dividendPayout": "9382000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2288000", "operatingCashflow": "357545000", "capitalExpenditures": "59166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105931000", "cashflowFromInvestment": "-244401000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 2432318000, "cost_of_revenue": 1344998000, "gross_profit": 1087320000, "ebit": 96035000, "ebitda": 271654000, "pretax_income": 58727000, "tax_provision": 17765000, "net_income": 40962000, "net_income_to_common": 40962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15068000, "total_current_assets": 275304000, "total_assets": 2102832000, "short_term_debt": 114235000, "long_term_debt": 344806000, "total_debt": 459041000, "total_liabilities": 1356235000, "total_equity": 746597000, "shares_outstanding": 21472194, "goodwill_and_intangibles": 934645000 }, "cash_flow": { "operating_cash_flow": 264247000, "capital_expenditure": 33629000, "free_cash_flow": 297876000, "dividends_paid": 9545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226133, "ticker_id": 436, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96035000", "ebitda": "271654000", "netIncome": "40962000", "grossProfit": "1087320000", "depreciation": "None", "totalRevenue": "2432318000", "costOfRevenue": "1344998000", "interestIncome": "None", "incomeBeforeTax": "58727000", "interestExpense": "37308000", "operatingIncome": "97881000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17765000", "reportedCurrency": "USD", "netInterestIncome": "-37308000", "nonInterestIncome": "None", "operatingExpenses": "989439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175619000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "40962000" }, "balance": { "goodwill": "601706000", "inventory": "78784000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2102832000", "longTermDebt": "344806000", "shortTermDebt": "114235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "332939000", "reportedCurrency": "USD", "retainedEarnings": "88183000", "totalLiabilities": "1356235000", "otherCurrentAssets": "36520000", "totalCurrentAssets": "275304000", "currentLongTermDebt": "15365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827528000", "currentAccountsPayable": "307729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "978097000", "totalShareholderEquity": "746597000", "capitalLeaseObligations": "617926000", "otherCurrentLiabilities": "2330000", "totalCurrentLiabilities": "424294000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "931941000", "cashAndShortTermInvestments": "15068000", "commonStockSharesOutstanding": "21472194", "intangibleAssetsExcludingGoodwill": "332939000", "cashAndCashEquivalentsAtCarryingValue": "15068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40962000", "profitLoss": "None", "dividendPayout": "9545000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11649000", "operatingCashflow": "264247000", "capitalExpenditures": "33629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228369000", "cashflowFromInvestment": "-47925000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2432318000, "cost_of_revenue": 1344998000, "gross_profit": 1087320000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96035000, "depreciation_amortisation": 175619000, "ebitda": 271654000, "interest_expense": 37308000, "interest_income": null, "other_non_operating": null, "pretax_income": 58727000, "tax_provision": 17765000, "effective_tax_rate": null, "net_income": 40962000, "net_income_continuing_ops": 40962000, "net_income_to_common": 40962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15068000, "short_term_investments": null, "net_receivables": 144932000, "inventory": 78784000, "other_current_assets": null, "total_current_assets": 275304000, "net_ppe": null, "goodwill": 601706000, "intangible_assets": 332939000, "goodwill_and_intangibles": 934645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1827528000, "total_assets": 2102832000, "short_term_debt": 114235000, "accounts_payable": 307729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424294000, "long_term_debt": 344806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 931941000, "total_liabilities": 1356235000, "total_debt": 459041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88183000, "total_equity": 746597000, "shares_outstanding": 21472194, "operating_cash_flow": 264247000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47925000, "dividends_paid": 9545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228369000, "free_cash_flow": 297876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96035000", "ebitda": "271654000", "netIncome": "40962000", "grossProfit": "1087320000", "depreciation": "None", "totalRevenue": "2432318000", "costOfRevenue": "1344998000", "interestIncome": "None", "incomeBeforeTax": "58727000", "interestExpense": "37308000", "operatingIncome": "97881000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17765000", "reportedCurrency": "USD", "netInterestIncome": "-37308000", "nonInterestIncome": "None", "operatingExpenses": "989439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1344998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175619000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "40962000" }, "balance": { "goodwill": "601706000", "inventory": "78784000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2102832000", "longTermDebt": "344806000", "shortTermDebt": "114235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "332939000", "reportedCurrency": "USD", "retainedEarnings": "88183000", "totalLiabilities": "1356235000", "otherCurrentAssets": "36520000", "totalCurrentAssets": "275304000", "currentLongTermDebt": "15365000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827528000", "currentAccountsPayable": "307729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "978097000", "totalShareholderEquity": "746597000", "capitalLeaseObligations": "617926000", "otherCurrentLiabilities": "2330000", "totalCurrentLiabilities": "424294000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "931941000", "cashAndShortTermInvestments": "15068000", "commonStockSharesOutstanding": "21472194", "intangibleAssetsExcludingGoodwill": "332939000", "cashAndCashEquivalentsAtCarryingValue": "15068000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40962000", "profitLoss": "None", "dividendPayout": "9545000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11649000", "operatingCashflow": "264247000", "capitalExpenditures": "33629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228369000", "cashflowFromInvestment": "-47925000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 1872670000, "cost_of_revenue": 1033410000, "gross_profit": 839260000, "ebit": 59867000, "ebitda": 213561000, "pretax_income": 32214000, "tax_provision": 8674000, "net_income": 23540000, "net_income_to_common": 23540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27714000, "total_current_assets": 234652000, "total_assets": 2027127000, "short_term_debt": 106811000, "long_term_debt": 428186000, "total_debt": 534997000, "total_liabilities": 1300693000, "total_equity": 726434000, "shares_outstanding": 21472194, "goodwill_and_intangibles": 950718000 }, "cash_flow": { "operating_cash_flow": 196714000, "capital_expenditure": 36396000, "free_cash_flow": 233110000, "dividends_paid": 9653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226134, "ticker_id": 436, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59867000", "ebitda": "213561000", "netIncome": "23540000", "grossProfit": "839260000", "depreciation": "None", "totalRevenue": "1872670000", "costOfRevenue": "1033410000", "interestIncome": "None", "incomeBeforeTax": "32214000", "interestExpense": "27653000", "operatingIncome": "65850000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8674000", "reportedCurrency": "USD", "netInterestIncome": "-27653000", "nonInterestIncome": "None", "operatingExpenses": "773410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1033410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153694000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23540000" }, "balance": { "goodwill": "601991000", "inventory": "66784000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2027127000", "longTermDebt": "428186000", "shortTermDebt": "106811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "348727000", "reportedCurrency": "USD", "retainedEarnings": "56720000", "totalLiabilities": "1300693000", "otherCurrentAssets": "29554000", "totalCurrentAssets": "234652000", "currentLongTermDebt": "13887000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792475000", "currentAccountsPayable": "258423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985420000", "totalShareholderEquity": "726434000", "capitalLeaseObligations": "543347000", "otherCurrentLiabilities": "2439000", "totalCurrentLiabilities": "367673000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "933020000", "cashAndShortTermInvestments": "27714000", "commonStockSharesOutstanding": "21472194", "intangibleAssetsExcludingGoodwill": "348727000", "cashAndCashEquivalentsAtCarryingValue": "27714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23540000", "profitLoss": "None", "dividendPayout": "9653000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-30821000", "operatingCashflow": "196714000", "capitalExpenditures": "36396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124368000", "cashflowFromInvestment": "-354097000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1872670000, "cost_of_revenue": 1033410000, "gross_profit": 839260000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59867000, "depreciation_amortisation": 153694000, "ebitda": 213561000, "interest_expense": 27653000, "interest_income": null, "other_non_operating": null, "pretax_income": 32214000, "tax_provision": 8674000, "effective_tax_rate": null, "net_income": 23540000, "net_income_continuing_ops": 23540000, "net_income_to_common": 23540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27714000, "short_term_investments": null, "net_receivables": 110600000, "inventory": 66784000, "other_current_assets": null, "total_current_assets": 234652000, "net_ppe": null, "goodwill": 601991000, "intangible_assets": 348727000, "goodwill_and_intangibles": 950718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1792475000, "total_assets": 2027127000, "short_term_debt": 106811000, "accounts_payable": 258423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367673000, "long_term_debt": 428186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 933020000, "total_liabilities": 1300693000, "total_debt": 534997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56720000, "total_equity": 726434000, "shares_outstanding": 21472194, "operating_cash_flow": 196714000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36396000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354097000, "dividends_paid": 9653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124368000, "free_cash_flow": 233110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59867000", "ebitda": "213561000", "netIncome": "23540000", "grossProfit": "839260000", "depreciation": "None", "totalRevenue": "1872670000", "costOfRevenue": "1033410000", "interestIncome": "None", "incomeBeforeTax": "32214000", "interestExpense": "27653000", "operatingIncome": "65850000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8674000", "reportedCurrency": "USD", "netInterestIncome": "-27653000", "nonInterestIncome": "None", "operatingExpenses": "773410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1033410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153694000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23540000" }, "balance": { "goodwill": "601991000", "inventory": "66784000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2027127000", "longTermDebt": "428186000", "shortTermDebt": "106811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "348727000", "reportedCurrency": "USD", "retainedEarnings": "56720000", "totalLiabilities": "1300693000", "otherCurrentAssets": "29554000", "totalCurrentAssets": "234652000", "currentLongTermDebt": "13887000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792475000", "currentAccountsPayable": "258423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985420000", "totalShareholderEquity": "726434000", "capitalLeaseObligations": "543347000", "otherCurrentLiabilities": "2439000", "totalCurrentLiabilities": "367673000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "933020000", "cashAndShortTermInvestments": "27714000", "commonStockSharesOutstanding": "21472194", "intangibleAssetsExcludingGoodwill": "348727000", "cashAndCashEquivalentsAtCarryingValue": "27714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23540000", "profitLoss": "None", "dividendPayout": "9653000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-30821000", "operatingCashflow": "196714000", "capitalExpenditures": "36396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124368000", "cashflowFromInvestment": "-354097000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 1561224000, "cost_of_revenue": 847681000, "gross_profit": 713543000, "ebit": 75495000, "ebitda": 130344000, "pretax_income": 58953000, "tax_provision": 14839000, "net_income": 44114000, "net_income_to_common": 44114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61041000, "total_current_assets": 206436000, "total_assets": 1571547000, "short_term_debt": 93535000, "long_term_debt": null, "total_debt": 93535000, "total_liabilities": 859867000, "total_equity": 711680000, "shares_outstanding": 21014859, "goodwill_and_intangibles": 740115000 }, "cash_flow": { "operating_cash_flow": 230906000, "capital_expenditure": 24084000, "free_cash_flow": 254990000, "dividends_paid": 7132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226135, "ticker_id": 436, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75495000", "ebitda": "130344000", "netIncome": "44114000", "grossProfit": "713543000", "depreciation": "None", "totalRevenue": "1561224000", "costOfRevenue": "847681000", "interestIncome": "None", "incomeBeforeTax": "58953000", "interestExpense": "33336703", "operatingIncome": "207285000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14839000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "506258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "847681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54849000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "463734000", "inventory": "32079000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "1571547000", "longTermDebt": "None", "shortTermDebt": "93535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "276381000", "reportedCurrency": "USD", "retainedEarnings": "42872000", "totalLiabilities": "859867000", "otherCurrentAssets": "26359000", "totalCurrentAssets": "206436000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1365111000", "currentAccountsPayable": "210185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "599539000", "totalShareholderEquity": "711680000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2364000", "totalCurrentLiabilities": "306084000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "553783000", "cashAndShortTermInvestments": "61041000", "commonStockSharesOutstanding": "21014859", "intangibleAssetsExcludingGoodwill": "276381000", "cashAndCashEquivalentsAtCarryingValue": "61041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44114000", "profitLoss": "None", "dividendPayout": "7132000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5571000", "operatingCashflow": "230906000", "capitalExpenditures": "24084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134485000", "cashflowFromInvestment": "-75008000", "stockBasedCompensation": "2639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1561224000, "cost_of_revenue": 847681000, "gross_profit": 713543000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75495000, "depreciation_amortisation": 54849000, "ebitda": 130344000, "interest_expense": 33336703, "interest_income": null, "other_non_operating": null, "pretax_income": 58953000, "tax_provision": 14839000, "effective_tax_rate": null, "net_income": 44114000, "net_income_continuing_ops": null, "net_income_to_common": 44114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61041000, "short_term_investments": null, "net_receivables": 86957000, "inventory": 32079000, "other_current_assets": null, "total_current_assets": 206436000, "net_ppe": null, "goodwill": 463734000, "intangible_assets": 276381000, "goodwill_and_intangibles": 740115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1365111000, "total_assets": 1571547000, "short_term_debt": 93535000, "accounts_payable": 210185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306084000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 553783000, "total_liabilities": 859867000, "total_debt": 93535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 42872000, "total_equity": 711680000, "shares_outstanding": 21014859, "operating_cash_flow": 230906000, "stock_based_compensation": 2639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75008000, "dividends_paid": 7132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134485000, "free_cash_flow": 254990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75495000", "ebitda": "130344000", "netIncome": "44114000", "grossProfit": "713543000", "depreciation": "None", "totalRevenue": "1561224000", "costOfRevenue": "847681000", "interestIncome": "None", "incomeBeforeTax": "58953000", "interestExpense": "33336703", "operatingIncome": "207285000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14839000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "506258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "847681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54849000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "463734000", "inventory": "32079000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "1571547000", "longTermDebt": "None", "shortTermDebt": "93535000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "276381000", "reportedCurrency": "USD", "retainedEarnings": "42872000", "totalLiabilities": "859867000", "otherCurrentAssets": "26359000", "totalCurrentAssets": "206436000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1365111000", "currentAccountsPayable": "210185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "599539000", "totalShareholderEquity": "711680000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2364000", "totalCurrentLiabilities": "306084000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "553783000", "cashAndShortTermInvestments": "61041000", "commonStockSharesOutstanding": "21014859", "intangibleAssetsExcludingGoodwill": "276381000", "cashAndCashEquivalentsAtCarryingValue": "61041000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44114000", "profitLoss": "None", "dividendPayout": "7132000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5571000", "operatingCashflow": "230906000", "capitalExpenditures": "24084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134485000", "cashflowFromInvestment": "-75008000", "stockBasedCompensation": "2639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 982870312, "cost_of_revenue": 605596610, "gross_profit": 377273701, "ebit": 40701297, "ebitda": 120689755, "pretax_income": -8472985, "tax_provision": -656774, "net_income": -7816211, "net_income_to_common": -7816211, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54658170, "total_current_assets": 369977796, "total_assets": 4330994107, "short_term_debt": 165065087, "long_term_debt": 992548000, "total_debt": 1157613087, "total_liabilities": 2599404914, "total_equity": 1731589193, "shares_outstanding": 27829990, "goodwill_and_intangibles": 2267079543 }, "cash_flow": { "operating_cash_flow": 109072929, "capital_expenditure": 13094076, "free_cash_flow": 122167005, "dividends_paid": 3107353, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226120, "ticker_id": 436, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40701297", "ebitda": "120689755", "netIncome": "-7816211", "grossProfit": "377273701", "depreciation": "None", "totalRevenue": "982870312", "costOfRevenue": "605596610", "interestIncome": "None", "incomeBeforeTax": "-8472985", "interestExpense": "29658409", "operatingIncome": "40701297", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-656774", "reportedCurrency": "USD", "netInterestIncome": "-30075000", "nonInterestIncome": "None", "operatingExpenses": "336572404", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605596610", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79988458", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-7926000" }, "balance": { "goodwill": "1500863869", "inventory": "85045782", "commonStock": "1473828246", "currentDebt": "None", "investments": "None", "totalAssets": "4330994107", "longTermDebt": "992548000", "shortTermDebt": "165065087", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "766215674", "reportedCurrency": "USD", "retainedEarnings": "178273384", "totalLiabilities": "2599404914", "otherCurrentAssets": "60399992", "totalCurrentAssets": "369977796", "currentLongTermDebt": "7917000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169873850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3961016311", "currentAccountsPayable": "448328632", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2066019463", "totalShareholderEquity": "1731589193", "capitalLeaseObligations": "1058782000", "otherCurrentLiabilities": "3125245", "totalCurrentLiabilities": "616518964", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1982885950", "cashAndShortTermInvestments": "54658170", "commonStockSharesOutstanding": "27829990", "intangibleAssetsExcludingGoodwill": "766215674", "cashAndCashEquivalentsAtCarryingValue": "54658170", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7816211", "profitLoss": "None", "dividendPayout": "3107353", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1602490", "operatingCashflow": "109072929", "capitalExpenditures": "13094076", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15700466", "cashflowFromInvestment": "-1301445511", "stockBasedCompensation": "2283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3107353", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79988458", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 982870312, "cost_of_revenue": 605596610, "gross_profit": 377273701, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40701297, "depreciation_amortisation": 79988458, "ebitda": 120689755, "interest_expense": 29658409, "interest_income": null, "other_non_operating": null, "pretax_income": -8472985, "tax_provision": -656774, "effective_tax_rate": null, "net_income": -7816211, "net_income_continuing_ops": -7926000, "net_income_to_common": -7816211, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54658170, "short_term_investments": null, "net_receivables": 169873850, "inventory": 85045782, "other_current_assets": null, "total_current_assets": 369977796, "net_ppe": null, "goodwill": 1500863869, "intangible_assets": 766215674, "goodwill_and_intangibles": 2267079543, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3961016311, "total_assets": 4330994107, "short_term_debt": 165065087, "accounts_payable": 448328632, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616518964, "long_term_debt": 992548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982885950, "total_liabilities": 2599404914, "total_debt": 1157613087, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178273384, "total_equity": 1731589193, "shares_outstanding": 27829990, "operating_cash_flow": 109072929, "stock_based_compensation": 2283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13094076, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1301445511, "dividends_paid": 3107353, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15700466, "free_cash_flow": 122167005, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40701297", "ebitda": "120689755", "netIncome": "-7816211", "grossProfit": "377273701", "depreciation": "None", "totalRevenue": "982870312", "costOfRevenue": "605596610", "interestIncome": "None", "incomeBeforeTax": "-8472985", "interestExpense": "29658409", "operatingIncome": "40701297", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-656774", "reportedCurrency": "USD", "netInterestIncome": "-30075000", "nonInterestIncome": "None", "operatingExpenses": "336572404", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605596610", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79988458", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-7926000" }, "balance": { "goodwill": "1500863869", "inventory": "85045782", "commonStock": "1473828246", "currentDebt": "None", "investments": "None", "totalAssets": "4330994107", "longTermDebt": "992548000", "shortTermDebt": "165065087", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "766215674", "reportedCurrency": "USD", "retainedEarnings": "178273384", "totalLiabilities": "2599404914", "otherCurrentAssets": "60399992", "totalCurrentAssets": "369977796", "currentLongTermDebt": "7917000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169873850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3961016311", "currentAccountsPayable": "448328632", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2066019463", "totalShareholderEquity": "1731589193", "capitalLeaseObligations": "1058782000", "otherCurrentLiabilities": "3125245", "totalCurrentLiabilities": "616518964", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1982885950", "cashAndShortTermInvestments": "54658170", "commonStockSharesOutstanding": "27829990", "intangibleAssetsExcludingGoodwill": "766215674", "cashAndCashEquivalentsAtCarryingValue": "54658170", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7816211", "profitLoss": "None", "dividendPayout": "3107353", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1602490", "operatingCashflow": "109072929", "capitalExpenditures": "13094076", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15700466", "cashflowFromInvestment": "-1301445511", "stockBasedCompensation": "2283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3107353", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79988458", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 793854000, "cost_of_revenue": 425940000, "gross_profit": 367914000, "ebit": 23543000, "ebitda": 86786000, "pretax_income": 8476000, "tax_provision": 3686000, "net_income": 4790000, "net_income_to_common": 4790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1226378106, "total_current_assets": 1495630215, "total_assets": 3852926468, "short_term_debt": 133990712, "long_term_debt": 929174000, "total_debt": 1063164712, "total_liabilities": 2136494811, "total_equity": 1716431656, "shares_outstanding": 25409571, "goodwill_and_intangibles": 1056880129 }, "cash_flow": { "operating_cash_flow": 75703827, "capital_expenditure": 13635387, "free_cash_flow": 89339214, "dividends_paid": 2385051, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226121, "ticker_id": 436, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23543000", "ebitda": "86786000", "netIncome": "4790000", "grossProfit": "367914000", "depreciation": "None", "totalRevenue": "793854000", "costOfRevenue": "425940000", "interestIncome": "None", "incomeBeforeTax": "8476000", "interestExpense": "15067000", "operatingIncome": "40366000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3686000", "reportedCurrency": "USD", "netInterestIncome": "-15067000", "nonInterestIncome": "None", "operatingExpenses": "327548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63243000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4790000" }, "balance": { "goodwill": "701181628", "inventory": "68159733", "commonStock": "1466288709", "currentDebt": "None", "investments": "None", "totalAssets": "3852926468", "longTermDebt": "929174000", "shortTermDebt": "133990712", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "355698501", "reportedCurrency": "USD", "retainedEarnings": "188436448", "totalLiabilities": "2136494811", "otherCurrentAssets": "53691112", "totalCurrentAssets": "1495630215", "currentLongTermDebt": "8752000", "longTermInvestments": "8407000", "shortTermInvestments": "None", "currentNetReceivables": "147401262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2357296253", "currentAccountsPayable": "338658568", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1713608803", "totalShareholderEquity": "1716431656", "capitalLeaseObligations": "778807000", "otherCurrentLiabilities": "3162235", "totalCurrentLiabilities": "475811515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1660683295", "cashAndShortTermInvestments": "1226378106", "commonStockSharesOutstanding": "25409571", "intangibleAssetsExcludingGoodwill": "355698501", "cashAndCashEquivalentsAtCarryingValue": "1226378106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4863628", "profitLoss": "None", "dividendPayout": "2385051", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3541522", "operatingCashflow": "75703827", "capitalExpenditures": "13635387", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1170443489", "cashflowFromInvestment": "-76785090", "stockBasedCompensation": "1488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2385051", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64215125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 793854000, "cost_of_revenue": 425940000, "gross_profit": 367914000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23543000, "depreciation_amortisation": 63243000, "ebitda": 86786000, "interest_expense": 15067000, "interest_income": null, "other_non_operating": null, "pretax_income": 8476000, "tax_provision": 3686000, "effective_tax_rate": null, "net_income": 4790000, "net_income_continuing_ops": 4790000, "net_income_to_common": 4790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1226378106, "short_term_investments": null, "net_receivables": 147401262, "inventory": 68159733, "other_current_assets": null, "total_current_assets": 1495630215, "net_ppe": null, "goodwill": 701181628, "intangible_assets": 355698501, "goodwill_and_intangibles": 1056880129, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2357296253, "total_assets": 3852926468, "short_term_debt": 133990712, "accounts_payable": 338658568, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475811515, "long_term_debt": 929174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1660683295, "total_liabilities": 2136494811, "total_debt": 1063164712, "preferred_stock": null, "minority_interest": null, "retained_earnings": 188436448, "total_equity": 1716431656, "shares_outstanding": 25409571, "operating_cash_flow": 75703827, "stock_based_compensation": 1488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13635387, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76785090, "dividends_paid": 2385051, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1170443489, "free_cash_flow": 89339214, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23543000", "ebitda": "86786000", "netIncome": "4790000", "grossProfit": "367914000", "depreciation": "None", "totalRevenue": "793854000", "costOfRevenue": "425940000", "interestIncome": "None", "incomeBeforeTax": "8476000", "interestExpense": "15067000", "operatingIncome": "40366000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3686000", "reportedCurrency": "USD", "netInterestIncome": "-15067000", "nonInterestIncome": "None", "operatingExpenses": "327548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63243000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4790000" }, "balance": { "goodwill": "701181628", "inventory": "68159733", "commonStock": "1466288709", "currentDebt": "None", "investments": "None", "totalAssets": "3852926468", "longTermDebt": "929174000", "shortTermDebt": "133990712", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "355698501", "reportedCurrency": "USD", "retainedEarnings": "188436448", "totalLiabilities": "2136494811", "otherCurrentAssets": "53691112", "totalCurrentAssets": "1495630215", "currentLongTermDebt": "8752000", "longTermInvestments": "8407000", "shortTermInvestments": "None", "currentNetReceivables": "147401262", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2357296253", "currentAccountsPayable": "338658568", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1713608803", "totalShareholderEquity": "1716431656", "capitalLeaseObligations": "778807000", "otherCurrentLiabilities": "3162235", "totalCurrentLiabilities": "475811515", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1660683295", "cashAndShortTermInvestments": "1226378106", "commonStockSharesOutstanding": "25409571", "intangibleAssetsExcludingGoodwill": "355698501", "cashAndCashEquivalentsAtCarryingValue": "1226378106", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4863628", "profitLoss": "None", "dividendPayout": "2385051", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3541522", "operatingCashflow": "75703827", "capitalExpenditures": "13635387", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1170443489", "cashflowFromInvestment": "-76785090", "stockBasedCompensation": "1488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2385051", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64215125", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 790210000, "cost_of_revenue": 424262000, "gross_profit": 365948000, "ebit": 33653000, "ebitda": 95026000, "pretax_income": 14902000, "tax_provision": 4057000, "net_income": 10845000, "net_income_to_common": 10845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64320000, "total_current_assets": 325793000, "total_assets": 2609158000, "short_term_debt": 129374000, "long_term_debt": 576803000, "total_debt": 706177000, "total_liabilities": 1760919000, "total_equity": 848239000, "shares_outstanding": 21504898, "goodwill_and_intangibles": 1018927000 }, "cash_flow": { "operating_cash_flow": 102513000, "capital_expenditure": 18837000, "free_cash_flow": 121350000, "dividends_paid": 2399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226123, "ticker_id": 436, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33653000", "ebitda": "95026000", "netIncome": "10845000", "grossProfit": "365948000", "depreciation": "None", "totalRevenue": "790210000", "costOfRevenue": "424262000", "interestIncome": "None", "incomeBeforeTax": "14902000", "interestExpense": "18751000", "operatingIncome": "36993000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4057000", "reportedCurrency": "USD", "netInterestIncome": "-18751000", "nonInterestIncome": "None", "operatingExpenses": "328955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61373000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "10845000" }, "balance": { "goodwill": "673566000", "inventory": "64130000", "commonStock": "599885000", "currentDebt": "None", "investments": "None", "totalAssets": "2609158000", "longTermDebt": "576803000", "shortTermDebt": "129374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "345361000", "reportedCurrency": "USD", "retainedEarnings": "187135000", "totalLiabilities": "1760919000", "otherCurrentAssets": "51024000", "totalCurrentAssets": "325793000", "currentLongTermDebt": "8567000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "146319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2283365000", "currentAccountsPayable": "337019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1346258000", "totalShareholderEquity": "848239000", "capitalLeaseObligations": "760888000", "otherCurrentLiabilities": "2359000", "totalCurrentLiabilities": "468752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1292167000", "cashAndShortTermInvestments": "64320000", "commonStockSharesOutstanding": "21504898", "intangibleAssetsExcludingGoodwill": "345361000", "cashAndCashEquivalentsAtCarryingValue": "64320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10845000", "profitLoss": "None", "dividendPayout": "2399000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102513000", "capitalExpenditures": "18837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7588000", "cashflowFromInvestment": "-60147000", "stockBasedCompensation": "954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790210000, "cost_of_revenue": 424262000, "gross_profit": 365948000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33653000, "depreciation_amortisation": 61373000, "ebitda": 95026000, "interest_expense": 18751000, "interest_income": null, "other_non_operating": null, "pretax_income": 14902000, "tax_provision": 4057000, "effective_tax_rate": null, "net_income": 10845000, "net_income_continuing_ops": 10845000, "net_income_to_common": 10845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64320000, "short_term_investments": null, "net_receivables": 146319000, "inventory": 64130000, "other_current_assets": null, "total_current_assets": 325793000, "net_ppe": null, "goodwill": 673566000, "intangible_assets": 345361000, "goodwill_and_intangibles": 1018927000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2283365000, "total_assets": 2609158000, "short_term_debt": 129374000, "accounts_payable": 337019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468752000, "long_term_debt": 576803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1292167000, "total_liabilities": 1760919000, "total_debt": 706177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 187135000, "total_equity": 848239000, "shares_outstanding": 21504898, "operating_cash_flow": 102513000, "stock_based_compensation": 954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60147000, "dividends_paid": 2399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7588000, "free_cash_flow": 121350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33653000", "ebitda": "95026000", "netIncome": "10845000", "grossProfit": "365948000", "depreciation": "None", "totalRevenue": "790210000", "costOfRevenue": "424262000", "interestIncome": "None", "incomeBeforeTax": "14902000", "interestExpense": "18751000", "operatingIncome": "36993000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4057000", "reportedCurrency": "USD", "netInterestIncome": "-18751000", "nonInterestIncome": "None", "operatingExpenses": "328955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "424262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61373000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "10845000" }, "balance": { "goodwill": "673566000", "inventory": "64130000", "commonStock": "599885000", "currentDebt": "None", "investments": "None", "totalAssets": "2609158000", "longTermDebt": "576803000", "shortTermDebt": "129374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "345361000", "reportedCurrency": "USD", "retainedEarnings": "187135000", "totalLiabilities": "1760919000", "otherCurrentAssets": "51024000", "totalCurrentAssets": "325793000", "currentLongTermDebt": "8567000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "146319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2283365000", "currentAccountsPayable": "337019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1346258000", "totalShareholderEquity": "848239000", "capitalLeaseObligations": "760888000", "otherCurrentLiabilities": "2359000", "totalCurrentLiabilities": "468752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1292167000", "cashAndShortTermInvestments": "64320000", "commonStockSharesOutstanding": "21504898", "intangibleAssetsExcludingGoodwill": "345361000", "cashAndCashEquivalentsAtCarryingValue": "64320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10845000", "profitLoss": "None", "dividendPayout": "2399000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102513000", "capitalExpenditures": "18837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7588000", "cashflowFromInvestment": "-60147000", "stockBasedCompensation": "954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 780407000, "cost_of_revenue": 414969000, "gross_profit": 365438000, "ebit": 26296000, "ebitda": 86510000, "pretax_income": 8273000, "tax_provision": 2851000, "net_income": 5422000, "net_income_to_common": 5422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14685000, "total_current_assets": 267004000, "total_assets": 2489951000, "short_term_debt": 124216000, "long_term_debt": 514993000, "total_debt": 639209000, "total_liabilities": 1650652000, "total_equity": 839299000, "shares_outstanding": 21523395, "goodwill_and_intangibles": 990586000 }, "cash_flow": { "operating_cash_flow": 100438000, "capital_expenditure": 13046000, "free_cash_flow": 113484000, "dividends_paid": 2336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226124, "ticker_id": 436, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26296000", "ebitda": "86510000", "netIncome": "5422000", "grossProfit": "365438000", "depreciation": "None", "totalRevenue": "780407000", "costOfRevenue": "414969000", "interestIncome": "None", "incomeBeforeTax": "8273000", "interestExpense": "18023000", "operatingIncome": "33572000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2851000", "reportedCurrency": "USD", "netInterestIncome": "-18023000", "nonInterestIncome": "None", "operatingExpenses": "331866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60214000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "5422000" }, "balance": { "goodwill": "654918000", "inventory": "66552000", "commonStock": "599885000", "currentDebt": "None", "investments": "None", "totalAssets": "2489951000", "longTermDebt": "514993000", "shortTermDebt": "124216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "335668000", "reportedCurrency": "USD", "retainedEarnings": "178665000", "totalLiabilities": "1650652000", "otherCurrentAssets": "41949000", "totalCurrentAssets": "267004000", "currentLongTermDebt": "5519000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "143818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2222947000", "currentAccountsPayable": "327939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256157000", "totalShareholderEquity": "839299000", "capitalLeaseObligations": "735645000", "otherCurrentLiabilities": "2395000", "totalCurrentLiabilities": "454550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1196102000", "cashAndShortTermInvestments": "14685000", "commonStockSharesOutstanding": "21523395", "intangibleAssetsExcludingGoodwill": "335668000", "cashAndCashEquivalentsAtCarryingValue": "14685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5422000", "profitLoss": "None", "dividendPayout": "2336000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100438000", "capitalExpenditures": "13046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40786000", "cashflowFromInvestment": "-47032000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780407000, "cost_of_revenue": 414969000, "gross_profit": 365438000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26296000, "depreciation_amortisation": 60214000, "ebitda": 86510000, "interest_expense": 18023000, "interest_income": null, "other_non_operating": null, "pretax_income": 8273000, "tax_provision": 2851000, "effective_tax_rate": null, "net_income": 5422000, "net_income_continuing_ops": 5422000, "net_income_to_common": 5422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14685000, "short_term_investments": null, "net_receivables": 143818000, "inventory": 66552000, "other_current_assets": null, "total_current_assets": 267004000, "net_ppe": null, "goodwill": 654918000, "intangible_assets": 335668000, "goodwill_and_intangibles": 990586000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2222947000, "total_assets": 2489951000, "short_term_debt": 124216000, "accounts_payable": 327939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454550000, "long_term_debt": 514993000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1196102000, "total_liabilities": 1650652000, "total_debt": 639209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178665000, "total_equity": 839299000, "shares_outstanding": 21523395, "operating_cash_flow": 100438000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47032000, "dividends_paid": 2336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40786000, "free_cash_flow": 113484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26296000", "ebitda": "86510000", "netIncome": "5422000", "grossProfit": "365438000", "depreciation": "None", "totalRevenue": "780407000", "costOfRevenue": "414969000", "interestIncome": "None", "incomeBeforeTax": "8273000", "interestExpense": "18023000", "operatingIncome": "33572000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2851000", "reportedCurrency": "USD", "netInterestIncome": "-18023000", "nonInterestIncome": "None", "operatingExpenses": "331866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60214000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "5422000" }, "balance": { "goodwill": "654918000", "inventory": "66552000", "commonStock": "599885000", "currentDebt": "None", "investments": "None", "totalAssets": "2489951000", "longTermDebt": "514993000", "shortTermDebt": "124216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "335668000", "reportedCurrency": "USD", "retainedEarnings": "178665000", "totalLiabilities": "1650652000", "otherCurrentAssets": "41949000", "totalCurrentAssets": "267004000", "currentLongTermDebt": "5519000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "143818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2222947000", "currentAccountsPayable": "327939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256157000", "totalShareholderEquity": "839299000", "capitalLeaseObligations": "735645000", "otherCurrentLiabilities": "2395000", "totalCurrentLiabilities": "454550000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1196102000", "cashAndShortTermInvestments": "14685000", "commonStockSharesOutstanding": "21523395", "intangibleAssetsExcludingGoodwill": "335668000", "cashAndCashEquivalentsAtCarryingValue": "14685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5422000", "profitLoss": "None", "dividendPayout": "2336000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100438000", "capitalExpenditures": "13046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40786000", "cashflowFromInvestment": "-47032000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 778323000, "cost_of_revenue": 419029000, "gross_profit": 359294000, "ebit": 14905000, "ebitda": 74047000, "pretax_income": -2927000, "tax_provision": -290000, "net_income": -2637000, "net_income_to_common": -2637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1286000, "total_current_assets": 261800000, "total_assets": 2468007000, "short_term_debt": 125365000, "long_term_debt": 504787000, "total_debt": 630152000, "total_liabilities": 1641642000, "total_equity": 826365000, "shares_outstanding": 21473101, "goodwill_and_intangibles": 984308000 }, "cash_flow": { "operating_cash_flow": 70155000, "capital_expenditure": 15851000, "free_cash_flow": 86006000, "dividends_paid": 2283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226125, "ticker_id": 436, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14905000", "ebitda": "74047000", "netIncome": "-2637000", "grossProfit": "359294000", "depreciation": "None", "totalRevenue": "778323000", "costOfRevenue": "419029000", "interestIncome": "None", "incomeBeforeTax": "-2927000", "interestExpense": "17832000", "operatingIncome": "21403000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-290000", "reportedCurrency": "USD", "netInterestIncome": "-17832000", "nonInterestIncome": "None", "operatingExpenses": "337891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59142000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2637000" }, "balance": { "goodwill": "648746000", "inventory": "67606000", "commonStock": "599885000", "currentDebt": "None", "investments": "None", "totalAssets": "2468007000", "longTermDebt": "504787000", "shortTermDebt": "125365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "335562000", "reportedCurrency": "USD", "retainedEarnings": "175633000", "totalLiabilities": "1641642000", "otherCurrentAssets": "47088000", "totalCurrentAssets": "261800000", "currentLongTermDebt": "6897000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "145820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2206207000", "currentAccountsPayable": "314595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253901000", "totalShareholderEquity": "826365000", "capitalLeaseObligations": "742217000", "otherCurrentLiabilities": "2285000", "totalCurrentLiabilities": "442245000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1199397000", "cashAndShortTermInvestments": "1286000", "commonStockSharesOutstanding": "21473101", "intangibleAssetsExcludingGoodwill": "335562000", "cashAndCashEquivalentsAtCarryingValue": "1286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2637000", "profitLoss": "None", "dividendPayout": "2283000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70155000", "capitalExpenditures": "15851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44550000", "cashflowFromInvestment": "-44290000", "stockBasedCompensation": "294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 778323000, "cost_of_revenue": 419029000, "gross_profit": 359294000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14905000, "depreciation_amortisation": 59142000, "ebitda": 74047000, "interest_expense": 17832000, "interest_income": null, "other_non_operating": null, "pretax_income": -2927000, "tax_provision": -290000, "effective_tax_rate": null, "net_income": -2637000, "net_income_continuing_ops": -2637000, "net_income_to_common": -2637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1286000, "short_term_investments": null, "net_receivables": 145820000, "inventory": 67606000, "other_current_assets": null, "total_current_assets": 261800000, "net_ppe": null, "goodwill": 648746000, "intangible_assets": 335562000, "goodwill_and_intangibles": 984308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2206207000, "total_assets": 2468007000, "short_term_debt": 125365000, "accounts_payable": 314595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 442245000, "long_term_debt": 504787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1199397000, "total_liabilities": 1641642000, "total_debt": 630152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175633000, "total_equity": 826365000, "shares_outstanding": 21473101, "operating_cash_flow": 70155000, "stock_based_compensation": 294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44290000, "dividends_paid": 2283000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44550000, "free_cash_flow": 86006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14905000", "ebitda": "74047000", "netIncome": "-2637000", "grossProfit": "359294000", "depreciation": "None", "totalRevenue": "778323000", "costOfRevenue": "419029000", "interestIncome": "None", "incomeBeforeTax": "-2927000", "interestExpense": "17832000", "operatingIncome": "21403000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-290000", "reportedCurrency": "USD", "netInterestIncome": "-17832000", "nonInterestIncome": "None", "operatingExpenses": "337891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419029000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59142000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2637000" }, "balance": { "goodwill": "648746000", "inventory": "67606000", "commonStock": "599885000", "currentDebt": "None", "investments": "None", "totalAssets": "2468007000", "longTermDebt": "504787000", "shortTermDebt": "125365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "335562000", "reportedCurrency": "USD", "retainedEarnings": "175633000", "totalLiabilities": "1641642000", "otherCurrentAssets": "47088000", "totalCurrentAssets": "261800000", "currentLongTermDebt": "6897000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "145820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2206207000", "currentAccountsPayable": "314595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1253901000", "totalShareholderEquity": "826365000", "capitalLeaseObligations": "742217000", "otherCurrentLiabilities": "2285000", "totalCurrentLiabilities": "442245000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1199397000", "cashAndShortTermInvestments": "1286000", "commonStockSharesOutstanding": "21473101", "intangibleAssetsExcludingGoodwill": "335562000", "cashAndCashEquivalentsAtCarryingValue": "1286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2637000", "profitLoss": "None", "dividendPayout": "2283000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70155000", "capitalExpenditures": "15851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44550000", "cashflowFromInvestment": "-44290000", "stockBasedCompensation": "294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2283000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 752339000, "cost_of_revenue": 407430000, "gross_profit": 344909000, "ebit": 19032000, "ebitda": 78178000, "pretax_income": 1650000, "tax_provision": -792000, "net_income": 2442000, "net_income_to_common": 2442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19997000, "total_current_assets": 270717000, "total_assets": 2464189000, "short_term_debt": 125843000, "long_term_debt": 498289000, "total_debt": 624132000, "total_liabilities": 1633326000, "total_equity": 830863000, "shares_outstanding": 21476508, "goodwill_and_intangibles": 980807000 }, "cash_flow": { "operating_cash_flow": 81058000, "capital_expenditure": 17811000, "free_cash_flow": 98869000, "dividends_paid": 2341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226126, "ticker_id": 436, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19032000", "ebitda": "78178000", "netIncome": "2442000", "grossProfit": "344909000", "depreciation": "None", "totalRevenue": "752339000", "costOfRevenue": "407430000", "interestIncome": "None", "incomeBeforeTax": "1650000", "interestExpense": "17382000", "operatingIncome": "24262000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-792000", "reportedCurrency": "USD", "netInterestIncome": "-17382000", "nonInterestIncome": "None", "operatingExpenses": "320647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59146000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "2442000" }, "balance": { "goodwill": "643864000", "inventory": "73134000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2464189000", "longTermDebt": "498289000", "shortTermDebt": "125843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "336943000", "reportedCurrency": "USD", "retainedEarnings": "180557000", "totalLiabilities": "1633326000", "otherCurrentAssets": "44663000", "totalCurrentAssets": "270717000", "currentLongTermDebt": "8994000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "132923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2193472000", "currentAccountsPayable": "306942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1251578000", "totalShareholderEquity": "830863000", "capitalLeaseObligations": "744295000", "otherCurrentLiabilities": "2283000", "totalCurrentLiabilities": "435068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1198258000", "cashAndShortTermInvestments": "19997000", "commonStockSharesOutstanding": "21476508", "intangibleAssetsExcludingGoodwill": "336943000", "cashAndCashEquivalentsAtCarryingValue": "19997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2442000", "profitLoss": "None", "dividendPayout": "2341000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81058000", "capitalExpenditures": "17811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71995000", "cashflowFromInvestment": "-31943000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752339000, "cost_of_revenue": 407430000, "gross_profit": 344909000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19032000, "depreciation_amortisation": 59146000, "ebitda": 78178000, "interest_expense": 17382000, "interest_income": null, "other_non_operating": null, "pretax_income": 1650000, "tax_provision": -792000, "effective_tax_rate": null, "net_income": 2442000, "net_income_continuing_ops": 2442000, "net_income_to_common": 2442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19997000, "short_term_investments": null, "net_receivables": 132923000, "inventory": 73134000, "other_current_assets": null, "total_current_assets": 270717000, "net_ppe": null, "goodwill": 643864000, "intangible_assets": 336943000, "goodwill_and_intangibles": 980807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2193472000, "total_assets": 2464189000, "short_term_debt": 125843000, "accounts_payable": 306942000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435068000, "long_term_debt": 498289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1198258000, "total_liabilities": 1633326000, "total_debt": 624132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180557000, "total_equity": 830863000, "shares_outstanding": 21476508, "operating_cash_flow": 81058000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31943000, "dividends_paid": 2341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71995000, "free_cash_flow": 98869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19032000", "ebitda": "78178000", "netIncome": "2442000", "grossProfit": "344909000", "depreciation": "None", "totalRevenue": "752339000", "costOfRevenue": "407430000", "interestIncome": "None", "incomeBeforeTax": "1650000", "interestExpense": "17382000", "operatingIncome": "24262000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-792000", "reportedCurrency": "USD", "netInterestIncome": "-17382000", "nonInterestIncome": "None", "operatingExpenses": "320647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59146000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "2442000" }, "balance": { "goodwill": "643864000", "inventory": "73134000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2464189000", "longTermDebt": "498289000", "shortTermDebt": "125843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "336943000", "reportedCurrency": "USD", "retainedEarnings": "180557000", "totalLiabilities": "1633326000", "otherCurrentAssets": "44663000", "totalCurrentAssets": "270717000", "currentLongTermDebt": "8994000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "132923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2193472000", "currentAccountsPayable": "306942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1251578000", "totalShareholderEquity": "830863000", "capitalLeaseObligations": "744295000", "otherCurrentLiabilities": "2283000", "totalCurrentLiabilities": "435068000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1198258000", "cashAndShortTermInvestments": "19997000", "commonStockSharesOutstanding": "21476508", "intangibleAssetsExcludingGoodwill": "336943000", "cashAndCashEquivalentsAtCarryingValue": "19997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2442000", "profitLoss": "None", "dividendPayout": "2341000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81058000", "capitalExpenditures": "17811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71995000", "cashflowFromInvestment": "-31943000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 752293000, "cost_of_revenue": 408719000, "gross_profit": 343574000, "ebit": 21640000, "ebitda": 79371000, "pretax_income": 3441000, "tax_provision": 546000, "net_income": 2895000, "net_income_to_common": 2895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43847000, "total_current_assets": 312818000, "total_assets": 2510573000, "short_term_debt": 124853000, "long_term_debt": 520131000, "total_debt": 644984000, "total_liabilities": 1669867000, "total_equity": 840706000, "shares_outstanding": 21475994, "goodwill_and_intangibles": 989201000 }, "cash_flow": { "operating_cash_flow": 70298000, "capital_expenditure": 22950000, "free_cash_flow": 93248000, "dividends_paid": 2349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226128, "ticker_id": 436, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21640000", "ebitda": "79371000", "netIncome": "2895000", "grossProfit": "343574000", "depreciation": "None", "totalRevenue": "752293000", "costOfRevenue": "408719000", "interestIncome": "None", "incomeBeforeTax": "3441000", "interestExpense": "18199000", "operatingIncome": "22397000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "546000", "reportedCurrency": "USD", "netInterestIncome": "-18199000", "nonInterestIncome": "None", "operatingExpenses": "321177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57731000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "2895000" }, "balance": { "goodwill": "646752000", "inventory": "66668000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2510573000", "longTermDebt": "520131000", "shortTermDebt": "124853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "342449000", "reportedCurrency": "USD", "retainedEarnings": "180423000", "totalLiabilities": "1669867000", "otherCurrentAssets": "46461000", "totalCurrentAssets": "312818000", "currentLongTermDebt": "9961000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "155842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197755000", "currentAccountsPayable": "320628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1268987000", "totalShareholderEquity": "840706000", "capitalLeaseObligations": "738895000", "otherCurrentLiabilities": "2386000", "totalCurrentLiabilities": "447867000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1222000000", "cashAndShortTermInvestments": "43847000", "commonStockSharesOutstanding": "21475994", "intangibleAssetsExcludingGoodwill": "342449000", "cashAndCashEquivalentsAtCarryingValue": "43847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2895000", "profitLoss": "None", "dividendPayout": "2349000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70298000", "capitalExpenditures": "22950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15023000", "cashflowFromInvestment": "-27168000", "stockBasedCompensation": "241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752293000, "cost_of_revenue": 408719000, "gross_profit": 343574000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21640000, "depreciation_amortisation": 57731000, "ebitda": 79371000, "interest_expense": 18199000, "interest_income": null, "other_non_operating": null, "pretax_income": 3441000, "tax_provision": 546000, "effective_tax_rate": null, "net_income": 2895000, "net_income_continuing_ops": 2895000, "net_income_to_common": 2895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43847000, "short_term_investments": null, "net_receivables": 155842000, "inventory": 66668000, "other_current_assets": null, "total_current_assets": 312818000, "net_ppe": null, "goodwill": 646752000, "intangible_assets": 342449000, "goodwill_and_intangibles": 989201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2197755000, "total_assets": 2510573000, "short_term_debt": 124853000, "accounts_payable": 320628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447867000, "long_term_debt": 520131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1222000000, "total_liabilities": 1669867000, "total_debt": 644984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180423000, "total_equity": 840706000, "shares_outstanding": 21475994, "operating_cash_flow": 70298000, "stock_based_compensation": 241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27168000, "dividends_paid": 2349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15023000, "free_cash_flow": 93248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21640000", "ebitda": "79371000", "netIncome": "2895000", "grossProfit": "343574000", "depreciation": "None", "totalRevenue": "752293000", "costOfRevenue": "408719000", "interestIncome": "None", "incomeBeforeTax": "3441000", "interestExpense": "18199000", "operatingIncome": "22397000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "546000", "reportedCurrency": "USD", "netInterestIncome": "-18199000", "nonInterestIncome": "None", "operatingExpenses": "321177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57731000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "2895000" }, "balance": { "goodwill": "646752000", "inventory": "66668000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2510573000", "longTermDebt": "520131000", "shortTermDebt": "124853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "342449000", "reportedCurrency": "USD", "retainedEarnings": "180423000", "totalLiabilities": "1669867000", "otherCurrentAssets": "46461000", "totalCurrentAssets": "312818000", "currentLongTermDebt": "9961000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "155842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197755000", "currentAccountsPayable": "320628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1268987000", "totalShareholderEquity": "840706000", "capitalLeaseObligations": "738895000", "otherCurrentLiabilities": "2386000", "totalCurrentLiabilities": "447867000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1222000000", "cashAndShortTermInvestments": "43847000", "commonStockSharesOutstanding": "21475994", "intangibleAssetsExcludingGoodwill": "342449000", "cashAndCashEquivalentsAtCarryingValue": "43847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2895000", "profitLoss": "None", "dividendPayout": "2349000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70298000", "capitalExpenditures": "22950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15023000", "cashflowFromInvestment": "-27168000", "stockBasedCompensation": "241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 779163000, "cost_of_revenue": 423698000, "gross_profit": 355465000, "ebit": 32251000, "ebitda": 88075000, "pretax_income": 15041000, "tax_provision": 4215000, "net_income": 10826000, "net_income_to_common": 10826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15530000, "total_current_assets": 269916000, "total_assets": 2457304000, "short_term_debt": 122435000, "long_term_debt": 485930000, "total_debt": 608365000, "total_liabilities": 1619602000, "total_equity": 837702000, "shares_outstanding": 21477864, "goodwill_and_intangibles": 983577000 }, "cash_flow": { "operating_cash_flow": 79206000, "capital_expenditure": 19066000, "free_cash_flow": 98272000, "dividends_paid": 2356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226129, "ticker_id": 436, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32251000", "ebitda": "88075000", "netIncome": "10826000", "grossProfit": "355465000", "depreciation": "None", "totalRevenue": "779163000", "costOfRevenue": "423698000", "interestIncome": "None", "incomeBeforeTax": "15041000", "interestExpense": "17210000", "operatingIncome": "33752000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4215000", "reportedCurrency": "USD", "netInterestIncome": "-17210000", "nonInterestIncome": "None", "operatingExpenses": "321713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55824000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "10826000" }, "balance": { "goodwill": "642444000", "inventory": "62487000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2457304000", "longTermDebt": "485930000", "shortTermDebt": "122435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "341133000", "reportedCurrency": "USD", "retainedEarnings": "179905000", "totalLiabilities": "1619602000", "otherCurrentAssets": "39495000", "totalCurrentAssets": "269916000", "currentLongTermDebt": "10580000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "152404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2187388000", "currentAccountsPayable": "316195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224213000", "totalShareholderEquity": "837702000", "capitalLeaseObligations": "727703000", "otherCurrentLiabilities": "2353000", "totalCurrentLiabilities": "440983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1178619000", "cashAndShortTermInvestments": "15530000", "commonStockSharesOutstanding": "21477864", "intangibleAssetsExcludingGoodwill": "341133000", "cashAndCashEquivalentsAtCarryingValue": "15530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10826000", "profitLoss": "None", "dividendPayout": "2356000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79206000", "capitalExpenditures": "19066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6614000", "cashflowFromInvestment": "-73287000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 779163000, "cost_of_revenue": 423698000, "gross_profit": 355465000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32251000, "depreciation_amortisation": 55824000, "ebitda": 88075000, "interest_expense": 17210000, "interest_income": null, "other_non_operating": null, "pretax_income": 15041000, "tax_provision": 4215000, "effective_tax_rate": null, "net_income": 10826000, "net_income_continuing_ops": 10826000, "net_income_to_common": 10826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15530000, "short_term_investments": null, "net_receivables": 152404000, "inventory": 62487000, "other_current_assets": null, "total_current_assets": 269916000, "net_ppe": null, "goodwill": 642444000, "intangible_assets": 341133000, "goodwill_and_intangibles": 983577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2187388000, "total_assets": 2457304000, "short_term_debt": 122435000, "accounts_payable": 316195000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440983000, "long_term_debt": 485930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1178619000, "total_liabilities": 1619602000, "total_debt": 608365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 179905000, "total_equity": 837702000, "shares_outstanding": 21477864, "operating_cash_flow": 79206000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73287000, "dividends_paid": 2356000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6614000, "free_cash_flow": 98272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32251000", "ebitda": "88075000", "netIncome": "10826000", "grossProfit": "355465000", "depreciation": "None", "totalRevenue": "779163000", "costOfRevenue": "423698000", "interestIncome": "None", "incomeBeforeTax": "15041000", "interestExpense": "17210000", "operatingIncome": "33752000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4215000", "reportedCurrency": "USD", "netInterestIncome": "-17210000", "nonInterestIncome": "None", "operatingExpenses": "321713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55824000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "10826000" }, "balance": { "goodwill": "642444000", "inventory": "62487000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2457304000", "longTermDebt": "485930000", "shortTermDebt": "122435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "341133000", "reportedCurrency": "USD", "retainedEarnings": "179905000", "totalLiabilities": "1619602000", "otherCurrentAssets": "39495000", "totalCurrentAssets": "269916000", "currentLongTermDebt": "10580000", "longTermInvestments": "8000000", "shortTermInvestments": "None", "currentNetReceivables": "152404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2187388000", "currentAccountsPayable": "316195000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1224213000", "totalShareholderEquity": "837702000", "capitalLeaseObligations": "727703000", "otherCurrentLiabilities": "2353000", "totalCurrentLiabilities": "440983000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1178619000", "cashAndShortTermInvestments": "15530000", "commonStockSharesOutstanding": "21477864", "intangibleAssetsExcludingGoodwill": "341133000", "cashAndCashEquivalentsAtCarryingValue": "15530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10826000", "profitLoss": "None", "dividendPayout": "2356000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79206000", "capitalExpenditures": "19066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6614000", "cashflowFromInvestment": "-73287000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2356000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 786547000, "cost_of_revenue": 433987000, "gross_profit": 352560000, "ebit": 29089000, "ebitda": 52048000, "pretax_income": 11528000, "tax_provision": 3147000, "net_income": 8381000, "net_income_to_common": 8381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16379999, "total_current_assets": 272531000, "total_assets": 2415272000, "short_term_debt": 130340000, "long_term_debt": null, "total_debt": 130340000, "total_liabilities": 1584723000, "total_equity": 830549000, "shares_outstanding": 21483723, "goodwill_and_intangibles": 980236000 }, "cash_flow": { "operating_cash_flow": 82763000, "capital_expenditure": 20512000, "free_cash_flow": 103275000, "dividends_paid": 2399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226130, "ticker_id": 436, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29089000", "ebitda": "52048000", "netIncome": "8381000", "grossProfit": "352560000", "depreciation": "None", "totalRevenue": "786547000", "costOfRevenue": "433987000", "interestIncome": "None", "incomeBeforeTax": "11528000", "interestExpense": "16122000", "operatingIncome": "81707000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3147000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "270853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22959000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "638351000", "inventory": "69193000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2415272000", "longTermDebt": "None", "shortTermDebt": "130340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "341885000", "reportedCurrency": "USD", "retainedEarnings": "171429000", "totalLiabilities": "1584723000", "otherCurrentAssets": "47762001", "totalCurrentAssets": "272531000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2142741000", "currentAccountsPayable": "326557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1180209000", "totalShareholderEquity": "830549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2377000", "totalCurrentLiabilities": "459274000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1125449000", "cashAndShortTermInvestments": "16379999", "commonStockSharesOutstanding": "21483723", "intangibleAssetsExcludingGoodwill": "341885000", "cashAndCashEquivalentsAtCarryingValue": "16379999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8381000", "profitLoss": "None", "dividendPayout": "2399000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82763000", "capitalExpenditures": "20512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13243000", "cashflowFromInvestment": "-75341000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 786547000, "cost_of_revenue": 433987000, "gross_profit": 352560000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29089000, "depreciation_amortisation": 22959000, "ebitda": 52048000, "interest_expense": 16122000, "interest_income": null, "other_non_operating": null, "pretax_income": 11528000, "tax_provision": 3147000, "effective_tax_rate": null, "net_income": 8381000, "net_income_continuing_ops": null, "net_income_to_common": 8381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16379999, "short_term_investments": null, "net_receivables": 139196000, "inventory": 69193000, "other_current_assets": null, "total_current_assets": 272531000, "net_ppe": null, "goodwill": 638351000, "intangible_assets": 341885000, "goodwill_and_intangibles": 980236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2142741000, "total_assets": 2415272000, "short_term_debt": 130340000, "accounts_payable": 326557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459274000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1125449000, "total_liabilities": 1584723000, "total_debt": 130340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171429000, "total_equity": 830549000, "shares_outstanding": 21483723, "operating_cash_flow": 82763000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75341000, "dividends_paid": 2399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13243000, "free_cash_flow": 103275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29089000", "ebitda": "52048000", "netIncome": "8381000", "grossProfit": "352560000", "depreciation": "None", "totalRevenue": "786547000", "costOfRevenue": "433987000", "interestIncome": "None", "incomeBeforeTax": "11528000", "interestExpense": "16122000", "operatingIncome": "81707000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3147000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "270853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22959000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "638351000", "inventory": "69193000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2415272000", "longTermDebt": "None", "shortTermDebt": "130340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "341885000", "reportedCurrency": "USD", "retainedEarnings": "171429000", "totalLiabilities": "1584723000", "otherCurrentAssets": "47762001", "totalCurrentAssets": "272531000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2142741000", "currentAccountsPayable": "326557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1180209000", "totalShareholderEquity": "830549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2377000", "totalCurrentLiabilities": "459274000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1125449000", "cashAndShortTermInvestments": "16379999", "commonStockSharesOutstanding": "21483723", "intangibleAssetsExcludingGoodwill": "341885000", "cashAndCashEquivalentsAtCarryingValue": "16379999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8381000", "profitLoss": "None", "dividendPayout": "2399000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82763000", "capitalExpenditures": "20512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13243000", "cashflowFromInvestment": "-75341000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "income_statement": { "revenue": 740014000, "cost_of_revenue": 403504000, "gross_profit": 336510000, "ebit": 42424000, "ebitda": 62918000, "pretax_income": 27074000, "tax_provision": 8007999, "net_income": 19066000, "net_income_to_common": 19066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22511000, "total_current_assets": 296285000, "total_assets": 2382416000, "short_term_debt": 129765000, "long_term_debt": null, "total_debt": 129765000, "total_liabilities": 1554090000, "total_equity": 828326000, "shares_outstanding": 21472194, "goodwill_and_intangibles": 976767000 }, "cash_flow": { "operating_cash_flow": 97149000, "capital_expenditure": 12524000, "free_cash_flow": 109673000, "dividends_paid": 2301000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226131, "ticker_id": 436, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:57.850976+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42424000", "ebitda": "62918000", "netIncome": "19066000", "grossProfit": "336510000", "depreciation": "None", "totalRevenue": "740014000", "costOfRevenue": "403504000", "interestIncome": "None", "incomeBeforeTax": "27074000", "interestExpense": "14440375", "operatingIncome": "94207000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8007999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "242303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20494000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "633986000", "inventory": "78532000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2382416000", "longTermDebt": "None", "shortTermDebt": "129765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "342781000", "reportedCurrency": "USD", "retainedEarnings": "165427000", "totalLiabilities": "1554090000", "otherCurrentAssets": "49449000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086131000", "currentAccountsPayable": "339823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136982000", "totalShareholderEquity": "828326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2435000", "totalCurrentLiabilities": "472023000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1082067000", "cashAndShortTermInvestments": "22511000", "commonStockSharesOutstanding": "21472194", "intangibleAssetsExcludingGoodwill": "342781000", "cashAndCashEquivalentsAtCarryingValue": "22511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19066000", "profitLoss": "None", "dividendPayout": "2301000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2288000", "operatingCashflow": "97149000", "capitalExpenditures": "12524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2371000", "cashflowFromInvestment": "-94529000", "stockBasedCompensation": "6461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2301000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 740014000, "cost_of_revenue": 403504000, "gross_profit": 336510000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42424000, "depreciation_amortisation": 20494000, "ebitda": 62918000, "interest_expense": 14440375, "interest_income": null, "other_non_operating": null, "pretax_income": 27074000, "tax_provision": 8007999, "effective_tax_rate": null, "net_income": 19066000, "net_income_continuing_ops": null, "net_income_to_common": 19066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22511000, "short_term_investments": null, "net_receivables": 145793000, "inventory": 78532000, "other_current_assets": null, "total_current_assets": 296285000, "net_ppe": null, "goodwill": 633986000, "intangible_assets": 342781000, "goodwill_and_intangibles": 976767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2086131000, "total_assets": 2382416000, "short_term_debt": 129765000, "accounts_payable": 339823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472023000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1082067000, "total_liabilities": 1554090000, "total_debt": 129765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165427000, "total_equity": 828326000, "shares_outstanding": 21472194, "operating_cash_flow": 97149000, "stock_based_compensation": 6461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94529000, "dividends_paid": 2301000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2371000, "free_cash_flow": 109673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42424000", "ebitda": "62918000", "netIncome": "19066000", "grossProfit": "336510000", "depreciation": "None", "totalRevenue": "740014000", "costOfRevenue": "403504000", "interestIncome": "None", "incomeBeforeTax": "27074000", "interestExpense": "14440375", "operatingIncome": "94207000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8007999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "242303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20494000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "633986000", "inventory": "78532000", "commonStock": "600047000", "currentDebt": "None", "investments": "None", "totalAssets": "2382416000", "longTermDebt": "None", "shortTermDebt": "129765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "342781000", "reportedCurrency": "USD", "retainedEarnings": "165427000", "totalLiabilities": "1554090000", "otherCurrentAssets": "49449000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086131000", "currentAccountsPayable": "339823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136982000", "totalShareholderEquity": "828326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2435000", "totalCurrentLiabilities": "472023000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1082067000", "cashAndShortTermInvestments": "22511000", "commonStockSharesOutstanding": "21472194", "intangibleAssetsExcludingGoodwill": "342781000", "cashAndCashEquivalentsAtCarryingValue": "22511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19066000", "profitLoss": "None", "dividendPayout": "2301000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2288000", "operatingCashflow": "97149000", "capitalExpenditures": "12524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2371000", "cashflowFromInvestment": "-94529000", "stockBasedCompensation": "6461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2301000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51783000", "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": "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": 6, "quarterly_financial_periods": 10, "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" ] } } }