{ "ticker": { "uuid": "041aefa5-131b-453c-8e81-ec1359d41875", "symbol": "LUCK", "name": "Lucky Strike Entertainment Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/041aefa5-131b-453c-8e81-ec1359d41875/", "api_url": "https://sharemaestro.com/factors/api/tickers/041aefa5-131b-453c-8e81-ec1359d41875/" }, "ticker_metadata": { "id": 2540, "uuid": "041aefa5-131b-453c-8e81-ec1359d41875", "symbol": "LUCK", "name": "Lucky Strike Entertainment Corporation", "asset_type": "equity", "market_cap": 1216529000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Lucky Strike Entertainment Corporation is a prominent player in the leisure and entertainment sector, recognized for its upscale bowling venues that offer a unique blend of dining, nightlife, and recreation. Catering to diverse audiences, including families and corporate groups, the company has established a strong foothold in major urban markets, poised to capitalize on the growing demand for experiential entertainment. With a commitment to outstanding customer service and premium experiences, Lucky Strike has built a loyal following and enhanced its brand reputation, making it a favored destination for social engagement and entertainment.", "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": "041aefa5-131b-453c-8e81-ec1359d41875", "symbol": "LUCK", "name": "Lucky Strike Entertainment Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/041aefa5-131b-453c-8e81-ec1359d41875/", "api_url": "https://sharemaestro.com/factors/api/tickers/041aefa5-131b-453c-8e81-ec1359d41875/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.63, "market_cap": 1061058167.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1121, "shareholder_yield": 0.0321, "roe": 0.3693, "piotroski_f_score": 6, "momentum_12_1": -0.076, "volatility_252d": 0.5275 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:42.006121+00:00", "batch_id": "" }, "size": { "price_close": 7.63, "market_cap": 1061058167.4, "market_cap_usd": 1061058167.4, "enterprise_value": 2788151167.4, "shares_outstanding": 139063980, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.8539, "pcf_ratio": 7.6718, "pfcf_ratio": 4.2111, "ev_ebitda": 8.9196, "ev_ebit": 15.8058, "ev_sales": 2.2439, "ev_fcf": 11.0655, "earnings_yield": null, "fcf_yield": 0.0904, "price_to_sales": 0.8539, "price_to_book": null, "price_to_cashflow": 7.6718, "ebitda_to_ev": 0.1121, "sales_yield": 0.4457 }, "yield": { "dividend_yield": 0.0321, "buyback_yield": 0, "shareholder_yield": 0.0321, "debt_paydown_yield": null, "total_yield": 0.0321 }, "quality": { "gross_margin": 0.2967, "operating_margin": 0.142, "net_margin": -0.0679, "ebitda_margin": 0.2516, "fcf_margin": 0.2028, "roe": 0.3693, "roa": -0.0258, "roic": 0.0883, "roc_greenblatt": null, "asset_turnover": 0.3804, "cash_conversion": -2.9883, "accruals_ratio": -0.0682, "sbc_to_revenue": 0.0105, "piotroski_f_score": 6, "altman_z_score": 0.5584, "earnings_stability_5y": 3.8339, "revenue_stability_5y": 0.3884, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1129, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -15.3038, "net_debt_to_ebitda": 5.5251, "debt_to_assets": 0.5467, "interest_coverage": 0.8658, "current_ratio": 0.5005, "quick_ratio": 0.4376, "net_debt": 1727093000, "local_beta": 0.0005, "volatility_252d": 0.5275, "volatility_60d": 1.2668, "max_drawdown_12m": -0.3753, "risk_adjusted_momentum": -0.144 }, "growth": { "revenue_growth_1y": 0.0494, "revenue_growth_3y_cagr": 0.0963, "revenue_growth_5y_cagr": 0.1821, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2277, "book_value_growth_1y": null, "revenue_growth": 0.0494, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0678, "price_return_3m": -0.1005, "price_return_6m": -0.0911, "price_return_9m": -0.2201, "price_return_12m": -0.1386, "price_return_12m_ex1m": -0.076, "momentum_6m": -0.0911, "momentum_12m": -0.1386, "momentum_12_1": -0.076, "distance_from_52w_high": -0.2712, "distance_from_52w_low": 0.1667, "relative_strength": -0.2386 }, "raw_ttm": { "revenue_ttm": 1242552000, "gross_profit_ttm": 368675000, "ebit_ttm": 176400000, "ebitda_ttm": 312588000, "net_income_ttm": -84319000, "eps_diluted_ttm": -0.6063, "operating_cash_flow_ttm": 138307000, "capital_expenditure_ttm": 113661000, "fcf_ttm": 251968000, "dividends_paid_ttm": 34065000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 203745000, "cash_and_equivalents": 58654000, "total_current_assets": 120117000, "total_current_liabilities": 240010000, "net_ppe": null, "total_assets": 3266213000, "total_debt": 1785747000, "total_equity": -228346000, "net_working_capital": -131934000, "book_value_per_share": -1.642, "retained_earnings": -322784000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1167916999, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.635, "os_score": 0.79, "value_percentile": 0.64, "quality_percentile": 0.63, "momentum_percentile": 0.64, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4473, "ticker_id": 2540, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:42.006121+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.63, "market_cap": 1061058167.4, "market_cap_usd": 1061058167.4, "enterprise_value": 2788151167.4, "shares_outstanding": 139063980, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.85393462, "pcf_ratio": 7.67176041, "pfcf_ratio": 4.21108302, "ev_ebitda": 8.91957198, "ev_ebit": 15.80584562, "ev_sales": 2.24389093, "ev_fcf": 11.06549708, "earnings_yield": null, "fcf_yield": 0.090371, "dividend_yield": 0.03210474, "buyback_yield": 0, "shareholder_yield": 0.03210474, "debt_paydown_yield": null, "total_yield": 0.03210474, "gross_margin": 0.2967079, "operating_margin": 0.14196589, "net_margin": -0.06785953, "ebitda_margin": 0.25156935, "fcf_margin": 0.20278266, "roe": 0.36925981, "roa": -0.02581552, "roic": 0.08827374, "roc_greenblatt": null, "asset_turnover": 0.38042589, "cash_conversion": -2.98827073, "accruals_ratio": -0.06816028, "sbc_to_revenue": 0.01045349, "debt_to_equity": -15.30378899, "net_debt_to_ebitda": 5.52514172, "debt_to_assets": 0.54673317, "interest_coverage": 0.86578812, "current_ratio": 0.50046665, "quick_ratio": 0.4375776, "net_debt": 1727093000, "revenue_growth_1y": 0.04943586, "revenue_growth_3y_cagr": 0.09631753, "revenue_growth_5y_cagr": 0.18211588, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.22770086, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.55842588, "earnings_stability_5y": 3.833895, "revenue_stability_5y": 0.388377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06779557, "price_return_3m": -0.10054345, "price_return_6m": -0.09106071, "price_return_9m": -0.22013941, "price_return_12m": -0.13860257, "price_return_12m_ex1m": -0.07595651, "distance_from_52w_high": -0.2711607, "distance_from_52w_low": 0.16668451, "relative_strength": -0.23856615, "local_beta": 0.0005, "volatility_252d": 0.527504, "volatility_60d": 1.26681, "max_drawdown_12m": -0.37529015, "revenue_ttm": 1242552000, "gross_profit_ttm": 368675000, "ebit_ttm": 176400000, "ebitda_ttm": 312588000, "net_income_ttm": -84319000, "eps_diluted_ttm": -0.60633242, "operating_cash_flow_ttm": 138307000, "capital_expenditure_ttm": 113661000, "fcf_ttm": 251968000, "dividends_paid_ttm": 34065000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 203745000, "cash_and_equivalents": 58654000, "total_current_assets": 120117000, "total_current_liabilities": 240010000, "net_ppe": null, "total_assets": 3266213000, "total_debt": 1785747000, "total_equity": -228346000, "net_working_capital": -131934000, "book_value_per_share": -1.64202118, "retained_earnings": -322784000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1167916999, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.63, "os": 0.79, "value": 0.64, "quality": 0.63, "momentum": 0.64, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0321, "roe": 0.3693, "momentum_12_1": -0.076, "complete_fields": { "id": 4473, "ticker_id": 2540, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:42.006121+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.63, "market_cap": 1061058167.4, "market_cap_usd": 1061058167.4, "enterprise_value": 2788151167.4, "shares_outstanding": 139063980, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.85393462, "pcf_ratio": 7.67176041, "pfcf_ratio": 4.21108302, "ev_ebitda": 8.91957198, "ev_ebit": 15.80584562, "ev_sales": 2.24389093, "ev_fcf": 11.06549708, "earnings_yield": null, "fcf_yield": 0.090371, "dividend_yield": 0.03210474, "buyback_yield": 0, "shareholder_yield": 0.03210474, "debt_paydown_yield": null, "total_yield": 0.03210474, "gross_margin": 0.2967079, "operating_margin": 0.14196589, "net_margin": -0.06785953, "ebitda_margin": 0.25156935, "fcf_margin": 0.20278266, "roe": 0.36925981, "roa": -0.02581552, "roic": 0.08827374, "roc_greenblatt": null, "asset_turnover": 0.38042589, "cash_conversion": -2.98827073, "accruals_ratio": -0.06816028, "sbc_to_revenue": 0.01045349, "debt_to_equity": -15.30378899, "net_debt_to_ebitda": 5.52514172, "debt_to_assets": 0.54673317, "interest_coverage": 0.86578812, "current_ratio": 0.50046665, "quick_ratio": 0.4375776, "net_debt": 1727093000, "revenue_growth_1y": 0.04943586, "revenue_growth_3y_cagr": 0.09631753, "revenue_growth_5y_cagr": 0.18211588, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.22770086, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.55842588, "earnings_stability_5y": 3.833895, "revenue_stability_5y": 0.388377, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06779557, "price_return_3m": -0.10054345, "price_return_6m": -0.09106071, "price_return_9m": -0.22013941, "price_return_12m": -0.13860257, "price_return_12m_ex1m": -0.07595651, "distance_from_52w_high": -0.2711607, "distance_from_52w_low": 0.16668451, "relative_strength": -0.23856615, "local_beta": 0.0005, "volatility_252d": 0.527504, "volatility_60d": 1.26681, "max_drawdown_12m": -0.37529015, "revenue_ttm": 1242552000, "gross_profit_ttm": 368675000, "ebit_ttm": 176400000, "ebitda_ttm": 312588000, "net_income_ttm": -84319000, "eps_diluted_ttm": -0.60633242, "operating_cash_flow_ttm": 138307000, "capital_expenditure_ttm": 113661000, "fcf_ttm": 251968000, "dividends_paid_ttm": 34065000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 203745000, "cash_and_equivalents": 58654000, "total_current_assets": 120117000, "total_current_liabilities": 240010000, "net_ppe": null, "total_assets": 3266213000, "total_debt": 1785747000, "total_equity": -228346000, "net_working_capital": -131934000, "book_value_per_share": -1.64202118, "retained_earnings": -322784000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1167916999, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 36, "quality_composite": 37, "momentum_composite": 36, "growth_composite": 36, "yield_composite": 36, "svqf_composite": 30, "vc1_composite": 36, "vc2_composite": 36, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 1201333000, "cost_of_revenue": 754257000, "gross_profit": 447076000, "ebit": 237854000, "ebitda": 394706000, "pretax_income": 41483000, "tax_provision": 51505000, "net_income": -10022000, "net_income_to_common": -10022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59686000, "total_current_assets": 112550000, "total_assets": 3159739000, "short_term_debt": 43265000, "long_term_debt": 1300708000, "total_debt": 1343973000, "total_liabilities": 3331085000, "total_equity": -171346000, "shares_outstanding": 140203747, "goodwill_and_intangibles": 889913000 }, "cash_flow": { "operating_cash_flow": 177221000, "capital_expenditure": 141066000, "free_cash_flow": 318287000, "dividends_paid": 33551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291530, "ticker_id": 2540, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237854000", "ebitda": "394706000", "netIncome": "-10022000", "grossProfit": "447076000", "depreciation": "None", "totalRevenue": "1201333000", "costOfRevenue": "754257000", "interestIncome": "None", "incomeBeforeTax": "41483000", "interestExpense": "196371000", "operatingIncome": "137187000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51505000", "reportedCurrency": "USD", "netInterestIncome": "-196371000", "nonInterestIncome": "None", "operatingExpenses": "309889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156852000", "sellingGeneralAndAdministrative": "143173000", "netIncomeFromContinuingOperations": "-10022000" }, "balance": { "goodwill": "844351000", "inventory": "15500000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3159739000", "longTermDebt": "1300708000", "shortTermDebt": "43265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "45562000", "reportedCurrency": "USD", "retainedEarnings": "-313181000", "totalLiabilities": "3331085000", "otherCurrentAssets": "29366000", "totalCurrentAssets": "112550000", "currentLongTermDebt": "10162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047189000", "currentAccountsPayable": "33863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2633826000", "totalShareholderEquity": "-171346000", "capitalLeaseObligations": "1322956000", "otherCurrentLiabilities": "70020000", "totalCurrentLiabilities": "194385000", "otherNonCurrentLiabilities": "541705000", "totalNonCurrentLiabilities": "3136700000", "cashAndShortTermInvestments": "59686000", "commonStockSharesOutstanding": "140203747", "intangibleAssetsExcludingGoodwill": "45562000", "cashAndCashEquivalentsAtCarryingValue": "59686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10022000", "profitLoss": "None", "dividendPayout": "33551000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1767000", "operatingCashflow": "177221000", "capitalExpenditures": "141066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35860000", "cashflowFromInvestment": "-220311000", "stockBasedCompensation": "21632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1201333000, "cost_of_revenue": 754257000, "gross_profit": 447076000, "research_and_development": null, "selling_general_admin": 143173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237854000, "depreciation_amortisation": 156852000, "ebitda": 394706000, "interest_expense": 196371000, "interest_income": null, "other_non_operating": null, "pretax_income": 41483000, "tax_provision": 51505000, "effective_tax_rate": null, "net_income": -10022000, "net_income_continuing_ops": -10022000, "net_income_to_common": -10022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59686000, "short_term_investments": null, "net_receivables": 7998000, "inventory": 15500000, "other_current_assets": null, "total_current_assets": 112550000, "net_ppe": null, "goodwill": 844351000, "intangible_assets": 45562000, "goodwill_and_intangibles": 889913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3047189000, "total_assets": 3159739000, "short_term_debt": 43265000, "accounts_payable": 33863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194385000, "long_term_debt": 1300708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3136700000, "total_liabilities": 3331085000, "total_debt": 1343973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313181000, "total_equity": -171346000, "shares_outstanding": 140203747, "operating_cash_flow": 177221000, "stock_based_compensation": 21632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220311000, "dividends_paid": 33551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35860000, "free_cash_flow": 318287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237854000", "ebitda": "394706000", "netIncome": "-10022000", "grossProfit": "447076000", "depreciation": "None", "totalRevenue": "1201333000", "costOfRevenue": "754257000", "interestIncome": "None", "incomeBeforeTax": "41483000", "interestExpense": "196371000", "operatingIncome": "137187000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51505000", "reportedCurrency": "USD", "netInterestIncome": "-196371000", "nonInterestIncome": "None", "operatingExpenses": "309889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156852000", "sellingGeneralAndAdministrative": "143173000", "netIncomeFromContinuingOperations": "-10022000" }, "balance": { "goodwill": "844351000", "inventory": "15500000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3159739000", "longTermDebt": "1300708000", "shortTermDebt": "43265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "45562000", "reportedCurrency": "USD", "retainedEarnings": "-313181000", "totalLiabilities": "3331085000", "otherCurrentAssets": "29366000", "totalCurrentAssets": "112550000", "currentLongTermDebt": "10162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047189000", "currentAccountsPayable": "33863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2633826000", "totalShareholderEquity": "-171346000", "capitalLeaseObligations": "1322956000", "otherCurrentLiabilities": "70020000", "totalCurrentLiabilities": "194385000", "otherNonCurrentLiabilities": "541705000", "totalNonCurrentLiabilities": "3136700000", "cashAndShortTermInvestments": "59686000", "commonStockSharesOutstanding": "140203747", "intangibleAssetsExcludingGoodwill": "45562000", "cashAndCashEquivalentsAtCarryingValue": "59686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10022000", "profitLoss": "None", "dividendPayout": "33551000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1767000", "operatingCashflow": "177221000", "capitalExpenditures": "141066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35860000", "cashflowFromInvestment": "-220311000", "stockBasedCompensation": "21632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 1154614000, "cost_of_revenue": 840435000, "gross_profit": 314179000, "ebit": 66058000, "ebitda": 211422000, "pretax_income": -111553000, "tax_provision": -27972000, "net_income": -83581000, "net_income_to_common": -83581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66972000, "total_current_assets": 113962000, "total_assets": 3114035000, "short_term_debt": 37623000, "long_term_debt": 1129523000, "total_debt": 1167146000, "total_liabilities": 3163887000, "total_equity": -49852000, "shares_outstanding": 151339634, "goodwill_and_intangibles": 880939000 }, "cash_flow": { "operating_cash_flow": 154830000, "capital_expenditure": 194578000, "free_cash_flow": 349408000, "dividends_paid": 24960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291535, "ticker_id": 2540, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66058000", "ebitda": "211422000", "netIncome": "-83581000", "grossProfit": "314179000", "depreciation": "None", "totalRevenue": "1154614000", "costOfRevenue": "840435000", "interestIncome": "None", "incomeBeforeTax": "-111553000", "interestExpense": "177611000", "operatingIncome": "91590000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27972000", "reportedCurrency": "USD", "netInterestIncome": "-177611000", "nonInterestIncome": "None", "operatingExpenses": "222589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "840435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145364000", "sellingGeneralAndAdministrative": "155203000", "netIncomeFromContinuingOperations": "-83581000" }, "balance": { "goodwill": "833888000", "inventory": "13171000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3114035000", "longTermDebt": "1129523000", "shortTermDebt": "37623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47051000", "reportedCurrency": "USD", "retainedEarnings": "-303159000", "totalLiabilities": "3163887000", "otherCurrentAssets": "27062000", "totalCurrentAssets": "113962000", "currentLongTermDebt": "9163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3000073000", "currentAccountsPayable": "50457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2409275000", "totalShareholderEquity": "-49852000", "capitalLeaseObligations": "1270589000", "otherCurrentLiabilities": "46904000", "totalCurrentLiabilities": "182806000", "otherNonCurrentLiabilities": "604982000", "totalNonCurrentLiabilities": "2981081000", "cashAndShortTermInvestments": "66972000", "commonStockSharesOutstanding": "151339634", "intangibleAssetsExcludingGoodwill": "47051000", "cashAndCashEquivalentsAtCarryingValue": "66972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83581000", "profitLoss": "None", "dividendPayout": "24960000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-536000", "operatingCashflow": "154830000", "capitalExpenditures": "194578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102157000", "cashflowFromInvestment": "-385656000", "stockBasedCompensation": "13775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-254309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1154614000, "cost_of_revenue": 840435000, "gross_profit": 314179000, "research_and_development": null, "selling_general_admin": 155203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66058000, "depreciation_amortisation": 145364000, "ebitda": 211422000, "interest_expense": 177611000, "interest_income": null, "other_non_operating": null, "pretax_income": -111553000, "tax_provision": -27972000, "effective_tax_rate": null, "net_income": -83581000, "net_income_continuing_ops": -83581000, "net_income_to_common": -83581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66972000, "short_term_investments": null, "net_receivables": 6757000, "inventory": 13171000, "other_current_assets": null, "total_current_assets": 113962000, "net_ppe": null, "goodwill": 833888000, "intangible_assets": 47051000, "goodwill_and_intangibles": 880939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3000073000, "total_assets": 3114035000, "short_term_debt": 37623000, "accounts_payable": 50457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182806000, "long_term_debt": 1129523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2981081000, "total_liabilities": 3163887000, "total_debt": 1167146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303159000, "total_equity": -49852000, "shares_outstanding": 151339634, "operating_cash_flow": 154830000, "stock_based_compensation": 13775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -385656000, "dividends_paid": 24960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102157000, "free_cash_flow": 349408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66058000", "ebitda": "211422000", "netIncome": "-83581000", "grossProfit": "314179000", "depreciation": "None", "totalRevenue": "1154614000", "costOfRevenue": "840435000", "interestIncome": "None", "incomeBeforeTax": "-111553000", "interestExpense": "177611000", "operatingIncome": "91590000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-27972000", "reportedCurrency": "USD", "netInterestIncome": "-177611000", "nonInterestIncome": "None", "operatingExpenses": "222589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "840435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145364000", "sellingGeneralAndAdministrative": "155203000", "netIncomeFromContinuingOperations": "-83581000" }, "balance": { "goodwill": "833888000", "inventory": "13171000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3114035000", "longTermDebt": "1129523000", "shortTermDebt": "37623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47051000", "reportedCurrency": "USD", "retainedEarnings": "-303159000", "totalLiabilities": "3163887000", "otherCurrentAssets": "27062000", "totalCurrentAssets": "113962000", "currentLongTermDebt": "9163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3000073000", "currentAccountsPayable": "50457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2409275000", "totalShareholderEquity": "-49852000", "capitalLeaseObligations": "1270589000", "otherCurrentLiabilities": "46904000", "totalCurrentLiabilities": "182806000", "otherNonCurrentLiabilities": "604982000", "totalNonCurrentLiabilities": "2981081000", "cashAndShortTermInvestments": "66972000", "commonStockSharesOutstanding": "151339634", "intangibleAssetsExcludingGoodwill": "47051000", "cashAndCashEquivalentsAtCarryingValue": "66972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83581000", "profitLoss": "None", "dividendPayout": "24960000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-536000", "operatingCashflow": "154830000", "capitalExpenditures": "194578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102157000", "cashflowFromInvestment": "-385656000", "stockBasedCompensation": "13775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-254309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 1058790000, "cost_of_revenue": 716384000, "gross_profit": 342406000, "ebit": 108656000, "ebitda": 218061000, "pretax_income": -2195000, "tax_provision": -84243000, "net_income": 82048000, "net_income_to_common": 82048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195633000, "total_current_assets": 230659000, "total_assets": 2841274000, "short_term_debt": 33204000, "long_term_debt": 1138687000, "total_debt": 1171891000, "total_liabilities": 2541724000, "total_equity": 299550000, "shares_outstanding": 175821396, "goodwill_and_intangibles": 844524000 }, "cash_flow": { "operating_cash_flow": 217787000, "capital_expenditure": 149537000, "free_cash_flow": 367324000, "dividends_paid": 3969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291540, "ticker_id": 2540, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108656000", "ebitda": "218061000", "netIncome": "82048000", "grossProfit": "342406000", "depreciation": "None", "totalRevenue": "1058790000", "costOfRevenue": "716384000", "interestIncome": "None", "incomeBeforeTax": "-2195000", "interestExpense": "110851000", "operatingIncome": "200800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-84243000", "reportedCurrency": "USD", "netInterestIncome": "-110851000", "nonInterestIncome": "None", "operatingExpenses": "141606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109405000", "sellingGeneralAndAdministrative": "137919000", "netIncomeFromContinuingOperations": "82048000" }, "balance": { "goodwill": "753538000", "inventory": "11470000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2841274000", "longTermDebt": "1138687000", "shortTermDebt": "33204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "90986000", "reportedCurrency": "USD", "retainedEarnings": "-219659000", "totalLiabilities": "2541724000", "otherCurrentAssets": "20464000", "totalCurrentAssets": "230659000", "currentLongTermDebt": "9338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2610615000", "currentAccountsPayable": "53513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2255636000", "totalShareholderEquity": "299550000", "capitalLeaseObligations": "1107611000", "otherCurrentLiabilities": "49071000", "totalCurrentLiabilities": "168711000", "otherNonCurrentLiabilities": "146421000", "totalNonCurrentLiabilities": "2373013000", "cashAndShortTermInvestments": "195633000", "commonStockSharesOutstanding": "175821396", "intangibleAssetsExcludingGoodwill": "90986000", "cashAndCashEquivalentsAtCarryingValue": "195633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82048000", "profitLoss": "None", "dividendPayout": "3969000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1007000", "operatingCashflow": "217787000", "capitalExpenditures": "149537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98957000", "cashflowFromInvestment": "-253218000", "stockBasedCompensation": "15742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1058790000, "cost_of_revenue": 716384000, "gross_profit": 342406000, "research_and_development": null, "selling_general_admin": 137919000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108656000, "depreciation_amortisation": 109405000, "ebitda": 218061000, "interest_expense": 110851000, "interest_income": null, "other_non_operating": null, "pretax_income": -2195000, "tax_provision": -84243000, "effective_tax_rate": null, "net_income": 82048000, "net_income_continuing_ops": 82048000, "net_income_to_common": 82048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195633000, "short_term_investments": null, "net_receivables": 3092000, "inventory": 11470000, "other_current_assets": null, "total_current_assets": 230659000, "net_ppe": null, "goodwill": 753538000, "intangible_assets": 90986000, "goodwill_and_intangibles": 844524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2610615000, "total_assets": 2841274000, "short_term_debt": 33204000, "accounts_payable": 53513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168711000, "long_term_debt": 1138687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373013000, "total_liabilities": 2541724000, "total_debt": 1171891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219659000, "total_equity": 299550000, "shares_outstanding": 175821396, "operating_cash_flow": 217787000, "stock_based_compensation": 15742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253218000, "dividends_paid": 3969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98957000, "free_cash_flow": 367324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108656000", "ebitda": "218061000", "netIncome": "82048000", "grossProfit": "342406000", "depreciation": "None", "totalRevenue": "1058790000", "costOfRevenue": "716384000", "interestIncome": "None", "incomeBeforeTax": "-2195000", "interestExpense": "110851000", "operatingIncome": "200800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-84243000", "reportedCurrency": "USD", "netInterestIncome": "-110851000", "nonInterestIncome": "None", "operatingExpenses": "141606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "716384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109405000", "sellingGeneralAndAdministrative": "137919000", "netIncomeFromContinuingOperations": "82048000" }, "balance": { "goodwill": "753538000", "inventory": "11470000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2841274000", "longTermDebt": "1138687000", "shortTermDebt": "33204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "90986000", "reportedCurrency": "USD", "retainedEarnings": "-219659000", "totalLiabilities": "2541724000", "otherCurrentAssets": "20464000", "totalCurrentAssets": "230659000", "currentLongTermDebt": "9338000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2610615000", "currentAccountsPayable": "53513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2255636000", "totalShareholderEquity": "299550000", "capitalLeaseObligations": "1107611000", "otherCurrentLiabilities": "49071000", "totalCurrentLiabilities": "168711000", "otherNonCurrentLiabilities": "146421000", "totalNonCurrentLiabilities": "2373013000", "cashAndShortTermInvestments": "195633000", "commonStockSharesOutstanding": "175821396", "intangibleAssetsExcludingGoodwill": "90986000", "cashAndCashEquivalentsAtCarryingValue": "195633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82048000", "profitLoss": "None", "dividendPayout": "3969000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1007000", "operatingCashflow": "217787000", "capitalExpenditures": "149537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98957000", "cashflowFromInvestment": "-253218000", "stockBasedCompensation": "15742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 911705000, "cost_of_revenue": 609971000, "gross_profit": 301734000, "ebit": 63836000, "ebitda": 170793000, "pretax_income": -30624000, "tax_provision": -690000, "net_income": -29934000, "net_income_to_common": -29934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132236000, "total_current_assets": 169294000, "total_assets": 1854425000, "short_term_debt": 4966000, "long_term_debt": 865090000, "total_debt": 870056000, "total_liabilities": 1662105000, "total_equity": 192320000, "shares_outstanding": 155837154, "goodwill_and_intangibles": 846685000 }, "cash_flow": { "operating_cash_flow": 177670000, "capital_expenditure": 164798000, "free_cash_flow": 342468000, "dividends_paid": 226000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291545, "ticker_id": 2540, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63836000", "ebitda": "170793000", "netIncome": "-29934000", "grossProfit": "301734000", "depreciation": "None", "totalRevenue": "911705000", "costOfRevenue": "609971000", "interestIncome": "None", "incomeBeforeTax": "-30624000", "interestExpense": "94460000", "operatingIncome": "116625000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-690000", "reportedCurrency": "USD", "netInterestIncome": "-94460000", "nonInterestIncome": "None", "operatingExpenses": "185109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106957000", "sellingGeneralAndAdministrative": "180702000", "netIncomeFromContinuingOperations": "-29934000" }, "balance": { "goodwill": "742669000", "inventory": "10310000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1854425000", "longTermDebt": "865090000", "shortTermDebt": "4966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "104016000", "reportedCurrency": "USD", "retainedEarnings": "-312851000", "totalLiabilities": "1662105000", "otherCurrentAssets": "21521000", "totalCurrentAssets": "169294000", "currentLongTermDebt": "4966000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685131000", "currentAccountsPayable": "38217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1267659000", "totalShareholderEquity": "192320000", "capitalLeaseObligations": "397603000", "otherCurrentLiabilities": "47297000", "totalCurrentLiabilities": "119160000", "otherNonCurrentLiabilities": "265370000", "totalNonCurrentLiabilities": "1542945000", "cashAndShortTermInvestments": "132236000", "commonStockSharesOutstanding": "155837154", "intangibleAssetsExcludingGoodwill": "104016000", "cashAndCashEquivalentsAtCarryingValue": "132236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29934000", "profitLoss": "None", "dividendPayout": "226000000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "177670000", "capitalExpenditures": "164798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12136000", "cashflowFromInvestment": "-220345000", "stockBasedCompensation": "50236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 911705000, "cost_of_revenue": 609971000, "gross_profit": 301734000, "research_and_development": null, "selling_general_admin": 180702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63836000, "depreciation_amortisation": 106957000, "ebitda": 170793000, "interest_expense": 94460000, "interest_income": null, "other_non_operating": null, "pretax_income": -30624000, "tax_provision": -690000, "effective_tax_rate": null, "net_income": -29934000, "net_income_continuing_ops": -29934000, "net_income_to_common": -29934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132236000, "short_term_investments": null, "net_receivables": 5227000, "inventory": 10310000, "other_current_assets": null, "total_current_assets": 169294000, "net_ppe": null, "goodwill": 742669000, "intangible_assets": 104016000, "goodwill_and_intangibles": 846685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1685131000, "total_assets": 1854425000, "short_term_debt": 4966000, "accounts_payable": 38217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119160000, "long_term_debt": 865090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1542945000, "total_liabilities": 1662105000, "total_debt": 870056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312851000, "total_equity": 192320000, "shares_outstanding": 155837154, "operating_cash_flow": 177670000, "stock_based_compensation": 50236000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220345000, "dividends_paid": 226000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12136000, "free_cash_flow": 342468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63836000", "ebitda": "170793000", "netIncome": "-29934000", "grossProfit": "301734000", "depreciation": "None", "totalRevenue": "911705000", "costOfRevenue": "609971000", "interestIncome": "None", "incomeBeforeTax": "-30624000", "interestExpense": "94460000", "operatingIncome": "116625000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-690000", "reportedCurrency": "USD", "netInterestIncome": "-94460000", "nonInterestIncome": "None", "operatingExpenses": "185109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106957000", "sellingGeneralAndAdministrative": "180702000", "netIncomeFromContinuingOperations": "-29934000" }, "balance": { "goodwill": "742669000", "inventory": "10310000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1854425000", "longTermDebt": "865090000", "shortTermDebt": "4966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "104016000", "reportedCurrency": "USD", "retainedEarnings": "-312851000", "totalLiabilities": "1662105000", "otherCurrentAssets": "21521000", "totalCurrentAssets": "169294000", "currentLongTermDebt": "4966000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685131000", "currentAccountsPayable": "38217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1267659000", "totalShareholderEquity": "192320000", "capitalLeaseObligations": "397603000", "otherCurrentLiabilities": "47297000", "totalCurrentLiabilities": "119160000", "otherNonCurrentLiabilities": "265370000", "totalNonCurrentLiabilities": "1542945000", "cashAndShortTermInvestments": "132236000", "commonStockSharesOutstanding": "155837154", "intangibleAssetsExcludingGoodwill": "104016000", "cashAndCashEquivalentsAtCarryingValue": "132236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29934000", "profitLoss": "None", "dividendPayout": "226000000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-1925000", "operatingCashflow": "177670000", "capitalExpenditures": "164798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12136000", "cashflowFromInvestment": "-220345000", "stockBasedCompensation": "50236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 395234000, "cost_of_revenue": 374255000, "gross_profit": 20979000, "ebit": -38639000, "ebitda": 53212000, "pretax_income": -127496000, "tax_provision": -1035000, "net_income": -126461000, "net_income_to_common": -126461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187093000, "total_current_assets": 207445000, "total_assets": 1782238000, "short_term_debt": 5058000, "long_term_debt": 870528000, "total_debt": 875586000, "total_liabilities": 1452115000, "total_equity": 330123000, "shares_outstanding": 165378145, "goodwill_and_intangibles": 831275000 }, "cash_flow": { "operating_cash_flow": 58232000, "capital_expenditure": 43197000, "free_cash_flow": 101429000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291550, "ticker_id": 2540, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38639000", "ebitda": "53212000", "netIncome": "-126461000", "grossProfit": "20979000", "depreciation": "None", "totalRevenue": "395234000", "costOfRevenue": "374255000", "interestIncome": "None", "incomeBeforeTax": "-127496000", "interestExpense": "88857000", "operatingIncome": "-38639000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-1035000", "reportedCurrency": "USD", "netInterestIncome": "-88857000", "nonInterestIncome": "None", "operatingExpenses": "59618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91851000", "sellingGeneralAndAdministrative": "78335000", "netIncomeFromContinuingOperations": "-126461000" }, "balance": { "goodwill": "726156000", "inventory": "8310000", "commonStock": "464837000", "currentDebt": "None", "investments": "None", "totalAssets": "1782238000", "longTermDebt": "870528000", "shortTermDebt": "5058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "105119000", "reportedCurrency": "USD", "retainedEarnings": "-266472000", "totalLiabilities": "1452115000", "otherCurrentAssets": "8742000", "totalCurrentAssets": "207445000", "currentLongTermDebt": "5058000", "longTermInvestments": "1230000", "shortTermInvestments": "None", "currentNetReceivables": "3300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1574793000", "currentAccountsPayable": "29489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1250184000", "totalShareholderEquity": "330123000", "capitalLeaseObligations": "374598000", "otherCurrentLiabilities": "50181000", "totalCurrentLiabilities": "107373000", "otherNonCurrentLiabilities": "87749000", "totalNonCurrentLiabilities": "1344742000", "cashAndShortTermInvestments": "187093000", "commonStockSharesOutstanding": "165378145", "intangibleAssetsExcludingGoodwill": "105119000", "cashAndCashEquivalentsAtCarryingValue": "187093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126461000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-137000", "operatingCashflow": "58232000", "capitalExpenditures": "43197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34805000", "cashflowFromInvestment": "-46676000", "stockBasedCompensation": "3164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395234000, "cost_of_revenue": 374255000, "gross_profit": 20979000, "research_and_development": null, "selling_general_admin": 78335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38639000, "depreciation_amortisation": 91851000, "ebitda": 53212000, "interest_expense": 88857000, "interest_income": null, "other_non_operating": null, "pretax_income": -127496000, "tax_provision": -1035000, "effective_tax_rate": null, "net_income": -126461000, "net_income_continuing_ops": -126461000, "net_income_to_common": -126461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187093000, "short_term_investments": null, "net_receivables": 3300000, "inventory": 8310000, "other_current_assets": null, "total_current_assets": 207445000, "net_ppe": null, "goodwill": 726156000, "intangible_assets": 105119000, "goodwill_and_intangibles": 831275000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1574793000, "total_assets": 1782238000, "short_term_debt": 5058000, "accounts_payable": 29489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107373000, "long_term_debt": 870528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1344742000, "total_liabilities": 1452115000, "total_debt": 875586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266472000, "total_equity": 330123000, "shares_outstanding": 165378145, "operating_cash_flow": 58232000, "stock_based_compensation": 3164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46676000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34805000, "free_cash_flow": 101429000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38639000", "ebitda": "53212000", "netIncome": "-126461000", "grossProfit": "20979000", "depreciation": "None", "totalRevenue": "395234000", "costOfRevenue": "374255000", "interestIncome": "None", "incomeBeforeTax": "-127496000", "interestExpense": "88857000", "operatingIncome": "-38639000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-1035000", "reportedCurrency": "USD", "netInterestIncome": "-88857000", "nonInterestIncome": "None", "operatingExpenses": "59618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91851000", "sellingGeneralAndAdministrative": "78335000", "netIncomeFromContinuingOperations": "-126461000" }, "balance": { "goodwill": "726156000", "inventory": "8310000", "commonStock": "464837000", "currentDebt": "None", "investments": "None", "totalAssets": "1782238000", "longTermDebt": "870528000", "shortTermDebt": "5058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "105119000", "reportedCurrency": "USD", "retainedEarnings": "-266472000", "totalLiabilities": "1452115000", "otherCurrentAssets": "8742000", "totalCurrentAssets": "207445000", "currentLongTermDebt": "5058000", "longTermInvestments": "1230000", "shortTermInvestments": "None", "currentNetReceivables": "3300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1574793000", "currentAccountsPayable": "29489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1250184000", "totalShareholderEquity": "330123000", "capitalLeaseObligations": "374598000", "otherCurrentLiabilities": "50181000", "totalCurrentLiabilities": "107373000", "otherNonCurrentLiabilities": "87749000", "totalNonCurrentLiabilities": "1344742000", "cashAndShortTermInvestments": "187093000", "commonStockSharesOutstanding": "165378145", "intangibleAssetsExcludingGoodwill": "105119000", "cashAndCashEquivalentsAtCarryingValue": "187093000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126461000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-137000", "operatingCashflow": "58232000", "capitalExpenditures": "43197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34805000", "cashflowFromInvestment": "-46676000", "stockBasedCompensation": "3164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 520431000, "cost_of_revenue": 443265000, "gross_profit": 77166000, "ebit": -1987000, "ebitda": 87247000, "pretax_income": -82629000, "tax_provision": 8263000, "net_income": -90892000, "net_income_to_common": -90892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140705000, "total_current_assets": 161640000, "total_assets": 1776446000, "short_term_debt": 5260000, "long_term_debt": null, "total_debt": 5260000, "total_liabilities": 1332634000, "total_equity": 443812000, "shares_outstanding": 165378145, "goodwill_and_intangibles": 826729000 }, "cash_flow": { "operating_cash_flow": 18822000, "capital_expenditure": 119711000, "free_cash_flow": 138533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291555, "ticker_id": 2540, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1987000", "ebitda": "87247000", "netIncome": "-90892000", "grossProfit": "77166000", "depreciation": "None", "totalRevenue": "520431000", "costOfRevenue": "443265000", "interestIncome": "None", "incomeBeforeTax": "-82629000", "interestExpense": "80642000", "operatingIncome": "-1987000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "8263000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89234000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "724932000", "inventory": "8167000", "commonStock": "160602000", "currentDebt": "None", "investments": "None", "totalAssets": "1776446000", "longTermDebt": "None", "shortTermDebt": "5260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "101797000", "reportedCurrency": "None", "retainedEarnings": "-102701000", "totalLiabilities": "1332634000", "otherCurrentAssets": "9010000", "totalCurrentAssets": "161640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614806000", "currentAccountsPayable": "16954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1197552000", "totalShareholderEquity": "443812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31039000", "totalCurrentLiabilities": "71375000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1261259000", "cashAndShortTermInvestments": "140705000", "commonStockSharesOutstanding": "165378145", "intangibleAssetsExcludingGoodwill": "101797000", "cashAndCashEquivalentsAtCarryingValue": "140705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "None", "changeInInventory": "-91000", "operatingCashflow": "18822000", "capitalExpenditures": "119711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137263000", "cashflowFromInvestment": "-129395000", "stockBasedCompensation": "3431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520431000, "cost_of_revenue": 443265000, "gross_profit": 77166000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1987000, "depreciation_amortisation": 89234000, "ebitda": 87247000, "interest_expense": 80642000, "interest_income": null, "other_non_operating": null, "pretax_income": -82629000, "tax_provision": 8263000, "effective_tax_rate": null, "net_income": -90892000, "net_income_continuing_ops": null, "net_income_to_common": -90892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140705000, "short_term_investments": null, "net_receivables": 3758000, "inventory": 8167000, "other_current_assets": null, "total_current_assets": 161640000, "net_ppe": null, "goodwill": 724932000, "intangible_assets": 101797000, "goodwill_and_intangibles": 826729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1614806000, "total_assets": 1776446000, "short_term_debt": 5260000, "accounts_payable": 16954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71375000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1261259000, "total_liabilities": 1332634000, "total_debt": 5260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102701000, "total_equity": 443812000, "shares_outstanding": 165378145, "operating_cash_flow": 18822000, "stock_based_compensation": 3431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 137263000, "free_cash_flow": 138533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1987000", "ebitda": "87247000", "netIncome": "-90892000", "grossProfit": "77166000", "depreciation": "None", "totalRevenue": "520431000", "costOfRevenue": "443265000", "interestIncome": "None", "incomeBeforeTax": "-82629000", "interestExpense": "80642000", "operatingIncome": "-1987000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "8263000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89234000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "724932000", "inventory": "8167000", "commonStock": "160602000", "currentDebt": "None", "investments": "None", "totalAssets": "1776446000", "longTermDebt": "None", "shortTermDebt": "5260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "101797000", "reportedCurrency": "None", "retainedEarnings": "-102701000", "totalLiabilities": "1332634000", "otherCurrentAssets": "9010000", "totalCurrentAssets": "161640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614806000", "currentAccountsPayable": "16954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1197552000", "totalShareholderEquity": "443812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31039000", "totalCurrentLiabilities": "71375000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1261259000", "cashAndShortTermInvestments": "140705000", "commonStockSharesOutstanding": "165378145", "intangibleAssetsExcludingGoodwill": "101797000", "cashAndCashEquivalentsAtCarryingValue": "140705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "None", "changeInInventory": "-91000", "operatingCashflow": "18822000", "capitalExpenditures": "119711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "137263000", "cashflowFromInvestment": "-129395000", "stockBasedCompensation": "3431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89234000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 342231000, "cost_of_revenue": 239490000, "gross_profit": 102741000, "ebit": 67134000, "ebitda": 99279000, "pretax_income": 22624000, "tax_provision": 5773000, "net_income": 16851000, "net_income_to_common": 16851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58654000, "total_current_assets": 120117000, "total_assets": 3266213000, "short_term_debt": 46613000, "long_term_debt": 1739134000, "total_debt": 1785747000, "total_liabilities": 3494559000, "total_equity": -228346000, "shares_outstanding": 139063980, "goodwill_and_intangibles": 939570999 }, "cash_flow": { "operating_cash_flow": 74197000, "capital_expenditure": 31298000, "free_cash_flow": 105495000, "dividends_paid": 8818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291527, "ticker_id": 2540, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67134000", "ebitda": "99279000", "netIncome": "16851000", "grossProfit": "102741000", "depreciation": "None", "totalRevenue": "342231000", "costOfRevenue": "239490000", "interestIncome": "None", "incomeBeforeTax": "22624000", "interestExpense": "50740000", "operatingIncome": "67134000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5773000", "reportedCurrency": "USD", "netInterestIncome": "-50740000", "nonInterestIncome": "None", "operatingExpenses": "35566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32145000", "sellingGeneralAndAdministrative": "35566000", "netIncomeFromContinuingOperations": "16851000" }, "balance": { "goodwill": "886568000", "inventory": "15094000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3266213000", "longTermDebt": "1739134000", "shortTermDebt": "46613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "53002999", "reportedCurrency": "USD", "retainedEarnings": "-322784000", "totalLiabilities": "3494559000", "otherCurrentAssets": "27891000", "totalCurrentAssets": "120117000", "currentLongTermDebt": "9573000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3146096000", "currentAccountsPayable": "41727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3239481000", "totalShareholderEquity": "-228346000", "capitalLeaseObligations": "1033535000", "otherCurrentLiabilities": "136369000", "totalCurrentLiabilities": "240010000", "otherNonCurrentLiabilities": "512428000", "totalNonCurrentLiabilities": "3254549000", "cashAndShortTermInvestments": "58654000", "commonStockSharesOutstanding": "139063980", "intangibleAssetsExcludingGoodwill": "53002999", "cashAndCashEquivalentsAtCarryingValue": "58654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16851000", "profitLoss": "None", "dividendPayout": "8818000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "937000", "operatingCashflow": "74197000", "capitalExpenditures": "31298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36018000", "cashflowFromInvestment": "-75541000", "stockBasedCompensation": "2993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342231000, "cost_of_revenue": 239490000, "gross_profit": 102741000, "research_and_development": null, "selling_general_admin": 35566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67134000, "depreciation_amortisation": 32145000, "ebitda": 99279000, "interest_expense": 50740000, "interest_income": null, "other_non_operating": null, "pretax_income": 22624000, "tax_provision": 5773000, "effective_tax_rate": null, "net_income": 16851000, "net_income_continuing_ops": 16851000, "net_income_to_common": 16851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58654000, "short_term_investments": null, "net_receivables": 18478000, "inventory": 15094000, "other_current_assets": null, "total_current_assets": 120117000, "net_ppe": null, "goodwill": 886568000, "intangible_assets": 53002999, "goodwill_and_intangibles": 939570999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3146096000, "total_assets": 3266213000, "short_term_debt": 46613000, "accounts_payable": 41727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240010000, "long_term_debt": 1739134000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3254549000, "total_liabilities": 3494559000, "total_debt": 1785747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -322784000, "total_equity": -228346000, "shares_outstanding": 139063980, "operating_cash_flow": 74197000, "stock_based_compensation": 2993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75541000, "dividends_paid": 8818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36018000, "free_cash_flow": 105495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67134000", "ebitda": "99279000", "netIncome": "16851000", "grossProfit": "102741000", "depreciation": "None", "totalRevenue": "342231000", "costOfRevenue": "239490000", "interestIncome": "None", "incomeBeforeTax": "22624000", "interestExpense": "50740000", "operatingIncome": "67134000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5773000", "reportedCurrency": "USD", "netInterestIncome": "-50740000", "nonInterestIncome": "None", "operatingExpenses": "35566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32145000", "sellingGeneralAndAdministrative": "35566000", "netIncomeFromContinuingOperations": "16851000" }, "balance": { "goodwill": "886568000", "inventory": "15094000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3266213000", "longTermDebt": "1739134000", "shortTermDebt": "46613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "53002999", "reportedCurrency": "USD", "retainedEarnings": "-322784000", "totalLiabilities": "3494559000", "otherCurrentAssets": "27891000", "totalCurrentAssets": "120117000", "currentLongTermDebt": "9573000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3146096000", "currentAccountsPayable": "41727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3239481000", "totalShareholderEquity": "-228346000", "capitalLeaseObligations": "1033535000", "otherCurrentLiabilities": "136369000", "totalCurrentLiabilities": "240010000", "otherNonCurrentLiabilities": "512428000", "totalNonCurrentLiabilities": "3254549000", "cashAndShortTermInvestments": "58654000", "commonStockSharesOutstanding": "139063980", "intangibleAssetsExcludingGoodwill": "53002999", "cashAndCashEquivalentsAtCarryingValue": "58654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16851000", "profitLoss": "None", "dividendPayout": "8818000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "937000", "operatingCashflow": "74197000", "capitalExpenditures": "31298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36018000", "cashflowFromInvestment": "-75541000", "stockBasedCompensation": "2993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32145000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 306861000, "cost_of_revenue": 231926000, "gross_profit": 74935000, "ebit": 53246000, "ebitda": 83668000, "pretax_income": 3130000, "tax_provision": 15786000, "net_income": -12656000, "net_income_to_common": -12656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95912000, "total_current_assets": 158661000, "total_assets": 3267881000, "short_term_debt": 42114000, "long_term_debt": 1761509000, "total_debt": 1803623000, "total_liabilities": 3500903000, "total_equity": -233022000, "shares_outstanding": 137343082, "goodwill_and_intangibles": 913930000 }, "cash_flow": { "operating_cash_flow": 48064000, "capital_expenditure": 32901000, "free_cash_flow": 80965000, "dividends_paid": 8876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291528, "ticker_id": 2540, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53246000", "ebitda": "83668000", "netIncome": "-12656000", "grossProfit": "74935000", "depreciation": "None", "totalRevenue": "306861000", "costOfRevenue": "231926000", "interestIncome": "None", "incomeBeforeTax": "3130000", "interestExpense": "50116000", "operatingIncome": "35965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15786000", "reportedCurrency": "USD", "netInterestIncome": "-50116000", "nonInterestIncome": "None", "operatingExpenses": "39072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30422000", "sellingGeneralAndAdministrative": "39072000", "netIncomeFromContinuingOperations": "-12656000" }, "balance": { "goodwill": "863391000", "inventory": "15776000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3267881000", "longTermDebt": "1761509000", "shortTermDebt": "42114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "50539000", "reportedCurrency": "USD", "retainedEarnings": "-339635000", "totalLiabilities": "3500903000", "otherCurrentAssets": "40596000", "totalCurrentAssets": "158661000", "currentLongTermDebt": "6604000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3109220000", "currentAccountsPayable": "38077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3823125000", "totalShareholderEquity": "-233022000", "capitalLeaseObligations": "1030678000", "otherCurrentLiabilities": "148383000", "totalCurrentLiabilities": "228574000", "otherNonCurrentLiabilities": "509394000", "totalNonCurrentLiabilities": "3272329000", "cashAndShortTermInvestments": "95912000", "commonStockSharesOutstanding": "137343082", "intangibleAssetsExcludingGoodwill": "50539000", "cashAndCashEquivalentsAtCarryingValue": "95912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10300000", "profitLoss": "None", "dividendPayout": "8876000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "351000", "operatingCashflow": "48064000", "capitalExpenditures": "32901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55655000", "cashflowFromInvestment": "-38994000", "stockBasedCompensation": "2833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306861000, "cost_of_revenue": 231926000, "gross_profit": 74935000, "research_and_development": null, "selling_general_admin": 39072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53246000, "depreciation_amortisation": 30422000, "ebitda": 83668000, "interest_expense": 50116000, "interest_income": null, "other_non_operating": null, "pretax_income": 3130000, "tax_provision": 15786000, "effective_tax_rate": null, "net_income": -12656000, "net_income_continuing_ops": -12656000, "net_income_to_common": -12656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95912000, "short_term_investments": null, "net_receivables": 6377000, "inventory": 15776000, "other_current_assets": null, "total_current_assets": 158661000, "net_ppe": null, "goodwill": 863391000, "intangible_assets": 50539000, "goodwill_and_intangibles": 913930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3109220000, "total_assets": 3267881000, "short_term_debt": 42114000, "accounts_payable": 38077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228574000, "long_term_debt": 1761509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3272329000, "total_liabilities": 3500903000, "total_debt": 1803623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -339635000, "total_equity": -233022000, "shares_outstanding": 137343082, "operating_cash_flow": 48064000, "stock_based_compensation": 2833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38994000, "dividends_paid": 8876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55655000, "free_cash_flow": 80965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53246000", "ebitda": "83668000", "netIncome": "-12656000", "grossProfit": "74935000", "depreciation": "None", "totalRevenue": "306861000", "costOfRevenue": "231926000", "interestIncome": "None", "incomeBeforeTax": "3130000", "interestExpense": "50116000", "operatingIncome": "35965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15786000", "reportedCurrency": "USD", "netInterestIncome": "-50116000", "nonInterestIncome": "None", "operatingExpenses": "39072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30422000", "sellingGeneralAndAdministrative": "39072000", "netIncomeFromContinuingOperations": "-12656000" }, "balance": { "goodwill": "863391000", "inventory": "15776000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3267881000", "longTermDebt": "1761509000", "shortTermDebt": "42114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "50539000", "reportedCurrency": "USD", "retainedEarnings": "-339635000", "totalLiabilities": "3500903000", "otherCurrentAssets": "40596000", "totalCurrentAssets": "158661000", "currentLongTermDebt": "6604000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3109220000", "currentAccountsPayable": "38077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3823125000", "totalShareholderEquity": "-233022000", "capitalLeaseObligations": "1030678000", "otherCurrentLiabilities": "148383000", "totalCurrentLiabilities": "228574000", "otherNonCurrentLiabilities": "509394000", "totalNonCurrentLiabilities": "3272329000", "cashAndShortTermInvestments": "95912000", "commonStockSharesOutstanding": "137343082", "intangibleAssetsExcludingGoodwill": "50539000", "cashAndCashEquivalentsAtCarryingValue": "95912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10300000", "profitLoss": "None", "dividendPayout": "8876000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "351000", "operatingCashflow": "48064000", "capitalExpenditures": "32901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55655000", "cashflowFromInvestment": "-38994000", "stockBasedCompensation": "2833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19066000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30422000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 292278000, "cost_of_revenue": 195005000, "gross_profit": 97273000, "ebit": 26842000, "ebitda": 60037000, "pretax_income": -26555000, "tax_provision": -12757000, "net_income": -13798000, "net_income_to_common": -13798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79088000, "total_current_assets": 128386000, "total_assets": 3195717000, "short_term_debt": 42455000, "long_term_debt": 1678896000, "total_debt": 1721351000, "total_liabilities": 3282121000, "total_equity": -86404000, "shares_outstanding": 138546333, "goodwill_and_intangibles": 886203000 }, "cash_flow": { "operating_cash_flow": -6408000, "capital_expenditure": 25898000, "free_cash_flow": 19490000, "dividends_paid": 8195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291529, "ticker_id": 2540, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26842000", "ebitda": "60037000", "netIncome": "-13798000", "grossProfit": "97273000", "depreciation": "None", "totalRevenue": "292278000", "costOfRevenue": "195005000", "interestIncome": "None", "incomeBeforeTax": "-26555000", "interestExpense": "53397000", "operatingIncome": "28246000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12757000", "reportedCurrency": "USD", "netInterestIncome": "-53397000", "nonInterestIncome": "None", "operatingExpenses": "69027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33195000", "sellingGeneralAndAdministrative": "35345000", "netIncomeFromContinuingOperations": "-13798000" }, "balance": { "goodwill": "841550000", "inventory": "15683000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3195717000", "longTermDebt": "1678896000", "shortTermDebt": "42455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "44653000", "reportedCurrency": "USD", "retainedEarnings": "-238465000", "totalLiabilities": "3282121000", "otherCurrentAssets": "27519000", "totalCurrentAssets": "128386000", "currentLongTermDebt": "3645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067331000", "currentAccountsPayable": "34379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2594706000", "totalShareholderEquity": "-86404000", "capitalLeaseObligations": "1037076000", "otherCurrentLiabilities": "63066000", "totalCurrentLiabilities": "201800000", "otherNonCurrentLiabilities": "540638000", "totalNonCurrentLiabilities": "3080321000", "cashAndShortTermInvestments": "79088000", "commonStockSharesOutstanding": "138546333", "intangibleAssetsExcludingGoodwill": "44653000", "cashAndCashEquivalentsAtCarryingValue": "79088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13798000", "profitLoss": "None", "dividendPayout": "8195000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "195000", "operatingCashflow": "-6408000", "capitalExpenditures": "25898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292671000", "cashflowFromInvestment": "-315147000", "stockBasedCompensation": "3486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292278000, "cost_of_revenue": 195005000, "gross_profit": 97273000, "research_and_development": null, "selling_general_admin": 35345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26842000, "depreciation_amortisation": 33195000, "ebitda": 60037000, "interest_expense": 53397000, "interest_income": null, "other_non_operating": null, "pretax_income": -26555000, "tax_provision": -12757000, "effective_tax_rate": null, "net_income": -13798000, "net_income_continuing_ops": -13798000, "net_income_to_common": -13798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79088000, "short_term_investments": null, "net_receivables": 6096000, "inventory": 15683000, "other_current_assets": null, "total_current_assets": 128386000, "net_ppe": null, "goodwill": 841550000, "intangible_assets": 44653000, "goodwill_and_intangibles": 886203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3067331000, "total_assets": 3195717000, "short_term_debt": 42455000, "accounts_payable": 34379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201800000, "long_term_debt": 1678896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3080321000, "total_liabilities": 3282121000, "total_debt": 1721351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238465000, "total_equity": -86404000, "shares_outstanding": 138546333, "operating_cash_flow": -6408000, "stock_based_compensation": 3486000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315147000, "dividends_paid": 8195000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292671000, "free_cash_flow": 19490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26842000", "ebitda": "60037000", "netIncome": "-13798000", "grossProfit": "97273000", "depreciation": "None", "totalRevenue": "292278000", "costOfRevenue": "195005000", "interestIncome": "None", "incomeBeforeTax": "-26555000", "interestExpense": "53397000", "operatingIncome": "28246000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12757000", "reportedCurrency": "USD", "netInterestIncome": "-53397000", "nonInterestIncome": "None", "operatingExpenses": "69027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33195000", "sellingGeneralAndAdministrative": "35345000", "netIncomeFromContinuingOperations": "-13798000" }, "balance": { "goodwill": "841550000", "inventory": "15683000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3195717000", "longTermDebt": "1678896000", "shortTermDebt": "42455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "44653000", "reportedCurrency": "USD", "retainedEarnings": "-238465000", "totalLiabilities": "3282121000", "otherCurrentAssets": "27519000", "totalCurrentAssets": "128386000", "currentLongTermDebt": "3645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067331000", "currentAccountsPayable": "34379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2594706000", "totalShareholderEquity": "-86404000", "capitalLeaseObligations": "1037076000", "otherCurrentLiabilities": "63066000", "totalCurrentLiabilities": "201800000", "otherNonCurrentLiabilities": "540638000", "totalNonCurrentLiabilities": "3080321000", "cashAndShortTermInvestments": "79088000", "commonStockSharesOutstanding": "138546333", "intangibleAssetsExcludingGoodwill": "44653000", "cashAndCashEquivalentsAtCarryingValue": "79088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13798000", "profitLoss": "None", "dividendPayout": "8195000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "195000", "operatingCashflow": "-6408000", "capitalExpenditures": "25898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292671000", "cashflowFromInvestment": "-315147000", "stockBasedCompensation": "3486000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8195000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33195000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 301182000, "cost_of_revenue": 207456000, "gross_profit": 93726000, "ebit": 29178000, "ebitda": 69604000, "pretax_income": -20314000, "tax_provision": 54402000, "net_income": -74716000, "net_income_to_common": -74716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59686000, "total_current_assets": 112550000, "total_assets": 3159739000, "short_term_debt": 43265000, "long_term_debt": 1300708000, "total_debt": 1343973000, "total_liabilities": 3331085000, "total_equity": -171346000, "shares_outstanding": 140203747, "goodwill_and_intangibles": 889913000 }, "cash_flow": { "operating_cash_flow": 22454000, "capital_expenditure": 23564000, "free_cash_flow": 46018000, "dividends_paid": 8176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291531, "ticker_id": 2540, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29178000", "ebitda": "69604000", "netIncome": "-74716000", "grossProfit": "93726000", "depreciation": "None", "totalRevenue": "301182000", "costOfRevenue": "207456000", "interestIncome": "None", "incomeBeforeTax": "-20314000", "interestExpense": "49492000", "operatingIncome": "15183000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "54402000", "reportedCurrency": "USD", "netInterestIncome": "-49492000", "nonInterestIncome": "None", "operatingExpenses": "78543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40426000", "sellingGeneralAndAdministrative": "32736000", "netIncomeFromContinuingOperations": "-74716000" }, "balance": { "goodwill": "844351000", "inventory": "15500000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3159739000", "longTermDebt": "1300708000", "shortTermDebt": "43265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "45562000", "reportedCurrency": "USD", "retainedEarnings": "-313181000", "totalLiabilities": "3331085000", "otherCurrentAssets": "29366000", "totalCurrentAssets": "112550000", "currentLongTermDebt": "10162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047189000", "currentAccountsPayable": "33863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2633826000", "totalShareholderEquity": "-171346000", "capitalLeaseObligations": "1322956000", "otherCurrentLiabilities": "70020000", "totalCurrentLiabilities": "194385000", "otherNonCurrentLiabilities": "541705000", "totalNonCurrentLiabilities": "3136700000", "cashAndShortTermInvestments": "59686000", "commonStockSharesOutstanding": "140203747", "intangibleAssetsExcludingGoodwill": "45562000", "cashAndCashEquivalentsAtCarryingValue": "59686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74716000", "profitLoss": "None", "dividendPayout": "8176000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "242000", "operatingCashflow": "22454000", "capitalExpenditures": "23564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11935000", "cashflowFromInvestment": "-53899000", "stockBasedCompensation": "3677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 301182000, "cost_of_revenue": 207456000, "gross_profit": 93726000, "research_and_development": null, "selling_general_admin": 32736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29178000, "depreciation_amortisation": 40426000, "ebitda": 69604000, "interest_expense": 49492000, "interest_income": null, "other_non_operating": null, "pretax_income": -20314000, "tax_provision": 54402000, "effective_tax_rate": null, "net_income": -74716000, "net_income_continuing_ops": -74716000, "net_income_to_common": -74716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59686000, "short_term_investments": null, "net_receivables": 7998000, "inventory": 15500000, "other_current_assets": null, "total_current_assets": 112550000, "net_ppe": null, "goodwill": 844351000, "intangible_assets": 45562000, "goodwill_and_intangibles": 889913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3047189000, "total_assets": 3159739000, "short_term_debt": 43265000, "accounts_payable": 33863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194385000, "long_term_debt": 1300708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3136700000, "total_liabilities": 3331085000, "total_debt": 1343973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313181000, "total_equity": -171346000, "shares_outstanding": 140203747, "operating_cash_flow": 22454000, "stock_based_compensation": 3677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53899000, "dividends_paid": 8176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11935000, "free_cash_flow": 46018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29178000", "ebitda": "69604000", "netIncome": "-74716000", "grossProfit": "93726000", "depreciation": "None", "totalRevenue": "301182000", "costOfRevenue": "207456000", "interestIncome": "None", "incomeBeforeTax": "-20314000", "interestExpense": "49492000", "operatingIncome": "15183000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "54402000", "reportedCurrency": "USD", "netInterestIncome": "-49492000", "nonInterestIncome": "None", "operatingExpenses": "78543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40426000", "sellingGeneralAndAdministrative": "32736000", "netIncomeFromContinuingOperations": "-74716000" }, "balance": { "goodwill": "844351000", "inventory": "15500000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "3159739000", "longTermDebt": "1300708000", "shortTermDebt": "43265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "45562000", "reportedCurrency": "USD", "retainedEarnings": "-313181000", "totalLiabilities": "3331085000", "otherCurrentAssets": "29366000", "totalCurrentAssets": "112550000", "currentLongTermDebt": "10162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3047189000", "currentAccountsPayable": "33863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2633826000", "totalShareholderEquity": "-171346000", "capitalLeaseObligations": "1322956000", "otherCurrentLiabilities": "70020000", "totalCurrentLiabilities": "194385000", "otherNonCurrentLiabilities": "541705000", "totalNonCurrentLiabilities": "3136700000", "cashAndShortTermInvestments": "59686000", "commonStockSharesOutstanding": "140203747", "intangibleAssetsExcludingGoodwill": "45562000", "cashAndCashEquivalentsAtCarryingValue": "59686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74716000", "profitLoss": "None", "dividendPayout": "8176000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "242000", "operatingCashflow": "22454000", "capitalExpenditures": "23564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11935000", "cashflowFromInvestment": "-53899000", "stockBasedCompensation": "3677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40426000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 339882000, "cost_of_revenue": 195812000, "gross_profit": 144070000, "ebit": 81054000, "ebitda": 121379000, "pretax_income": 31640000, "tax_provision": 18348000, "net_income": 13292000, "net_income_to_common": 13292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79088000, "total_current_assets": 128386000, "total_assets": 3195717000, "short_term_debt": 42455000, "long_term_debt": 1273231000, "total_debt": 1315686000, "total_liabilities": 3282121000, "total_equity": -86404000, "shares_outstanding": 147606436, "goodwill_and_intangibles": 886203000 }, "cash_flow": { "operating_cash_flow": 86620000, "capital_expenditure": 25497000, "free_cash_flow": 112117000, "dividends_paid": 8351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291532, "ticker_id": 2540, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81054000", "ebitda": "121379000", "netIncome": "13292000", "grossProfit": "144070000", "depreciation": "None", "totalRevenue": "339882000", "costOfRevenue": "195812000", "interestIncome": "None", "incomeBeforeTax": "31640000", "interestExpense": "49414000", "operatingIncome": "62185000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18348000", "reportedCurrency": "USD", "netInterestIncome": "-49414000", "nonInterestIncome": "None", "operatingExpenses": "81885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40325000", "sellingGeneralAndAdministrative": "41242000", "netIncomeFromContinuingOperations": "13292000" }, "balance": { "goodwill": "841550000", "inventory": "15683000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3195717000", "longTermDebt": "1273231000", "shortTermDebt": "42455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44653000", "reportedCurrency": "USD", "retainedEarnings": "-238465000", "totalLiabilities": "3282121000", "otherCurrentAssets": "27519000", "totalCurrentAssets": "128386000", "currentLongTermDebt": "10227000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067331000", "currentAccountsPayable": "34379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2594706000", "totalShareholderEquity": "-86404000", "capitalLeaseObligations": "1311248000", "otherCurrentLiabilities": "63066000", "totalCurrentLiabilities": "201800000", "otherNonCurrentLiabilities": "524071000", "totalNonCurrentLiabilities": "3080321000", "cashAndShortTermInvestments": "79088000", "commonStockSharesOutstanding": "147606436", "intangibleAssetsExcludingGoodwill": "44653000", "cashAndCashEquivalentsAtCarryingValue": "79088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13292000", "profitLoss": "None", "dividendPayout": "8351000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5000", "operatingCashflow": "86620000", "capitalExpenditures": "25497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55174000", "cashflowFromInvestment": "-33198000", "stockBasedCompensation": "8788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339882000, "cost_of_revenue": 195812000, "gross_profit": 144070000, "research_and_development": null, "selling_general_admin": 41242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81054000, "depreciation_amortisation": 40325000, "ebitda": 121379000, "interest_expense": 49414000, "interest_income": null, "other_non_operating": null, "pretax_income": 31640000, "tax_provision": 18348000, "effective_tax_rate": null, "net_income": 13292000, "net_income_continuing_ops": 13292000, "net_income_to_common": 13292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79088000, "short_term_investments": null, "net_receivables": 6096000, "inventory": 15683000, "other_current_assets": null, "total_current_assets": 128386000, "net_ppe": null, "goodwill": 841550000, "intangible_assets": 44653000, "goodwill_and_intangibles": 886203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3067331000, "total_assets": 3195717000, "short_term_debt": 42455000, "accounts_payable": 34379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201800000, "long_term_debt": 1273231000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3080321000, "total_liabilities": 3282121000, "total_debt": 1315686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238465000, "total_equity": -86404000, "shares_outstanding": 147606436, "operating_cash_flow": 86620000, "stock_based_compensation": 8788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33198000, "dividends_paid": 8351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55174000, "free_cash_flow": 112117000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81054000", "ebitda": "121379000", "netIncome": "13292000", "grossProfit": "144070000", "depreciation": "None", "totalRevenue": "339882000", "costOfRevenue": "195812000", "interestIncome": "None", "incomeBeforeTax": "31640000", "interestExpense": "49414000", "operatingIncome": "62185000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18348000", "reportedCurrency": "USD", "netInterestIncome": "-49414000", "nonInterestIncome": "None", "operatingExpenses": "81885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40325000", "sellingGeneralAndAdministrative": "41242000", "netIncomeFromContinuingOperations": "13292000" }, "balance": { "goodwill": "841550000", "inventory": "15683000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3195717000", "longTermDebt": "1273231000", "shortTermDebt": "42455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "44653000", "reportedCurrency": "USD", "retainedEarnings": "-238465000", "totalLiabilities": "3282121000", "otherCurrentAssets": "27519000", "totalCurrentAssets": "128386000", "currentLongTermDebt": "10227000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3067331000", "currentAccountsPayable": "34379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2594706000", "totalShareholderEquity": "-86404000", "capitalLeaseObligations": "1311248000", "otherCurrentLiabilities": "63066000", "totalCurrentLiabilities": "201800000", "otherNonCurrentLiabilities": "524071000", "totalNonCurrentLiabilities": "3080321000", "cashAndShortTermInvestments": "79088000", "commonStockSharesOutstanding": "147606436", "intangibleAssetsExcludingGoodwill": "44653000", "cashAndCashEquivalentsAtCarryingValue": "79088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13292000", "profitLoss": "None", "dividendPayout": "8351000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5000", "operatingCashflow": "86620000", "capitalExpenditures": "25497000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55174000", "cashflowFromInvestment": "-33198000", "stockBasedCompensation": "8788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19727000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40325000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 300074000, "cost_of_revenue": 176795000, "gross_profit": 123279000, "ebit": 65755000, "ebitda": 104873000, "pretax_income": 16960000, "tax_provision": -11347000, "net_income": 28307000, "net_income_to_common": 28307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80755000, "total_current_assets": 138024000, "total_assets": 3239985000, "short_term_debt": 41915000, "long_term_debt": 1275757000, "total_debt": 1317672000, "total_liabilities": 3295725000, "total_equity": -55740000, "shares_outstanding": 152957223, "goodwill_and_intangibles": 887600000 }, "cash_flow": { "operating_cash_flow": 38734000, "capital_expenditure": 50426000, "free_cash_flow": 89160000, "dividends_paid": 8472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291533, "ticker_id": 2540, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65755000", "ebitda": "104873000", "netIncome": "28307000", "grossProfit": "123279000", "depreciation": "None", "totalRevenue": "300074000", "costOfRevenue": "176795000", "interestIncome": "None", "incomeBeforeTax": "16960000", "interestExpense": "48795000", "operatingIncome": "46873000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11347000", "reportedCurrency": "USD", "netInterestIncome": "-48795000", "nonInterestIncome": "None", "operatingExpenses": "76406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39118000", "sellingGeneralAndAdministrative": "34384000", "netIncomeFromContinuingOperations": "28307000" }, "balance": { "goodwill": "841269000", "inventory": "15927000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3239985000", "longTermDebt": "1275757000", "shortTermDebt": "41915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "46331000", "reportedCurrency": "USD", "retainedEarnings": "-251757000", "totalLiabilities": "3295725000", "otherCurrentAssets": "35240000", "totalCurrentAssets": "138024000", "currentLongTermDebt": "10278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101961000", "currentAccountsPayable": "31675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602280000", "totalShareholderEquity": "-55740000", "capitalLeaseObligations": "1316245000", "otherCurrentLiabilities": "62206000", "totalCurrentLiabilities": "190958000", "otherNonCurrentLiabilities": "540395000", "totalNonCurrentLiabilities": "3104767000", "cashAndShortTermInvestments": "80755000", "commonStockSharesOutstanding": "152957223", "intangibleAssetsExcludingGoodwill": "46331000", "cashAndCashEquivalentsAtCarryingValue": "80755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28307000", "profitLoss": "None", "dividendPayout": "8472000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1531000", "operatingCashflow": "38734000", "capitalExpenditures": "50426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96905000", "cashflowFromInvestment": "-93290000", "stockBasedCompensation": "4664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300074000, "cost_of_revenue": 176795000, "gross_profit": 123279000, "research_and_development": null, "selling_general_admin": 34384000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65755000, "depreciation_amortisation": 39118000, "ebitda": 104873000, "interest_expense": 48795000, "interest_income": null, "other_non_operating": null, "pretax_income": 16960000, "tax_provision": -11347000, "effective_tax_rate": null, "net_income": 28307000, "net_income_continuing_ops": 28307000, "net_income_to_common": 28307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80755000, "short_term_investments": null, "net_receivables": 6102000, "inventory": 15927000, "other_current_assets": null, "total_current_assets": 138024000, "net_ppe": null, "goodwill": 841269000, "intangible_assets": 46331000, "goodwill_and_intangibles": 887600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3101961000, "total_assets": 3239985000, "short_term_debt": 41915000, "accounts_payable": 31675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190958000, "long_term_debt": 1275757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3104767000, "total_liabilities": 3295725000, "total_debt": 1317672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251757000, "total_equity": -55740000, "shares_outstanding": 152957223, "operating_cash_flow": 38734000, "stock_based_compensation": 4664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93290000, "dividends_paid": 8472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96905000, "free_cash_flow": 89160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65755000", "ebitda": "104873000", "netIncome": "28307000", "grossProfit": "123279000", "depreciation": "None", "totalRevenue": "300074000", "costOfRevenue": "176795000", "interestIncome": "None", "incomeBeforeTax": "16960000", "interestExpense": "48795000", "operatingIncome": "46873000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11347000", "reportedCurrency": "USD", "netInterestIncome": "-48795000", "nonInterestIncome": "None", "operatingExpenses": "76406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39118000", "sellingGeneralAndAdministrative": "34384000", "netIncomeFromContinuingOperations": "28307000" }, "balance": { "goodwill": "841269000", "inventory": "15927000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3239985000", "longTermDebt": "1275757000", "shortTermDebt": "41915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "46331000", "reportedCurrency": "USD", "retainedEarnings": "-251757000", "totalLiabilities": "3295725000", "otherCurrentAssets": "35240000", "totalCurrentAssets": "138024000", "currentLongTermDebt": "10278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3101961000", "currentAccountsPayable": "31675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602280000", "totalShareholderEquity": "-55740000", "capitalLeaseObligations": "1316245000", "otherCurrentLiabilities": "62206000", "totalCurrentLiabilities": "190958000", "otherNonCurrentLiabilities": "540395000", "totalNonCurrentLiabilities": "3104767000", "cashAndShortTermInvestments": "80755000", "commonStockSharesOutstanding": "152957223", "intangibleAssetsExcludingGoodwill": "46331000", "cashAndCashEquivalentsAtCarryingValue": "80755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28307000", "profitLoss": "None", "dividendPayout": "8472000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1531000", "operatingCashflow": "38734000", "capitalExpenditures": "50426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96905000", "cashflowFromInvestment": "-93290000", "stockBasedCompensation": "4664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39118000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 260195000, "cost_of_revenue": 174194000, "gross_profit": 86001000, "ebit": 61867000, "ebitda": 98850000, "pretax_income": 13197000, "tax_provision": -9898000, "net_income": 23095000, "net_income_to_common": 23095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38448000, "total_current_assets": 88149000, "total_assets": 3092426000, "short_term_debt": 37917000, "long_term_debt": 1130141000, "total_debt": 1168058000, "total_liabilities": 3132835000, "total_equity": -40409000, "shares_outstanding": 154957384, "goodwill_and_intangibles": 879072000 }, "cash_flow": { "operating_cash_flow": 29413000, "capital_expenditure": 41579000, "free_cash_flow": 70992000, "dividends_paid": 8552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291534, "ticker_id": 2540, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61867000", "ebitda": "98850000", "netIncome": "23095000", "grossProfit": "86001000", "depreciation": "None", "totalRevenue": "260195000", "costOfRevenue": "174194000", "interestIncome": "None", "incomeBeforeTax": "13197000", "interestExpense": "48670000", "operatingIncome": "12946000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9898000", "reportedCurrency": "USD", "netInterestIncome": "-48670000", "nonInterestIncome": "None", "operatingExpenses": "73055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36983000", "sellingGeneralAndAdministrative": "34811000", "netIncomeFromContinuingOperations": "23095000" }, "balance": { "goodwill": "833961000", "inventory": "13650000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3092426000", "longTermDebt": "1130141000", "shortTermDebt": "37917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "45111000", "reportedCurrency": "USD", "retainedEarnings": "-280064000", "totalLiabilities": "3132835000", "otherCurrentAssets": "30385000", "totalCurrentAssets": "88149000", "currentLongTermDebt": "9106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3004277000", "currentAccountsPayable": "47067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2416489000", "totalShareholderEquity": "-40409000", "capitalLeaseObligations": "1277242000", "otherCurrentLiabilities": "56140000", "totalCurrentLiabilities": "192320000", "otherNonCurrentLiabilities": "557814000", "totalNonCurrentLiabilities": "2940515000", "cashAndShortTermInvestments": "38448000", "commonStockSharesOutstanding": "154957384", "intangibleAssetsExcludingGoodwill": "45111000", "cashAndCashEquivalentsAtCarryingValue": "38448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23095000", "profitLoss": "None", "dividendPayout": "8552000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-483000", "operatingCashflow": "29413000", "capitalExpenditures": "41579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17806000", "cashflowFromInvestment": "-39924000", "stockBasedCompensation": "4503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260195000, "cost_of_revenue": 174194000, "gross_profit": 86001000, "research_and_development": null, "selling_general_admin": 34811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61867000, "depreciation_amortisation": 36983000, "ebitda": 98850000, "interest_expense": 48670000, "interest_income": null, "other_non_operating": null, "pretax_income": 13197000, "tax_provision": -9898000, "effective_tax_rate": null, "net_income": 23095000, "net_income_continuing_ops": 23095000, "net_income_to_common": 23095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38448000, "short_term_investments": null, "net_receivables": 5666000, "inventory": 13650000, "other_current_assets": null, "total_current_assets": 88149000, "net_ppe": null, "goodwill": 833961000, "intangible_assets": 45111000, "goodwill_and_intangibles": 879072000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3004277000, "total_assets": 3092426000, "short_term_debt": 37917000, "accounts_payable": 47067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192320000, "long_term_debt": 1130141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2940515000, "total_liabilities": 3132835000, "total_debt": 1168058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280064000, "total_equity": -40409000, "shares_outstanding": 154957384, "operating_cash_flow": 29413000, "stock_based_compensation": 4503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39924000, "dividends_paid": 8552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17806000, "free_cash_flow": 70992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61867000", "ebitda": "98850000", "netIncome": "23095000", "grossProfit": "86001000", "depreciation": "None", "totalRevenue": "260195000", "costOfRevenue": "174194000", "interestIncome": "None", "incomeBeforeTax": "13197000", "interestExpense": "48670000", "operatingIncome": "12946000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9898000", "reportedCurrency": "USD", "netInterestIncome": "-48670000", "nonInterestIncome": "None", "operatingExpenses": "73055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36983000", "sellingGeneralAndAdministrative": "34811000", "netIncomeFromContinuingOperations": "23095000" }, "balance": { "goodwill": "833961000", "inventory": "13650000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3092426000", "longTermDebt": "1130141000", "shortTermDebt": "37917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "45111000", "reportedCurrency": "USD", "retainedEarnings": "-280064000", "totalLiabilities": "3132835000", "otherCurrentAssets": "30385000", "totalCurrentAssets": "88149000", "currentLongTermDebt": "9106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3004277000", "currentAccountsPayable": "47067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2416489000", "totalShareholderEquity": "-40409000", "capitalLeaseObligations": "1277242000", "otherCurrentLiabilities": "56140000", "totalCurrentLiabilities": "192320000", "otherNonCurrentLiabilities": "557814000", "totalNonCurrentLiabilities": "2940515000", "cashAndShortTermInvestments": "38448000", "commonStockSharesOutstanding": "154957384", "intangibleAssetsExcludingGoodwill": "45111000", "cashAndCashEquivalentsAtCarryingValue": "38448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23095000", "profitLoss": "None", "dividendPayout": "8552000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-483000", "operatingCashflow": "29413000", "capitalExpenditures": "41579000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17806000", "cashflowFromInvestment": "-39924000", "stockBasedCompensation": "4503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36983000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 283868000, "cost_of_revenue": 216530000, "gross_profit": 67338000, "ebit": -45180000, "ebitda": -4566000, "pretax_income": -92216000, "tax_provision": -30039000, "net_income": -62177000, "net_income_to_common": -62177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66972000, "total_current_assets": 113962000, "total_assets": 3114035000, "short_term_debt": 37623000, "long_term_debt": 1129523000, "total_debt": 1167146000, "total_liabilities": 3163887000, "total_equity": -49852000, "shares_outstanding": 154607255, "goodwill_and_intangibles": 880939000 }, "cash_flow": { "operating_cash_flow": 6732000, "capital_expenditure": 47256000, "free_cash_flow": 53988000, "dividends_paid": 12261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291536, "ticker_id": 2540, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45180000", "ebitda": "-4566000", "netIncome": "-62177000", "grossProfit": "67338000", "depreciation": "None", "totalRevenue": "283868000", "costOfRevenue": "216530000", "interestIncome": "None", "incomeBeforeTax": "-92216000", "interestExpense": "47036000", "operatingIncome": "-34255000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30039000", "reportedCurrency": "USD", "netInterestIncome": "-47036000", "nonInterestIncome": "None", "operatingExpenses": "101593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40614000", "sellingGeneralAndAdministrative": "40438000", "netIncomeFromContinuingOperations": "-62177000" }, "balance": { "goodwill": "833888000", "inventory": "13171000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3114035000", "longTermDebt": "1129523000", "shortTermDebt": "37623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47051000", "reportedCurrency": "USD", "retainedEarnings": "-303159000", "totalLiabilities": "3163887000", "otherCurrentAssets": "27062000", "totalCurrentAssets": "113962000", "currentLongTermDebt": "9163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3000073000", "currentAccountsPayable": "50457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2409275000", "totalShareholderEquity": "-49852000", "capitalLeaseObligations": "1270589000", "otherCurrentLiabilities": "46904000", "totalCurrentLiabilities": "182806000", "otherNonCurrentLiabilities": "604982000", "totalNonCurrentLiabilities": "2981081000", "cashAndShortTermInvestments": "66972000", "commonStockSharesOutstanding": "154607255", "intangibleAssetsExcludingGoodwill": "47051000", "cashAndCashEquivalentsAtCarryingValue": "66972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62177000", "profitLoss": "None", "dividendPayout": "12261000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1941000", "operatingCashflow": "6732000", "capitalExpenditures": "47256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52130000", "cashflowFromInvestment": "-99696000", "stockBasedCompensation": "4032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283868000, "cost_of_revenue": 216530000, "gross_profit": 67338000, "research_and_development": null, "selling_general_admin": 40438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45180000, "depreciation_amortisation": 40614000, "ebitda": -4566000, "interest_expense": 47036000, "interest_income": null, "other_non_operating": null, "pretax_income": -92216000, "tax_provision": -30039000, "effective_tax_rate": null, "net_income": -62177000, "net_income_continuing_ops": -62177000, "net_income_to_common": -62177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66972000, "short_term_investments": null, "net_receivables": 6757000, "inventory": 13171000, "other_current_assets": null, "total_current_assets": 113962000, "net_ppe": null, "goodwill": 833888000, "intangible_assets": 47051000, "goodwill_and_intangibles": 880939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3000073000, "total_assets": 3114035000, "short_term_debt": 37623000, "accounts_payable": 50457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182806000, "long_term_debt": 1129523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2981081000, "total_liabilities": 3163887000, "total_debt": 1167146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303159000, "total_equity": -49852000, "shares_outstanding": 154607255, "operating_cash_flow": 6732000, "stock_based_compensation": 4032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99696000, "dividends_paid": 12261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52130000, "free_cash_flow": 53988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45180000", "ebitda": "-4566000", "netIncome": "-62177000", "grossProfit": "67338000", "depreciation": "None", "totalRevenue": "283868000", "costOfRevenue": "216530000", "interestIncome": "None", "incomeBeforeTax": "-92216000", "interestExpense": "47036000", "operatingIncome": "-34255000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30039000", "reportedCurrency": "USD", "netInterestIncome": "-47036000", "nonInterestIncome": "None", "operatingExpenses": "101593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "216530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40614000", "sellingGeneralAndAdministrative": "40438000", "netIncomeFromContinuingOperations": "-62177000" }, "balance": { "goodwill": "833888000", "inventory": "13171000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "3114035000", "longTermDebt": "1129523000", "shortTermDebt": "37623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "47051000", "reportedCurrency": "USD", "retainedEarnings": "-303159000", "totalLiabilities": "3163887000", "otherCurrentAssets": "27062000", "totalCurrentAssets": "113962000", "currentLongTermDebt": "9163000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3000073000", "currentAccountsPayable": "50457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2409275000", "totalShareholderEquity": "-49852000", "capitalLeaseObligations": "1270589000", "otherCurrentLiabilities": "46904000", "totalCurrentLiabilities": "182806000", "otherNonCurrentLiabilities": "604982000", "totalNonCurrentLiabilities": "2981081000", "cashAndShortTermInvestments": "66972000", "commonStockSharesOutstanding": "154607255", "intangibleAssetsExcludingGoodwill": "47051000", "cashAndCashEquivalentsAtCarryingValue": "66972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62177000", "profitLoss": "None", "dividendPayout": "12261000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1941000", "operatingCashflow": "6732000", "capitalExpenditures": "47256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52130000", "cashflowFromInvestment": "-99696000", "stockBasedCompensation": "4032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40614000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 337670000, "cost_of_revenue": 225894000, "gross_profit": 111776000, "ebit": 79877000, "ebitda": 116204000, "pretax_income": 32987000, "tax_provision": 9141000, "net_income": 23846000, "net_income_to_common": 23846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212429000, "total_current_assets": 261844000, "total_assets": 3231534000, "short_term_debt": 40366000, "long_term_debt": 1131803000, "total_debt": 1172169000, "total_liabilities": 3173758000, "total_equity": 57776000, "shares_outstanding": 157874876, "goodwill_and_intangibles": 954471000 }, "cash_flow": { "operating_cash_flow": 76899000, "capital_expenditure": 33476000, "free_cash_flow": 110375000, "dividends_paid": 8730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291537, "ticker_id": 2540, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79877000", "ebitda": "116204000", "netIncome": "23846000", "grossProfit": "111776000", "depreciation": "None", "totalRevenue": "337670000", "costOfRevenue": "225894000", "interestIncome": "None", "incomeBeforeTax": "32987000", "interestExpense": "46890000", "operatingIncome": "71012000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9141000", "reportedCurrency": "USD", "netInterestIncome": "-46890000", "nonInterestIncome": "None", "operatingExpenses": "40764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36327000", "sellingGeneralAndAdministrative": "39488000", "netIncomeFromContinuingOperations": "23846000" }, "balance": { "goodwill": "832311000", "inventory": "14955000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "3231534000", "longTermDebt": "1131803000", "shortTermDebt": "40366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "122160000", "reportedCurrency": "USD", "retainedEarnings": "-240982000", "totalLiabilities": "3173758000", "otherCurrentAssets": "28792000", "totalCurrentAssets": "261844000", "currentLongTermDebt": "9203000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2969690000", "currentAccountsPayable": "55565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2413493000", "totalShareholderEquity": "57776000", "capitalLeaseObligations": "1272487000", "otherCurrentLiabilities": "45213000", "totalCurrentLiabilities": "203744000", "otherNonCurrentLiabilities": "592566000", "totalNonCurrentLiabilities": "2970014000", "cashAndShortTermInvestments": "212429000", "commonStockSharesOutstanding": "157874876", "intangibleAssetsExcludingGoodwill": "122160000", "cashAndCashEquivalentsAtCarryingValue": "212429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23846000", "profitLoss": "None", "dividendPayout": "8730000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-369000", "operatingCashflow": "76899000", "capitalExpenditures": "33476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15451000", "cashflowFromInvestment": "-39294000", "stockBasedCompensation": "4143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337670000, "cost_of_revenue": 225894000, "gross_profit": 111776000, "research_and_development": null, "selling_general_admin": 39488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79877000, "depreciation_amortisation": 36327000, "ebitda": 116204000, "interest_expense": 46890000, "interest_income": null, "other_non_operating": null, "pretax_income": 32987000, "tax_provision": 9141000, "effective_tax_rate": null, "net_income": 23846000, "net_income_continuing_ops": 23846000, "net_income_to_common": 23846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212429000, "short_term_investments": null, "net_receivables": 5668000, "inventory": 14955000, "other_current_assets": null, "total_current_assets": 261844000, "net_ppe": null, "goodwill": 832311000, "intangible_assets": 122160000, "goodwill_and_intangibles": 954471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2969690000, "total_assets": 3231534000, "short_term_debt": 40366000, "accounts_payable": 55565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203744000, "long_term_debt": 1131803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2970014000, "total_liabilities": 3173758000, "total_debt": 1172169000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -240982000, "total_equity": 57776000, "shares_outstanding": 157874876, "operating_cash_flow": 76899000, "stock_based_compensation": 4143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39294000, "dividends_paid": 8730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15451000, "free_cash_flow": 110375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79877000", "ebitda": "116204000", "netIncome": "23846000", "grossProfit": "111776000", "depreciation": "None", "totalRevenue": "337670000", "costOfRevenue": "225894000", "interestIncome": "None", "incomeBeforeTax": "32987000", "interestExpense": "46890000", "operatingIncome": "71012000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9141000", "reportedCurrency": "USD", "netInterestIncome": "-46890000", "nonInterestIncome": "None", "operatingExpenses": "40764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36327000", "sellingGeneralAndAdministrative": "39488000", "netIncomeFromContinuingOperations": "23846000" }, "balance": { "goodwill": "832311000", "inventory": "14955000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "3231534000", "longTermDebt": "1131803000", "shortTermDebt": "40366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "122160000", "reportedCurrency": "USD", "retainedEarnings": "-240982000", "totalLiabilities": "3173758000", "otherCurrentAssets": "28792000", "totalCurrentAssets": "261844000", "currentLongTermDebt": "9203000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2969690000", "currentAccountsPayable": "55565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2413493000", "totalShareholderEquity": "57776000", "capitalLeaseObligations": "1272487000", "otherCurrentLiabilities": "45213000", "totalCurrentLiabilities": "203744000", "otherNonCurrentLiabilities": "592566000", "totalNonCurrentLiabilities": "2970014000", "cashAndShortTermInvestments": "212429000", "commonStockSharesOutstanding": "157874876", "intangibleAssetsExcludingGoodwill": "122160000", "cashAndCashEquivalentsAtCarryingValue": "212429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23846000", "profitLoss": "None", "dividendPayout": "8730000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-369000", "operatingCashflow": "76899000", "capitalExpenditures": "33476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15451000", "cashflowFromInvestment": "-39294000", "stockBasedCompensation": "4143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36327000", "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": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 305671000, "cost_of_revenue": 180499000, "gross_profit": 125172000, "ebit": -14624000, "ebitda": 22447000, "pretax_income": -60860000, "tax_provision": 2609000, "net_income": -63469000, "net_income_to_common": -63469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189955000, "total_current_assets": 237369000, "total_assets": 3192162000, "short_term_debt": 40966000, "long_term_debt": 1134076000, "total_debt": 1175042000, "total_liabilities": 3152806000, "total_equity": 39356000, "shares_outstanding": 149805531, "goodwill_and_intangibles": 947941000 }, "cash_flow": { "operating_cash_flow": 55116000, "capital_expenditure": 63060000, "free_cash_flow": 118176000, "dividends_paid": 3969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291538, "ticker_id": 2540, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14624000", "ebitda": "22447000", "netIncome": "-63469000", "grossProfit": "125172000", "depreciation": "None", "totalRevenue": "305671000", "costOfRevenue": "180499000", "interestIncome": "None", "incomeBeforeTax": "-60860000", "interestExpense": "46236000", "operatingIncome": "49477000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2609000", "reportedCurrency": "USD", "netInterestIncome": "-46236000", "nonInterestIncome": "None", "operatingExpenses": "75695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37071000", "sellingGeneralAndAdministrative": "35835000", "netIncomeFromContinuingOperations": "-63469000" }, "balance": { "goodwill": "826619000", "inventory": "14166000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "3192162000", "longTermDebt": "1134076000", "shortTermDebt": "40966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "121322000", "reportedCurrency": "USD", "retainedEarnings": "-264909000", "totalLiabilities": "3152806000", "otherCurrentAssets": "26373000", "totalCurrentAssets": "237369000", "currentLongTermDebt": "9248000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2954793000", "currentAccountsPayable": "51353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2394931000", "totalShareholderEquity": "39356000", "capitalLeaseObligations": "1251607000", "otherCurrentLiabilities": "47082000", "totalCurrentLiabilities": "195133000", "otherNonCurrentLiabilities": "599508000", "totalNonCurrentLiabilities": "2957673000", "cashAndShortTermInvestments": "189955000", "commonStockSharesOutstanding": "149805531", "intangibleAssetsExcludingGoodwill": "121322000", "cashAndCashEquivalentsAtCarryingValue": "189955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63469000", "profitLoss": "None", "dividendPayout": "3969000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-930000", "operatingCashflow": "55116000", "capitalExpenditures": "63060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164647000", "cashflowFromInvestment": "-70090000", "stockBasedCompensation": "3689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305671000, "cost_of_revenue": 180499000, "gross_profit": 125172000, "research_and_development": null, "selling_general_admin": 35835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14624000, "depreciation_amortisation": 37071000, "ebitda": 22447000, "interest_expense": 46236000, "interest_income": null, "other_non_operating": null, "pretax_income": -60860000, "tax_provision": 2609000, "effective_tax_rate": null, "net_income": -63469000, "net_income_continuing_ops": -63469000, "net_income_to_common": -63469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189955000, "short_term_investments": null, "net_receivables": 6875000, "inventory": 14166000, "other_current_assets": null, "total_current_assets": 237369000, "net_ppe": null, "goodwill": 826619000, "intangible_assets": 121322000, "goodwill_and_intangibles": 947941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2954793000, "total_assets": 3192162000, "short_term_debt": 40966000, "accounts_payable": 51353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195133000, "long_term_debt": 1134076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2957673000, "total_liabilities": 3152806000, "total_debt": 1175042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264909000, "total_equity": 39356000, "shares_outstanding": 149805531, "operating_cash_flow": 55116000, "stock_based_compensation": 3689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70090000, "dividends_paid": 3969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 164647000, "free_cash_flow": 118176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14624000", "ebitda": "22447000", "netIncome": "-63469000", "grossProfit": "125172000", "depreciation": "None", "totalRevenue": "305671000", "costOfRevenue": "180499000", "interestIncome": "None", "incomeBeforeTax": "-60860000", "interestExpense": "46236000", "operatingIncome": "49477000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2609000", "reportedCurrency": "USD", "netInterestIncome": "-46236000", "nonInterestIncome": "None", "operatingExpenses": "75695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37071000", "sellingGeneralAndAdministrative": "35835000", "netIncomeFromContinuingOperations": "-63469000" }, "balance": { "goodwill": "826619000", "inventory": "14166000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "3192162000", "longTermDebt": "1134076000", "shortTermDebt": "40966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "121322000", "reportedCurrency": "USD", "retainedEarnings": "-264909000", "totalLiabilities": "3152806000", "otherCurrentAssets": "26373000", "totalCurrentAssets": "237369000", "currentLongTermDebt": "9248000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2954793000", "currentAccountsPayable": "51353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2394931000", "totalShareholderEquity": "39356000", "capitalLeaseObligations": "1251607000", "otherCurrentLiabilities": "47082000", "totalCurrentLiabilities": "195133000", "otherNonCurrentLiabilities": "599508000", "totalNonCurrentLiabilities": "2957673000", "cashAndShortTermInvestments": "189955000", "commonStockSharesOutstanding": "149805531", "intangibleAssetsExcludingGoodwill": "121322000", "cashAndCashEquivalentsAtCarryingValue": "189955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63469000", "profitLoss": "None", "dividendPayout": "3969000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-930000", "operatingCashflow": "55116000", "capitalExpenditures": "63060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "164647000", "cashflowFromInvestment": "-70090000", "stockBasedCompensation": "3689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 227405000, "cost_of_revenue": 153112000, "gross_profit": 74293000, "ebit": 45985000, "ebitda": 77337000, "pretax_income": 8536000, "tax_provision": -9683000, "net_income": 18219000, "net_income_to_common": 18219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40088000, "total_current_assets": 78820000, "total_assets": 2987396000, "short_term_debt": 35789000, "long_term_debt": null, "total_debt": 35789000, "total_liabilities": 2801294000, "total_equity": 186102000, "shares_outstanding": 168903508, "goodwill_and_intangibles": 946401000 }, "cash_flow": { "operating_cash_flow": 16083000, "capital_expenditure": 50786000, "free_cash_flow": 66869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291539, "ticker_id": 2540, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45985000", "ebitda": "77337000", "netIncome": "18219000", "grossProfit": "74293000", "depreciation": "None", "totalRevenue": "227405000", "costOfRevenue": "153112000", "interestIncome": "None", "incomeBeforeTax": "8536000", "interestExpense": "37449000", "operatingIncome": "5356000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-9683000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31352000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "825522000", "inventory": "13183000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "2987396000", "longTermDebt": "None", "shortTermDebt": "35789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "120879000", "reportedCurrency": "None", "retainedEarnings": "-201440000", "totalLiabilities": "2801294000", "otherCurrentAssets": "21462000", "totalCurrentAssets": "78820000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2908576000", "currentAccountsPayable": "57304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2532817000", "totalShareholderEquity": "186102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53557000", "totalCurrentLiabilities": "193603000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2607691000", "cashAndShortTermInvestments": "40088000", "commonStockSharesOutstanding": "168903508", "intangibleAssetsExcludingGoodwill": "120879000", "cashAndCashEquivalentsAtCarryingValue": "40088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-1178000", "operatingCashflow": "16083000", "capitalExpenditures": "50786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5091000", "cashflowFromInvestment": "-176576000", "stockBasedCompensation": "1911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227405000, "cost_of_revenue": 153112000, "gross_profit": 74293000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45985000, "depreciation_amortisation": 31352000, "ebitda": 77337000, "interest_expense": 37449000, "interest_income": null, "other_non_operating": null, "pretax_income": 8536000, "tax_provision": -9683000, "effective_tax_rate": null, "net_income": 18219000, "net_income_continuing_ops": null, "net_income_to_common": 18219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40088000, "short_term_investments": null, "net_receivables": 4087000, "inventory": 13183000, "other_current_assets": null, "total_current_assets": 78820000, "net_ppe": null, "goodwill": 825522000, "intangible_assets": 120879000, "goodwill_and_intangibles": 946401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2908576000, "total_assets": 2987396000, "short_term_debt": 35789000, "accounts_payable": 57304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193603000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2607691000, "total_liabilities": 2801294000, "total_debt": 35789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201440000, "total_equity": 186102000, "shares_outstanding": 168903508, "operating_cash_flow": 16083000, "stock_based_compensation": 1911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176576000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5091000, "free_cash_flow": 66869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45985000", "ebitda": "77337000", "netIncome": "18219000", "grossProfit": "74293000", "depreciation": "None", "totalRevenue": "227405000", "costOfRevenue": "153112000", "interestIncome": "None", "incomeBeforeTax": "8536000", "interestExpense": "37449000", "operatingIncome": "5356000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-9683000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31352000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "825522000", "inventory": "13183000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "2987396000", "longTermDebt": "None", "shortTermDebt": "35789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "120879000", "reportedCurrency": "None", "retainedEarnings": "-201440000", "totalLiabilities": "2801294000", "otherCurrentAssets": "21462000", "totalCurrentAssets": "78820000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2908576000", "currentAccountsPayable": "57304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2532817000", "totalShareholderEquity": "186102000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53557000", "totalCurrentLiabilities": "193603000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2607691000", "cashAndShortTermInvestments": "40088000", "commonStockSharesOutstanding": "168903508", "intangibleAssetsExcludingGoodwill": "120879000", "cashAndCashEquivalentsAtCarryingValue": "40088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-1178000", "operatingCashflow": "16083000", "capitalExpenditures": "50786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5091000", "cashflowFromInvestment": "-176576000", "stockBasedCompensation": "1911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "income_statement": { "revenue": 239420000, "cost_of_revenue": 182172000, "gross_profit": 57248000, "ebit": 91477000, "ebitda": 115868000, "pretax_income": 60692000, "tax_provision": -85528000, "net_income": 146220000, "net_income_to_common": 146220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195633000, "total_current_assets": 230659000, "total_assets": 2841274000, "short_term_debt": 33204000, "long_term_debt": null, "total_debt": 33204000, "total_liabilities": 2541724000, "total_equity": 299550000, "shares_outstanding": 173495901, "goodwill_and_intangibles": 844524000 }, "cash_flow": { "operating_cash_flow": 8985000, "capital_expenditure": 37471000, "free_cash_flow": 46456000, "dividends_paid": 3969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291541, "ticker_id": 2540, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:44.014079+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91477000", "ebitda": "115868000", "netIncome": "146220000", "grossProfit": "57248000", "depreciation": "None", "totalRevenue": "239420000", "costOfRevenue": "182172000", "interestIncome": "None", "incomeBeforeTax": "60692000", "interestExpense": "30785000", "operatingIncome": "19507000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-85528000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24391000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "753538000", "inventory": "11470000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2841274000", "longTermDebt": "None", "shortTermDebt": "33204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "90986000", "reportedCurrency": "None", "retainedEarnings": "-219659000", "totalLiabilities": "2541724000", "otherCurrentAssets": "20464000", "totalCurrentAssets": "230659000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2610615000", "currentAccountsPayable": "53513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2255636000", "totalShareholderEquity": "299550000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49071000", "totalCurrentLiabilities": "168711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2373013000", "cashAndShortTermInvestments": "195633000", "commonStockSharesOutstanding": "173495901", "intangibleAssetsExcludingGoodwill": "90986000", "cashAndCashEquivalentsAtCarryingValue": "195633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146220000", "profitLoss": "None", "dividendPayout": "3969000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "403000", "operatingCashflow": "8985000", "capitalExpenditures": "37471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90993000", "cashflowFromInvestment": "-65269000", "stockBasedCompensation": "3851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239420000, "cost_of_revenue": 182172000, "gross_profit": 57248000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91477000, "depreciation_amortisation": 24391000, "ebitda": 115868000, "interest_expense": 30785000, "interest_income": null, "other_non_operating": null, "pretax_income": 60692000, "tax_provision": -85528000, "effective_tax_rate": null, "net_income": 146220000, "net_income_continuing_ops": null, "net_income_to_common": 146220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195633000, "short_term_investments": null, "net_receivables": 3092000, "inventory": 11470000, "other_current_assets": null, "total_current_assets": 230659000, "net_ppe": null, "goodwill": 753538000, "intangible_assets": 90986000, "goodwill_and_intangibles": 844524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2610615000, "total_assets": 2841274000, "short_term_debt": 33204000, "accounts_payable": 53513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168711000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2373013000, "total_liabilities": 2541724000, "total_debt": 33204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219659000, "total_equity": 299550000, "shares_outstanding": 173495901, "operating_cash_flow": 8985000, "stock_based_compensation": 3851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37471000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65269000, "dividends_paid": 3969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90993000, "free_cash_flow": 46456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91477000", "ebitda": "115868000", "netIncome": "146220000", "grossProfit": "57248000", "depreciation": "None", "totalRevenue": "239420000", "costOfRevenue": "182172000", "interestIncome": "None", "incomeBeforeTax": "60692000", "interestExpense": "30785000", "operatingIncome": "19507000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-85528000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24391000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "753538000", "inventory": "11470000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "2841274000", "longTermDebt": "None", "shortTermDebt": "33204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "90986000", "reportedCurrency": "None", "retainedEarnings": "-219659000", "totalLiabilities": "2541724000", "otherCurrentAssets": "20464000", "totalCurrentAssets": "230659000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2610615000", "currentAccountsPayable": "53513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2255636000", "totalShareholderEquity": "299550000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49071000", "totalCurrentLiabilities": "168711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2373013000", "cashAndShortTermInvestments": "195633000", "commonStockSharesOutstanding": "173495901", "intangibleAssetsExcludingGoodwill": "90986000", "cashAndCashEquivalentsAtCarryingValue": "195633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146220000", "profitLoss": "None", "dividendPayout": "3969000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "403000", "operatingCashflow": "8985000", "capitalExpenditures": "37471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90993000", "cashflowFromInvestment": "-65269000", "stockBasedCompensation": "3851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }