{ "ticker": { "uuid": "0b6b35a5-30a7-400e-8fe4-770b974f1ae3", "symbol": "THRY", "name": "Thryv Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/" }, "ticker_metadata": { "id": 8540, "uuid": "0b6b35a5-30a7-400e-8fe4-770b974f1ae3", "symbol": "THRY", "name": "Thryv Holdings Inc", "asset_type": "equity", "market_cap": 173408000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "Thryv Holdings, Inc. provides cloud-based tools and digital marketing solutions to small and medium-sized businesses (SMBs) in the United States. The company is headquartered in DFW Airport, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "0b6b35a5-30a7-400e-8fe4-770b974f1ae3", "symbol": "THRY", "name": "Thryv Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b6b35a5-30a7-400e-8fe4-770b974f1ae3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.96, "quality": 0.71, "momentum": 0, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 3.72, "market_cap": 168316927.92, "pe_ratio": 11.6345, "earnings_yield": 0.086, "ebitda_to_ev": 0.2264, "shareholder_yield": 0, "roe": 0.0642, "piotroski_f_score": 5, "momentum_12_1": -0.7199, "volatility_252d": 0.8599 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:02.782478+00:00", "batch_id": "" }, "size": { "price_close": 3.72, "market_cap": 168316927.92, "market_cap_usd": 168316927.92, "enterprise_value": 418927927.92, "shares_outstanding": 45246486, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.6345, "pb_ratio": 0.7467, "ptbv_ratio": null, "ps_ratio": 0.2182, "pcf_ratio": 2.2299, "pfcf_ratio": 1.613, "ev_ebitda": 4.416, "ev_ebit": 7.2533, "ev_sales": 0.5431, "ev_fcf": 4.0147, "earnings_yield": 0.086, "fcf_yield": 0.2491, "price_to_sales": 0.2182, "price_to_book": 0.7467, "price_to_cashflow": 2.2299, "ebitda_to_ev": 0.2264, "sales_yield": 1.8412 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6776, "operating_margin": 0.0749, "net_margin": 0.0188, "ebitda_margin": 0.123, "fcf_margin": 0.1353, "roe": 0.0642, "roa": 0.0209, "roic": 0.0625, "roc_greenblatt": null, "asset_turnover": 1.1118, "cash_conversion": 7.2128, "accruals_ratio": -0.088, "sbc_to_revenue": 0.0289, "piotroski_f_score": 5, "altman_z_score": 0.5217, "earnings_stability_5y": 3.5746, "revenue_stability_5y": 0.215, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7534, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0777, "net_debt_to_ebitda": 2.6417, "debt_to_assets": 0.3727, "interest_coverage": 1.9452, "current_ratio": 1.2296, "quick_ratio": 1.2296, "net_debt": 250611000, "local_beta": -0.0008, "volatility_252d": 0.8599, "volatility_60d": 2.1503, "max_drawdown_12m": -0.8319, "risk_adjusted_momentum": -0.8372 }, "growth": { "revenue_growth_1y": -0.0007, "revenue_growth_3y_cagr": -0.1325, "revenue_growth_5y_cagr": -0.0668, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.8219, "eps_growth_5y_cagr": -0.7098, "fcf_growth_1y": -0.0267, "book_value_growth_1y": -0.0749, "revenue_growth": -0.0007, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0236, "price_return_3m": 0.1698, "price_return_6m": -0.3706, "price_return_9m": -0.7024, "price_return_12m": -0.7265, "price_return_12m_ex1m": -0.7199, "momentum_6m": -0.3706, "momentum_12m": -0.7265, "momentum_12_1": -0.7199, "distance_from_52w_high": -0.7304, "distance_from_52w_low": 0.6034, "relative_strength": -0.8844 }, "raw_ttm": { "revenue_ttm": 771328000, "gross_profit_ttm": 522678000, "ebit_ttm": 57757000, "ebitda_ttm": 94866000, "net_income_ttm": 14467000, "eps_diluted_ttm": 0.3197, "operating_cash_flow_ttm": 75482000, "capital_expenditure_ttm": 28866000, "fcf_ttm": 104348000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29692000, "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_current_liabilities": 163261000, "net_ppe": null, "total_assets": 693738000, "total_debt": 258563000, "total_equity": 225410000, "net_working_capital": 55789000, "book_value_per_share": 4.9818, "retained_earnings": -567569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -52870000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 27, "rank_pb": 12, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 6, "rank_ev_ebitda": 9, "rank_ev_ebit": 33, "rank_earnings_yield": 27, "rank_fcf_yield": 12, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 24, "rank_fcf_margin": 62, "rank_piotroski": 56, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99 }, "composites": { "value_composite": 4, "quality_composite": 29, "momentum_composite": 100, "growth_composite": 96, "yield_composite": 87, "svqf_composite": 14, "vc1_composite": 3, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 94, "overall_composite": 18, "quality_value_composite": 0.8256, "os_score": 0.82, "value_percentile": 0.96, "quality_percentile": 0.71, "momentum_percentile": 0, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 91, "all_cap_buyback_rank": 92, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 94, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3001, "ticker_id": 8540, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:02.782478+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.72, "market_cap": 168316927.92, "market_cap_usd": 168316927.92, "enterprise_value": 418927927.92, "shares_outstanding": 45246486, "fx_rate_to_usd": null, "pe_ratio": 11.63454261, "pb_ratio": 0.74671456, "ptbv_ratio": null, "ps_ratio": 0.21821706, "pcf_ratio": 2.22989491, "pfcf_ratio": 1.61303454, "ev_ebitda": 4.41599654, "ev_ebit": 7.25328407, "ev_sales": 0.54312553, "ev_fcf": 4.01471928, "earnings_yield": 0.08595095, "fcf_yield": 0.24908342, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.6776339, "operating_margin": 0.07487995, "net_margin": 0.01875596, "ebitda_margin": 0.12299048, "fcf_margin": 0.13528356, "roe": 0.06418083, "roa": 0.02085369, "roic": 0.06254491, "roc_greenblatt": null, "asset_turnover": 1.11184338, "cash_conversion": 7.2128292, "accruals_ratio": -0.08795107, "sbc_to_revenue": 0.02886321, "debt_to_equity": 2.0776718, "net_debt_to_ebitda": 2.64173677, "debt_to_assets": 0.37270987, "interest_coverage": 1.9452041, "current_ratio": 1.22963843, "quick_ratio": 1.22963843, "net_debt": 250611000, "revenue_growth_1y": -0.00074491, "revenue_growth_3y_cagr": -0.13248344, "revenue_growth_5y_cagr": -0.06684193, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.82190505, "eps_growth_5y_cagr": -0.70982387, "fcf_growth_1y": -0.02667711, "book_value_growth_1y": -0.07493006, "piotroski_f_score": 5, "altman_z_score": 0.52169007, "earnings_stability_5y": 3.574593, "revenue_stability_5y": 0.214954, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02362205, "price_return_3m": 0.16981132, "price_return_6m": -0.37055838, "price_return_9m": -0.7024, "price_return_12m": -0.72647059, "price_return_12m_ex1m": -0.71985294, "distance_from_52w_high": -0.73043478, "distance_from_52w_low": 0.60344828, "relative_strength": -0.88441164, "local_beta": -0.0008, "volatility_252d": 0.859876, "volatility_60d": 2.150348, "max_drawdown_12m": -0.83188406, "revenue_ttm": 771328000, "gross_profit_ttm": 522678000, "ebit_ttm": 57757000, "ebitda_ttm": 94866000, "net_income_ttm": 14467000, "eps_diluted_ttm": 0.31973754, "operating_cash_flow_ttm": 75482000, "capital_expenditure_ttm": 28866000, "fcf_ttm": 104348000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29692000, "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_current_liabilities": 163261000, "net_ppe": null, "total_assets": 693738000, "total_debt": 258563000, "total_equity": 225410000, "net_working_capital": 55789000, "book_value_per_share": 4.98182334, "retained_earnings": -567569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -52870000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 27, "rank_pb": 12, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 6, "rank_ev_ebitda": 9, "rank_ev_ebit": 33, "rank_earnings_yield": 27, "rank_fcf_yield": 12, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 24, "rank_fcf_margin": 62, "rank_piotroski": 56, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 4, "quality_composite": 29, "momentum_composite": 100, "growth_composite": 96, "yield_composite": 87, "svqf_composite": 14, "vc1_composite": 3, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 94, "overall_composite": 18, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 91, "all_cap_buyback_rank": 92, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.72, "os": 0.82, "value": 0.96, "quality": 0.71, "momentum": 0, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.6345, "earnings_yield": 0.086, "shareholder_yield": 0, "roe": 0.0642, "momentum_12_1": -0.7199, "complete_fields": { "id": 3001, "ticker_id": 8540, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:02.782478+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.72, "market_cap": 168316927.92, "market_cap_usd": 168316927.92, "enterprise_value": 418927927.92, "shares_outstanding": 45246486, "fx_rate_to_usd": null, "pe_ratio": 11.63454261, "pb_ratio": 0.74671456, "ptbv_ratio": null, "ps_ratio": 0.21821706, "pcf_ratio": 2.22989491, "pfcf_ratio": 1.61303454, "ev_ebitda": 4.41599654, "ev_ebit": 7.25328407, "ev_sales": 0.54312553, "ev_fcf": 4.01471928, "earnings_yield": 0.08595095, "fcf_yield": 0.24908342, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.6776339, "operating_margin": 0.07487995, "net_margin": 0.01875596, "ebitda_margin": 0.12299048, "fcf_margin": 0.13528356, "roe": 0.06418083, "roa": 0.02085369, "roic": 0.06254491, "roc_greenblatt": null, "asset_turnover": 1.11184338, "cash_conversion": 7.2128292, "accruals_ratio": -0.08795107, "sbc_to_revenue": 0.02886321, "debt_to_equity": 2.0776718, "net_debt_to_ebitda": 2.64173677, "debt_to_assets": 0.37270987, "interest_coverage": 1.9452041, "current_ratio": 1.22963843, "quick_ratio": 1.22963843, "net_debt": 250611000, "revenue_growth_1y": -0.00074491, "revenue_growth_3y_cagr": -0.13248344, "revenue_growth_5y_cagr": -0.06684193, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.82190505, "eps_growth_5y_cagr": -0.70982387, "fcf_growth_1y": -0.02667711, "book_value_growth_1y": -0.07493006, "piotroski_f_score": 5, "altman_z_score": 0.52169007, "earnings_stability_5y": 3.574593, "revenue_stability_5y": 0.214954, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02362205, "price_return_3m": 0.16981132, "price_return_6m": -0.37055838, "price_return_9m": -0.7024, "price_return_12m": -0.72647059, "price_return_12m_ex1m": -0.71985294, "distance_from_52w_high": -0.73043478, "distance_from_52w_low": 0.60344828, "relative_strength": -0.88441164, "local_beta": -0.0008, "volatility_252d": 0.859876, "volatility_60d": 2.150348, "max_drawdown_12m": -0.83188406, "revenue_ttm": 771328000, "gross_profit_ttm": 522678000, "ebit_ttm": 57757000, "ebitda_ttm": 94866000, "net_income_ttm": 14467000, "eps_diluted_ttm": 0.31973754, "operating_cash_flow_ttm": 75482000, "capital_expenditure_ttm": 28866000, "fcf_ttm": 104348000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29692000, "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_current_liabilities": 163261000, "net_ppe": null, "total_assets": 693738000, "total_debt": 258563000, "total_equity": 225410000, "net_working_capital": 55789000, "book_value_per_share": 4.98182334, "retained_earnings": -567569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -52870000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 27, "rank_pb": 12, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 6, "rank_ev_ebitda": 9, "rank_ev_ebit": 33, "rank_earnings_yield": 27, "rank_fcf_yield": 12, "rank_dividend_yield": 81, "rank_shareholder_yield": 81, "rank_total_yield": 81, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 24, "rank_fcf_margin": 62, "rank_piotroski": 56, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 99, "rank_momentum_12m_ex1m": 99, "rank_relative_strength": 99, "value_composite": 4, "quality_composite": 29, "momentum_composite": 100, "growth_composite": 96, "yield_composite": 87, "svqf_composite": 14, "vc1_composite": 3, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 94, "overall_composite": 18, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 91, "all_cap_buyback_rank": 92, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "ebit": 84889000, "ebitda": 124348000, "pretax_income": 17043000, "tax_provision": 16736000, "net_income": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256257000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 44476869, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 63528000, "capital_expenditure": 32390000, "free_cash_flow": 95918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183261, "ticker_id": 8540, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84889000", "ebitda": "124348000", "netIncome": "307000", "grossProfit": "508169000", "depreciation": "None", "totalRevenue": "785015000", "costOfRevenue": "276846000", "interestIncome": "None", "incomeBeforeTax": "17043000", "interestExpense": "34758000", "operatingIncome": "84889000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16736000", "reportedCurrency": "USD", "netInterestIncome": "-34758000", "nonInterestIncome": "None", "operatingExpenses": "423280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39459000", "sellingGeneralAndAdministrative": "211198000", "netIncomeFromContinuingOperations": "307000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "720000", "currentDebt": "None", "investments": "None", "totalAssets": "688587000", "longTermDebt": "235987000", "shortTermDebt": "20270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25929000", "reportedCurrency": "USD", "retainedEarnings": "-572111000", "totalLiabilities": "470448000", "otherCurrentAssets": "31711000", "totalCurrentAssets": "178857000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509730000", "currentAccountsPayable": "9764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256691000", "totalShareholderEquity": "218139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149559000", "totalCurrentLiabilities": "179593000", "otherNonCurrentLiabilities": "10697000", "totalNonCurrentLiabilities": "290855000", "cashAndShortTermInvestments": "10752000", "commonStockSharesOutstanding": "44476869", "intangibleAssetsExcludingGoodwill": "25929000", "cashAndCashEquivalentsAtCarryingValue": "10752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63528000", "capitalExpenditures": "32390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38474000", "cashflowFromInvestment": "-32533000", "stockBasedCompensation": "25250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785015000, "cost_of_revenue": 276846000, "gross_profit": 508169000, "research_and_development": 39111000, "selling_general_admin": 211198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84889000, "depreciation_amortisation": 39459000, "ebitda": 124348000, "interest_expense": 34758000, "interest_income": null, "other_non_operating": null, "pretax_income": 17043000, "tax_provision": 16736000, "effective_tax_rate": null, "net_income": 307000, "net_income_continuing_ops": 307000, "net_income_to_common": 307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10752000, "short_term_investments": null, "net_receivables": 136394000, "inventory": null, "other_current_assets": null, "total_current_assets": 178857000, "net_ppe": null, "goodwill": 253809000, "intangible_assets": 25929000, "goodwill_and_intangibles": 279738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509730000, "total_assets": 688587000, "short_term_debt": 20270000, "accounts_payable": 9764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179593000, "long_term_debt": 235987000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290855000, "total_liabilities": 470448000, "total_debt": 256257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572111000, "total_equity": 218139000, "shares_outstanding": 44476869, "operating_cash_flow": 63528000, "stock_based_compensation": 25250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38474000, "free_cash_flow": 95918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84889000", "ebitda": "124348000", "netIncome": "307000", "grossProfit": "508169000", "depreciation": "None", "totalRevenue": "785015000", "costOfRevenue": "276846000", "interestIncome": "None", "incomeBeforeTax": "17043000", "interestExpense": "34758000", "operatingIncome": "84889000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16736000", "reportedCurrency": "USD", "netInterestIncome": "-34758000", "nonInterestIncome": "None", "operatingExpenses": "423280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39459000", "sellingGeneralAndAdministrative": "211198000", "netIncomeFromContinuingOperations": "307000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "720000", "currentDebt": "None", "investments": "None", "totalAssets": "688587000", "longTermDebt": "235987000", "shortTermDebt": "20270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25929000", "reportedCurrency": "USD", "retainedEarnings": "-572111000", "totalLiabilities": "470448000", "otherCurrentAssets": "31711000", "totalCurrentAssets": "178857000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509730000", "currentAccountsPayable": "9764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256691000", "totalShareholderEquity": "218139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149559000", "totalCurrentLiabilities": "179593000", "otherNonCurrentLiabilities": "10697000", "totalNonCurrentLiabilities": "290855000", "cashAndShortTermInvestments": "10752000", "commonStockSharesOutstanding": "44476869", "intangibleAssetsExcludingGoodwill": "25929000", "cashAndCashEquivalentsAtCarryingValue": "10752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63528000", "capitalExpenditures": "32390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38474000", "cashflowFromInvestment": "-32533000", "stockBasedCompensation": "25250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 824156000, "cost_of_revenue": 286919000, "gross_profit": 537237000, "ebit": -19227000, "ebitda": 33562000, "pretax_income": -65998000, "tax_provision": 8218000, "net_income": -74216000, "net_income_to_common": -74216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16311000, "total_current_assets": 210720000, "total_assets": 712165000, "short_term_debt": 20974000, "long_term_debt": 271212000, "total_debt": 292186000, "total_liabilities": 515245000, "total_equity": 196920000, "shares_outstanding": 37142000, "goodwill_and_intangibles": 287577000 }, "cash_flow": { "operating_cash_flow": 89783000, "capital_expenditure": 33537000, "free_cash_flow": 123320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183266, "ticker_id": 8540, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19227000", "ebitda": "33562000", "netIncome": "-74216000", "grossProfit": "537237000", "depreciation": "None", "totalRevenue": "824156000", "costOfRevenue": "286919000", "interestIncome": "None", "incomeBeforeTax": "-65998000", "interestExpense": "46771000", "operatingIncome": "-33299000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8218000", "reportedCurrency": "USD", "netInterestIncome": "-46771000", "nonInterestIncome": "None", "operatingExpenses": "570536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15713000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52789000", "sellingGeneralAndAdministrative": "217296000", "netIncomeFromContinuingOperations": "-74216000" }, "balance": { "goodwill": "253318000", "inventory": "34493000", "commonStock": "706000", "currentDebt": "None", "investments": "None", "totalAssets": "712165000", "longTermDebt": "271212000", "shortTermDebt": "20974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34259000", "reportedCurrency": "USD", "retainedEarnings": "-572418000", "totalLiabilities": "515245000", "otherCurrentAssets": "24444000", "totalCurrentAssets": "210720000", "currentLongTermDebt": "13125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501445000", "currentAccountsPayable": "13011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294992000", "totalShareholderEquity": "196920000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117155000", "totalCurrentLiabilities": "196260000", "otherNonCurrentLiabilities": "9759000", "totalNonCurrentLiabilities": "318985000", "cashAndShortTermInvestments": "16311000", "commonStockSharesOutstanding": "37142000", "intangibleAssetsExcludingGoodwill": "34259000", "cashAndCashEquivalentsAtCarryingValue": "16311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89783000", "capitalExpenditures": "33537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19216000", "cashflowFromInvestment": "-110424000", "stockBasedCompensation": "24118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 824156000, "cost_of_revenue": 286919000, "gross_profit": 537237000, "research_and_development": 15713000, "selling_general_admin": 217296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19227000, "depreciation_amortisation": 52789000, "ebitda": 33562000, "interest_expense": 46771000, "interest_income": null, "other_non_operating": null, "pretax_income": -65998000, "tax_provision": 8218000, "effective_tax_rate": null, "net_income": -74216000, "net_income_continuing_ops": -74216000, "net_income_to_common": -74216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16311000, "short_term_investments": null, "net_receivables": 169965000, "inventory": 34493000, "other_current_assets": null, "total_current_assets": 210720000, "net_ppe": null, "goodwill": 253318000, "intangible_assets": 34259000, "goodwill_and_intangibles": 287577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501445000, "total_assets": 712165000, "short_term_debt": 20974000, "accounts_payable": 13011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196260000, "long_term_debt": 271212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318985000, "total_liabilities": 515245000, "total_debt": 292186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572418000, "total_equity": 196920000, "shares_outstanding": 37142000, "operating_cash_flow": 89783000, "stock_based_compensation": 24118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19216000, "free_cash_flow": 123320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19227000", "ebitda": "33562000", "netIncome": "-74216000", "grossProfit": "537237000", "depreciation": "None", "totalRevenue": "824156000", "costOfRevenue": "286919000", "interestIncome": "None", "incomeBeforeTax": "-65998000", "interestExpense": "46771000", "operatingIncome": "-33299000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8218000", "reportedCurrency": "USD", "netInterestIncome": "-46771000", "nonInterestIncome": "None", "operatingExpenses": "570536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15713000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52789000", "sellingGeneralAndAdministrative": "217296000", "netIncomeFromContinuingOperations": "-74216000" }, "balance": { "goodwill": "253318000", "inventory": "34493000", "commonStock": "706000", "currentDebt": "None", "investments": "None", "totalAssets": "712165000", "longTermDebt": "271212000", "shortTermDebt": "20974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34259000", "reportedCurrency": "USD", "retainedEarnings": "-572418000", "totalLiabilities": "515245000", "otherCurrentAssets": "24444000", "totalCurrentAssets": "210720000", "currentLongTermDebt": "13125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501445000", "currentAccountsPayable": "13011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294992000", "totalShareholderEquity": "196920000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117155000", "totalCurrentLiabilities": "196260000", "otherNonCurrentLiabilities": "9759000", "totalNonCurrentLiabilities": "318985000", "cashAndShortTermInvestments": "16311000", "commonStockSharesOutstanding": "37142000", "intangibleAssetsExcludingGoodwill": "34259000", "cashAndCashEquivalentsAtCarryingValue": "16311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89783000", "capitalExpenditures": "33537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19216000", "cashflowFromInvestment": "-110424000", "stockBasedCompensation": "24118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 916961000, "cost_of_revenue": 338714000, "gross_profit": 578247000, "ebit": 70030000, "ebitda": 133281000, "pretax_income": -260544000, "tax_provision": -1249000, "net_income": -259295000, "net_income_to_common": -259295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18216000, "total_current_assets": 266868000, "total_assets": 783170000, "short_term_debt": 70000000, "long_term_debt": 278897000, "total_debt": 348897000, "total_liabilities": 630470000, "total_equity": 152700000, "shares_outstanding": 34723491, "goodwill_and_intangibles": 321188000 }, "cash_flow": { "operating_cash_flow": 148226000, "capital_expenditure": 33394000, "free_cash_flow": 181620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183271, "ticker_id": 8540, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70030000", "ebitda": "133281000", "netIncome": "-259295000", "grossProfit": "578247000", "depreciation": "None", "totalRevenue": "916961000", "costOfRevenue": "338714000", "interestIncome": "None", "incomeBeforeTax": "-260544000", "interestExpense": "61728000", "operatingIncome": "-200017000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1249000", "reportedCurrency": "USD", "netInterestIncome": "-61728000", "nonInterestIncome": "None", "operatingExpenses": "506699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12741000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63251000", "sellingGeneralAndAdministrative": "206161000", "netIncomeFromContinuingOperations": "-259295000" }, "balance": { "goodwill": "302400000", "inventory": "34493000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "783170000", "longTermDebt": "278897000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18788000", "reportedCurrency": "USD", "retainedEarnings": "-498202000", "totalLiabilities": "630470000", "otherCurrentAssets": "2662000", "totalCurrentAssets": "266868000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516302000", "currentAccountsPayable": "10348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348897000", "totalShareholderEquity": "152700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138284000", "totalCurrentLiabilities": "263190000", "otherNonCurrentLiabilities": "18995000", "totalNonCurrentLiabilities": "367280000", "cashAndShortTermInvestments": "18216000", "commonStockSharesOutstanding": "34723491", "intangibleAssetsExcludingGoodwill": "18788000", "cashAndCashEquivalentsAtCarryingValue": "18216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-259295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148226000", "capitalExpenditures": "33394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103493000", "cashflowFromInvestment": "None", "stockBasedCompensation": "22201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916961000, "cost_of_revenue": 338714000, "gross_profit": 578247000, "research_and_development": 12741000, "selling_general_admin": 206161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70030000, "depreciation_amortisation": 63251000, "ebitda": 133281000, "interest_expense": 61728000, "interest_income": null, "other_non_operating": null, "pretax_income": -260544000, "tax_provision": -1249000, "effective_tax_rate": null, "net_income": -259295000, "net_income_continuing_ops": -259295000, "net_income_to_common": -259295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18216000, "short_term_investments": null, "net_receivables": 211497000, "inventory": 34493000, "other_current_assets": null, "total_current_assets": 266868000, "net_ppe": null, "goodwill": 302400000, "intangible_assets": 18788000, "goodwill_and_intangibles": 321188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 516302000, "total_assets": 783170000, "short_term_debt": 70000000, "accounts_payable": 10348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263190000, "long_term_debt": 278897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 367280000, "total_liabilities": 630470000, "total_debt": 348897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498202000, "total_equity": 152700000, "shares_outstanding": 34723491, "operating_cash_flow": 148226000, "stock_based_compensation": 22201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103493000, "free_cash_flow": 181620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70030000", "ebitda": "133281000", "netIncome": "-259295000", "grossProfit": "578247000", "depreciation": "None", "totalRevenue": "916961000", "costOfRevenue": "338714000", "interestIncome": "None", "incomeBeforeTax": "-260544000", "interestExpense": "61728000", "operatingIncome": "-200017000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1249000", "reportedCurrency": "USD", "netInterestIncome": "-61728000", "nonInterestIncome": "None", "operatingExpenses": "506699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12741000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63251000", "sellingGeneralAndAdministrative": "206161000", "netIncomeFromContinuingOperations": "-259295000" }, "balance": { "goodwill": "302400000", "inventory": "34493000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "783170000", "longTermDebt": "278897000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18788000", "reportedCurrency": "USD", "retainedEarnings": "-498202000", "totalLiabilities": "630470000", "otherCurrentAssets": "2662000", "totalCurrentAssets": "266868000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516302000", "currentAccountsPayable": "10348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348897000", "totalShareholderEquity": "152700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138284000", "totalCurrentLiabilities": "263190000", "otherNonCurrentLiabilities": "18995000", "totalNonCurrentLiabilities": "367280000", "cashAndShortTermInvestments": "18216000", "commonStockSharesOutstanding": "34723491", "intangibleAssetsExcludingGoodwill": "18788000", "cashAndCashEquivalentsAtCarryingValue": "18216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-259295000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148226000", "capitalExpenditures": "33394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103493000", "cashflowFromInvestment": "None", "stockBasedCompensation": "22201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 1202388000, "cost_of_revenue": 422006000, "gross_profit": 780382000, "ebit": 159382000, "ebitda": 247774000, "pretax_income": 98975000, "tax_provision": 44627000, "net_income": 54348000, "net_income_to_common": 54348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16031000, "total_current_assets": 378316000, "total_assets": 1177877000, "short_term_debt": 79780000, "long_term_debt": 399810000, "total_debt": 479590000, "total_liabilities": 795610000, "total_equity": 382267000, "shares_outstanding": 36506095, "goodwill_and_intangibles": 600719000 }, "cash_flow": { "operating_cash_flow": 148573000, "capital_expenditure": 29233000, "free_cash_flow": 177806000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183276, "ticker_id": 8540, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159382000", "ebitda": "247774000", "netIncome": "54348000", "grossProfit": "780382000", "depreciation": "None", "totalRevenue": "1202388000", "costOfRevenue": "422006000", "interestIncome": "None", "incomeBeforeTax": "98975000", "interestExpense": "60407000", "operatingIncome": "99322000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "44627000", "reportedCurrency": "USD", "netInterestIncome": "-60407000", "nonInterestIncome": "None", "operatingExpenses": "681060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15448000", "costofGoodsAndServicesSold": "422006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88392000", "sellingGeneralAndAdministrative": "216406000", "netIncomeFromContinuingOperations": "54348000" }, "balance": { "goodwill": "566004000", "inventory": "25092000", "commonStock": "613000", "currentDebt": "None", "investments": "None", "totalAssets": "1177877000", "longTermDebt": "399810000", "shortTermDebt": "79780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "34715000", "reportedCurrency": "USD", "retainedEarnings": "-238907000", "totalLiabilities": "795610000", "otherCurrentAssets": "38359000", "totalCurrentAssets": "378316000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799561000", "currentAccountsPayable": "18972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42334000", "shortLongTermDebtTotal": "493175000", "totalShareholderEquity": "382267000", "capitalLeaseObligations": "23365000", "otherCurrentLiabilities": "150087000", "totalCurrentLiabilities": "300492000", "otherNonCurrentLiabilities": "22205000", "totalNonCurrentLiabilities": "495118000", "cashAndShortTermInvestments": "16031000", "commonStockSharesOutstanding": "36506095", "intangibleAssetsExcludingGoodwill": "34715000", "cashAndCashEquivalentsAtCarryingValue": "16031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148573000", "capitalExpenditures": "29233000", "changeInReceivables": "-5242000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91097000", "cashflowFromInvestment": "-52026000", "stockBasedCompensation": "14628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5450000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1202388000, "cost_of_revenue": 422006000, "gross_profit": 780382000, "research_and_development": null, "selling_general_admin": 216406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159382000, "depreciation_amortisation": 88392000, "ebitda": 247774000, "interest_expense": 60407000, "interest_income": null, "other_non_operating": null, "pretax_income": 98975000, "tax_provision": 44627000, "effective_tax_rate": null, "net_income": 54348000, "net_income_continuing_ops": 54348000, "net_income_to_common": 54348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16031000, "short_term_investments": null, "net_receivables": 298834000, "inventory": 25092000, "other_current_assets": null, "total_current_assets": 378316000, "net_ppe": null, "goodwill": 566004000, "intangible_assets": 34715000, "goodwill_and_intangibles": 600719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 799561000, "total_assets": 1177877000, "short_term_debt": 79780000, "accounts_payable": 18972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300492000, "long_term_debt": 399810000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495118000, "total_liabilities": 795610000, "total_debt": 479590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238907000, "total_equity": 382267000, "shares_outstanding": 36506095, "operating_cash_flow": 148573000, "stock_based_compensation": 14628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91097000, "free_cash_flow": 177806000, "net_change_in_cash": 5450000 }, "raw_data": { "income": { "ebit": "159382000", "ebitda": "247774000", "netIncome": "54348000", "grossProfit": "780382000", "depreciation": "None", "totalRevenue": "1202388000", "costOfRevenue": "422006000", "interestIncome": "None", "incomeBeforeTax": "98975000", "interestExpense": "60407000", "operatingIncome": "99322000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "44627000", "reportedCurrency": "USD", "netInterestIncome": "-60407000", "nonInterestIncome": "None", "operatingExpenses": "681060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15448000", "costofGoodsAndServicesSold": "422006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88392000", "sellingGeneralAndAdministrative": "216406000", "netIncomeFromContinuingOperations": "54348000" }, "balance": { "goodwill": "566004000", "inventory": "25092000", "commonStock": "613000", "currentDebt": "None", "investments": "None", "totalAssets": "1177877000", "longTermDebt": "399810000", "shortTermDebt": "79780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "34715000", "reportedCurrency": "USD", "retainedEarnings": "-238907000", "totalLiabilities": "795610000", "otherCurrentAssets": "38359000", "totalCurrentAssets": "378316000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799561000", "currentAccountsPayable": "18972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42334000", "shortLongTermDebtTotal": "493175000", "totalShareholderEquity": "382267000", "capitalLeaseObligations": "23365000", "otherCurrentLiabilities": "150087000", "totalCurrentLiabilities": "300492000", "otherNonCurrentLiabilities": "22205000", "totalNonCurrentLiabilities": "495118000", "cashAndShortTermInvestments": "16031000", "commonStockSharesOutstanding": "36506095", "intangibleAssetsExcludingGoodwill": "34715000", "cashAndCashEquivalentsAtCarryingValue": "16031000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148573000", "capitalExpenditures": "29233000", "changeInReceivables": "-5242000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91097000", "cashflowFromInvestment": "-52026000", "stockBasedCompensation": "14628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5450000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 1113382000, "cost_of_revenue": 408043000, "gross_profit": 705339000, "ebit": 200688000, "ebitda": 306161000, "pretax_income": 134314000, "tax_provision": 32737000, "net_income": 101577000, "net_income_to_common": 101577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11262000, "total_current_assets": 370645000, "total_assets": 1300502000, "short_term_debt": 81785000, "long_term_debt": 349601000, "total_debt": 431386000, "total_liabilities": 985787000, "total_equity": 314715000, "shares_outstanding": 36495746, "goodwill_and_intangibles": 754463000 }, "cash_flow": { "operating_cash_flow": 170571000, "capital_expenditure": 26849000, "free_cash_flow": 197420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183281, "ticker_id": 8540, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200688000", "ebitda": "306161000", "netIncome": "101577000", "grossProfit": "705339000", "depreciation": "None", "totalRevenue": "1113382000", "costOfRevenue": "408043000", "interestIncome": "None", "incomeBeforeTax": "134314000", "interestExpense": "66374000", "operatingIncome": "190013000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32737000", "reportedCurrency": "USD", "netInterestIncome": "-66374000", "nonInterestIncome": "None", "operatingExpenses": "515326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4154000", "costofGoodsAndServicesSold": "408043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105473000", "sellingGeneralAndAdministrative": "153902000", "netIncomeFromContinuingOperations": "101577000" }, "balance": { "goodwill": "671886000", "inventory": "22418000", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "1300502000", "longTermDebt": "349601000", "shortTermDebt": "81785000", "treasuryStock": "-468879000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "82577000", "reportedCurrency": "USD", "retainedEarnings": "-293255000", "totalLiabilities": "985787000", "otherCurrentAssets": "60360000", "totalCurrentAssets": "370645000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "929857000", "currentAccountsPayable": "8610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50938000", "shortLongTermDebtTotal": "598591000", "totalShareholderEquity": "314715000", "capitalLeaseObligations": "36115000", "otherCurrentLiabilities": "117582000", "totalCurrentLiabilities": "307134000", "otherNonCurrentLiabilities": "318254000", "totalNonCurrentLiabilities": "678653000", "cashAndShortTermInvestments": "11262000", "commonStockSharesOutstanding": "36495746", "intangibleAssetsExcludingGoodwill": "82577000", "cashAndCashEquivalentsAtCarryingValue": "11262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "8342000", "operatingCashflow": "170571000", "capitalExpenditures": "26849000", "changeInReceivables": "74368000", "changeInExchangeRate": "None", "cashflowFromFinancing": "39088000", "cashflowFromInvestment": "-196575000", "stockBasedCompensation": "8094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13084000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1113382000, "cost_of_revenue": 408043000, "gross_profit": 705339000, "research_and_development": null, "selling_general_admin": 153902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200688000, "depreciation_amortisation": 105473000, "ebitda": 306161000, "interest_expense": 66374000, "interest_income": null, "other_non_operating": null, "pretax_income": 134314000, "tax_provision": 32737000, "effective_tax_rate": null, "net_income": 101577000, "net_income_continuing_ops": 101577000, "net_income_to_common": 101577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11262000, "short_term_investments": null, "net_receivables": 299023000, "inventory": 22418000, "other_current_assets": null, "total_current_assets": 370645000, "net_ppe": null, "goodwill": 671886000, "intangible_assets": 82577000, "goodwill_and_intangibles": 754463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 929857000, "total_assets": 1300502000, "short_term_debt": 81785000, "accounts_payable": 8610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307134000, "long_term_debt": 349601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 678653000, "total_liabilities": 985787000, "total_debt": 431386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293255000, "total_equity": 314715000, "shares_outstanding": 36495746, "operating_cash_flow": 170571000, "stock_based_compensation": 8094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39088000, "free_cash_flow": 197420000, "net_change_in_cash": 13084000 }, "raw_data": { "income": { "ebit": "200688000", "ebitda": "306161000", "netIncome": "101577000", "grossProfit": "705339000", "depreciation": "None", "totalRevenue": "1113382000", "costOfRevenue": "408043000", "interestIncome": "None", "incomeBeforeTax": "134314000", "interestExpense": "66374000", "operatingIncome": "190013000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "32737000", "reportedCurrency": "USD", "netInterestIncome": "-66374000", "nonInterestIncome": "None", "operatingExpenses": "515326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4154000", "costofGoodsAndServicesSold": "408043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105473000", "sellingGeneralAndAdministrative": "153902000", "netIncomeFromContinuingOperations": "101577000" }, "balance": { "goodwill": "671886000", "inventory": "22418000", "commonStock": "608000", "currentDebt": "None", "investments": "None", "totalAssets": "1300502000", "longTermDebt": "349601000", "shortTermDebt": "81785000", "treasuryStock": "-468879000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "82577000", "reportedCurrency": "USD", "retainedEarnings": "-293255000", "totalLiabilities": "985787000", "otherCurrentAssets": "60360000", "totalCurrentAssets": "370645000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "929857000", "currentAccountsPayable": "8610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50938000", "shortLongTermDebtTotal": "598591000", "totalShareholderEquity": "314715000", "capitalLeaseObligations": "36115000", "otherCurrentLiabilities": "117582000", "totalCurrentLiabilities": "307134000", "otherNonCurrentLiabilities": "318254000", "totalNonCurrentLiabilities": "678653000", "cashAndShortTermInvestments": "11262000", "commonStockSharesOutstanding": "36495746", "intangibleAssetsExcludingGoodwill": "82577000", "cashAndCashEquivalentsAtCarryingValue": "11262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "8342000", "operatingCashflow": "170571000", "capitalExpenditures": "26849000", "changeInReceivables": "74368000", "changeInExchangeRate": "None", "cashflowFromFinancing": "39088000", "cashflowFromInvestment": "-196575000", "stockBasedCompensation": "8094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13084000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 1109435000, "cost_of_revenue": 439742000, "gross_profit": 669693000, "ebit": 109777000, "ebitda": 256300000, "pretax_income": 41238000, "tax_provision": -107983000, "net_income": 149221000, "net_income_to_common": 149221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2406000, "total_current_assets": 369698000, "total_assets": 1214977000, "short_term_debt": 169635000, "long_term_debt": 528403000, "total_debt": 698038000, "total_liabilities": 1018202000, "total_equity": 196775000, "shares_outstanding": 33795594, "goodwill_and_intangibles": 641234000 }, "cash_flow": { "operating_cash_flow": 232772000, "capital_expenditure": 27757000, "free_cash_flow": 260529000, "dividends_paid": 445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183286, "ticker_id": 8540, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109777000", "ebitda": "256300000", "netIncome": "149221000", "grossProfit": "669693000", "depreciation": "None", "totalRevenue": "1109435000", "costOfRevenue": "439742000", "interestIncome": "None", "incomeBeforeTax": "41238000", "interestExpense": "68539000", "operatingIncome": "152013000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-107983000", "reportedCurrency": "USD", "netInterestIncome": "-68539000", "nonInterestIncome": "None", "operatingExpenses": "517680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146523000", "sellingGeneralAndAdministrative": "177574000", "netIncomeFromContinuingOperations": "149221000" }, "balance": { "goodwill": "609457000", "inventory": "26172000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "1214977000", "longTermDebt": "528403000", "shortTermDebt": "169635000", "treasuryStock": "-468613000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "31777000", "reportedCurrency": "USD", "retainedEarnings": "-394832000", "totalLiabilities": "1018202000", "otherCurrentAssets": "24346000", "totalCurrentAssets": "369698000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "845279000", "currentAccountsPayable": "8927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98246000", "shortLongTermDebtTotal": "584556000", "totalShareholderEquity": "196775000", "capitalLeaseObligations": "54798000", "otherCurrentLiabilities": "9896000", "totalCurrentLiabilities": "207400000", "otherNonCurrentLiabilities": "36266000", "totalNonCurrentLiabilities": "810802000", "cashAndShortTermInvestments": "2406000", "commonStockSharesOutstanding": "33795594", "intangibleAssetsExcludingGoodwill": "31777000", "cashAndCashEquivalentsAtCarryingValue": "2406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149221000", "profitLoss": "None", "dividendPayout": "445000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11382000", "operatingCashflow": "232772000", "capitalExpenditures": "27757000", "changeInReceivables": "41382000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206067000", "cashflowFromInvestment": "-26211000", "stockBasedCompensation": "-2895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "494000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1109435000, "cost_of_revenue": 439742000, "gross_profit": 669693000, "research_and_development": null, "selling_general_admin": 177574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109777000, "depreciation_amortisation": 146523000, "ebitda": 256300000, "interest_expense": 68539000, "interest_income": null, "other_non_operating": null, "pretax_income": 41238000, "tax_provision": -107983000, "effective_tax_rate": null, "net_income": 149221000, "net_income_continuing_ops": 149221000, "net_income_to_common": 149221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2406000, "short_term_investments": null, "net_receivables": 316774000, "inventory": 26172000, "other_current_assets": null, "total_current_assets": 369698000, "net_ppe": null, "goodwill": 609457000, "intangible_assets": 31777000, "goodwill_and_intangibles": 641234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 845279000, "total_assets": 1214977000, "short_term_debt": 169635000, "accounts_payable": 8927000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207400000, "long_term_debt": 528403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 810802000, "total_liabilities": 1018202000, "total_debt": 698038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394832000, "total_equity": 196775000, "shares_outstanding": 33795594, "operating_cash_flow": 232772000, "stock_based_compensation": -2895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26211000, "dividends_paid": 445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206067000, "free_cash_flow": 260529000, "net_change_in_cash": 494000 }, "raw_data": { "income": { "ebit": "109777000", "ebitda": "256300000", "netIncome": "149221000", "grossProfit": "669693000", "depreciation": "None", "totalRevenue": "1109435000", "costOfRevenue": "439742000", "interestIncome": "None", "incomeBeforeTax": "41238000", "interestExpense": "68539000", "operatingIncome": "152013000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-107983000", "reportedCurrency": "USD", "netInterestIncome": "-68539000", "nonInterestIncome": "None", "operatingExpenses": "517680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146523000", "sellingGeneralAndAdministrative": "177574000", "netIncomeFromContinuingOperations": "149221000" }, "balance": { "goodwill": "609457000", "inventory": "26172000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "1214977000", "longTermDebt": "528403000", "shortTermDebt": "169635000", "treasuryStock": "-468613000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "31777000", "reportedCurrency": "USD", "retainedEarnings": "-394832000", "totalLiabilities": "1018202000", "otherCurrentAssets": "24346000", "totalCurrentAssets": "369698000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "316774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "845279000", "currentAccountsPayable": "8927000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98246000", "shortLongTermDebtTotal": "584556000", "totalShareholderEquity": "196775000", "capitalLeaseObligations": "54798000", "otherCurrentLiabilities": "9896000", "totalCurrentLiabilities": "207400000", "otherNonCurrentLiabilities": "36266000", "totalNonCurrentLiabilities": "810802000", "cashAndShortTermInvestments": "2406000", "commonStockSharesOutstanding": "33795594", "intangibleAssetsExcludingGoodwill": "31777000", "cashAndCashEquivalentsAtCarryingValue": "2406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149221000", "profitLoss": "None", "dividendPayout": "445000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11382000", "operatingCashflow": "232772000", "capitalExpenditures": "27757000", "changeInReceivables": "41382000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206067000", "cashflowFromInvestment": "-26211000", "stockBasedCompensation": "-2895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "494000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 1421374000, "cost_of_revenue": 581293000, "gross_profit": 840081000, "ebit": 198852000, "ebitda": 379209000, "pretax_income": 53566000, "tax_provision": 18062000, "net_income": 35504000, "net_income_to_common": 35504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1912000, "total_current_assets": 468069000, "total_assets": 1388292000, "short_term_debt": 9579000, "long_term_debt": 714392000, "total_debt": 723971000, "total_liabilities": 1361032000, "total_equity": 27260000, "shares_outstanding": 34247555, "goodwill_and_intangibles": 756937000 }, "cash_flow": { "operating_cash_flow": 270599000, "capital_expenditure": 26065000, "free_cash_flow": 296664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183291, "ticker_id": 8540, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198852000", "ebitda": "379209000", "netIncome": "35504000", "grossProfit": "840081000", "depreciation": "None", "totalRevenue": "1421374000", "costOfRevenue": "581293000", "interestIncome": "None", "incomeBeforeTax": "53566000", "interestExpense": "92951000", "operatingIncome": "206053000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18062000", "reportedCurrency": "USD", "netInterestIncome": "-92951000", "nonInterestIncome": "None", "operatingExpenses": "634028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180357000", "sellingGeneralAndAdministrative": "156253000", "netIncomeFromContinuingOperations": "35504000" }, "balance": { "goodwill": "609457000", "inventory": "28036000", "commonStock": "574000", "currentDebt": "None", "investments": "None", "totalAssets": "1388292000", "longTermDebt": "714392000", "shortTermDebt": "9579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "147480000", "reportedCurrency": "USD", "retainedEarnings": "-544053000", "totalLiabilities": "1361032000", "otherCurrentAssets": "47325000", "totalCurrentAssets": "468069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "920223000", "currentAccountsPayable": "16067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140558000", "shortLongTermDebtTotal": "808291000", "totalShareholderEquity": "27260000", "capitalLeaseObligations": "94479000", "otherCurrentLiabilities": "154004999", "totalCurrentLiabilities": "257440999", "otherNonCurrentLiabilities": "54775000", "totalNonCurrentLiabilities": "1103591000", "cashAndShortTermInvestments": "1912000", "commonStockSharesOutstanding": "34247555", "intangibleAssetsExcludingGoodwill": "147480000", "cashAndCashEquivalentsAtCarryingValue": "1912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "69244000", "operatingCashflow": "270599000", "capitalExpenditures": "26065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277491000", "cashflowFromInvestment": "-25365000", "stockBasedCompensation": "14119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-437962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1421374000, "cost_of_revenue": 581293000, "gross_profit": 840081000, "research_and_development": null, "selling_general_admin": 156253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198852000, "depreciation_amortisation": 180357000, "ebitda": 379209000, "interest_expense": 92951000, "interest_income": null, "other_non_operating": null, "pretax_income": 53566000, "tax_provision": 18062000, "effective_tax_rate": null, "net_income": 35504000, "net_income_continuing_ops": 35504000, "net_income_to_common": 35504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1912000, "short_term_investments": null, "net_receivables": 418832000, "inventory": 28036000, "other_current_assets": null, "total_current_assets": 468069000, "net_ppe": null, "goodwill": 609457000, "intangible_assets": 147480000, "goodwill_and_intangibles": 756937000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 920223000, "total_assets": 1388292000, "short_term_debt": 9579000, "accounts_payable": 16067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257440999, "long_term_debt": 714392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1103591000, "total_liabilities": 1361032000, "total_debt": 723971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -544053000, "total_equity": 27260000, "shares_outstanding": 34247555, "operating_cash_flow": 270599000, "stock_based_compensation": 14119000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277491000, "free_cash_flow": 296664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198852000", "ebitda": "379209000", "netIncome": "35504000", "grossProfit": "840081000", "depreciation": "None", "totalRevenue": "1421374000", "costOfRevenue": "581293000", "interestIncome": "None", "incomeBeforeTax": "53566000", "interestExpense": "92951000", "operatingIncome": "206053000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18062000", "reportedCurrency": "USD", "netInterestIncome": "-92951000", "nonInterestIncome": "None", "operatingExpenses": "634028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "581293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180357000", "sellingGeneralAndAdministrative": "156253000", "netIncomeFromContinuingOperations": "35504000" }, "balance": { "goodwill": "609457000", "inventory": "28036000", "commonStock": "574000", "currentDebt": "None", "investments": "None", "totalAssets": "1388292000", "longTermDebt": "714392000", "shortTermDebt": "9579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "147480000", "reportedCurrency": "USD", "retainedEarnings": "-544053000", "totalLiabilities": "1361032000", "otherCurrentAssets": "47325000", "totalCurrentAssets": "468069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "920223000", "currentAccountsPayable": "16067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140558000", "shortLongTermDebtTotal": "808291000", "totalShareholderEquity": "27260000", "capitalLeaseObligations": "94479000", "otherCurrentLiabilities": "154004999", "totalCurrentLiabilities": "257440999", "otherNonCurrentLiabilities": "54775000", "totalNonCurrentLiabilities": "1103591000", "cashAndShortTermInvestments": "1912000", "commonStockSharesOutstanding": "34247555", "intangibleAssetsExcludingGoodwill": "147480000", "cashAndCashEquivalentsAtCarryingValue": "1912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "69244000", "operatingCashflow": "270599000", "capitalExpenditures": "26065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277491000", "cashflowFromInvestment": "-25365000", "stockBasedCompensation": "14119000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-437962000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 1792953000, "cost_of_revenue": 640822000, "gross_profit": 1152131000, "ebit": 143455000, "ebitda": 410430000, "pretax_income": 60971000, "tax_provision": 9920000, "net_income": 51051000, "net_income_to_common": 51051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34169000, "total_current_assets": 383666000, "total_assets": 1470409000, "short_term_debt": 2452000, "long_term_debt": 545861000, "total_debt": 548313000, "total_liabilities": 1205802000, "total_equity": 264607000, "shares_outstanding": 59631195, "goodwill_and_intangibles": 921699000 }, "cash_flow": { "operating_cash_flow": 347061000, "capital_expenditure": 27429000, "free_cash_flow": 374490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183296, "ticker_id": 8540, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143455000", "ebitda": "410430000", "netIncome": "51051000", "grossProfit": "1152131000", "depreciation": "None", "totalRevenue": "1792953000", "costOfRevenue": "640822000", "interestIncome": "None", "incomeBeforeTax": "60971000", "interestExpense": "82697000", "operatingIncome": "162043000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9920000", "reportedCurrency": "USD", "netInterestIncome": "-82697000", "nonInterestIncome": "None", "operatingExpenses": "990088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266975000", "sellingGeneralAndAdministrative": "243734000", "netIncomeFromContinuingOperations": "51051000" }, "balance": { "goodwill": "609457000", "inventory": "None", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "1470409000", "longTermDebt": "545861000", "shortTermDebt": "2452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "312242000", "reportedCurrency": "USD", "retainedEarnings": "-742788000", "totalLiabilities": "1205802000", "otherCurrentAssets": "75119000", "totalCurrentAssets": "383666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1086743000", "currentAccountsPayable": "24576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122157000", "shortLongTermDebtTotal": "603204000", "totalShareholderEquity": "264607000", "capitalLeaseObligations": "57343000", "otherCurrentLiabilities": "244405000", "totalCurrentLiabilities": "271433000", "otherNonCurrentLiabilities": "55184000", "totalNonCurrentLiabilities": "934369000", "cashAndShortTermInvestments": "34169000", "commonStockSharesOutstanding": "59631195", "intangibleAssetsExcludingGoodwill": "312242000", "cashAndCashEquivalentsAtCarryingValue": "34169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347061000", "capitalExpenditures": "27429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286268000", "cashflowFromInvestment": "-28662000", "stockBasedCompensation": "39604000", "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": "266975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1792953000, "cost_of_revenue": 640822000, "gross_profit": 1152131000, "research_and_development": null, "selling_general_admin": 243734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143455000, "depreciation_amortisation": 266975000, "ebitda": 410430000, "interest_expense": 82697000, "interest_income": null, "other_non_operating": null, "pretax_income": 60971000, "tax_provision": 9920000, "effective_tax_rate": null, "net_income": 51051000, "net_income_continuing_ops": 51051000, "net_income_to_common": 51051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34169000, "short_term_investments": null, "net_receivables": 494260000, "inventory": null, "other_current_assets": null, "total_current_assets": 383666000, "net_ppe": null, "goodwill": 609457000, "intangible_assets": 312242000, "goodwill_and_intangibles": 921699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1086743000, "total_assets": 1470409000, "short_term_debt": 2452000, "accounts_payable": 24576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271433000, "long_term_debt": 545861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 934369000, "total_liabilities": 1205802000, "total_debt": 548313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -742788000, "total_equity": 264607000, "shares_outstanding": 59631195, "operating_cash_flow": 347061000, "stock_based_compensation": 39604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -286268000, "free_cash_flow": 374490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143455000", "ebitda": "410430000", "netIncome": "51051000", "grossProfit": "1152131000", "depreciation": "None", "totalRevenue": "1792953000", "costOfRevenue": "640822000", "interestIncome": "None", "incomeBeforeTax": "60971000", "interestExpense": "82697000", "operatingIncome": "162043000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9920000", "reportedCurrency": "USD", "netInterestIncome": "-82697000", "nonInterestIncome": "None", "operatingExpenses": "990088000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266975000", "sellingGeneralAndAdministrative": "243734000", "netIncomeFromContinuingOperations": "51051000" }, "balance": { "goodwill": "609457000", "inventory": "None", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "1470409000", "longTermDebt": "545861000", "shortTermDebt": "2452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "312242000", "reportedCurrency": "USD", "retainedEarnings": "-742788000", "totalLiabilities": "1205802000", "otherCurrentAssets": "75119000", "totalCurrentAssets": "383666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1086743000", "currentAccountsPayable": "24576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122157000", "shortLongTermDebtTotal": "603204000", "totalShareholderEquity": "264607000", "capitalLeaseObligations": "57343000", "otherCurrentLiabilities": "244405000", "totalCurrentLiabilities": "271433000", "otherNonCurrentLiabilities": "55184000", "totalNonCurrentLiabilities": "934369000", "cashAndShortTermInvestments": "34169000", "commonStockSharesOutstanding": "59631195", "intangibleAssetsExcludingGoodwill": "312242000", "cashAndCashEquivalentsAtCarryingValue": "34169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "347061000", "capitalExpenditures": "27429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286268000", "cashflowFromInvestment": "-28662000", "stockBasedCompensation": "39604000", "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": "266975000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "ebit": 5146000, "ebitda": 14312000, "pretax_income": -1461000, "tax_provision": -6003000, "net_income": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7952000, "total_current_assets": 200752000, "total_assets": 693738000, "short_term_debt": 26250000, "long_term_debt": 232313000, "total_debt": 258563000, "total_liabilities": 468328000, "total_equity": 225410000, "shares_outstanding": 45246486, "goodwill_and_intangibles": 278280000 }, "cash_flow": { "operating_cash_flow": 1473000, "capital_expenditure": 6926000, "free_cash_flow": 8399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183259, "ticker_id": 8540, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5146000", "ebitda": "14312000", "netIncome": "4542000", "grossProfit": "109256000", "depreciation": "None", "totalRevenue": "167684000", "costOfRevenue": "58428000", "interestIncome": "None", "incomeBeforeTax": "-1461000", "interestExpense": "6607000", "operatingIncome": "4058000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-6003000", "reportedCurrency": "USD", "netInterestIncome": "-6607000", "nonInterestIncome": "None", "operatingExpenses": "105198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11431000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9166000", "sellingGeneralAndAdministrative": "45819000", "netIncomeFromContinuingOperations": "4542000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "729000", "currentDebt": "None", "investments": "None", "totalAssets": "693738000", "longTermDebt": "232313000", "shortTermDebt": "26250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "24471000", "reportedCurrency": "USD", "retainedEarnings": "-567569000", "totalLiabilities": "468328000", "otherCurrentAssets": "45717000", "totalCurrentAssets": "200752000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492986000", "currentAccountsPayable": "10853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "258563000", "totalShareholderEquity": "225410000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126158000", "totalCurrentLiabilities": "163261000", "otherNonCurrentLiabilities": "28738000", "totalNonCurrentLiabilities": "305067000", "cashAndShortTermInvestments": "7952000", "commonStockSharesOutstanding": "45246486", "intangibleAssetsExcludingGoodwill": "24471000", "cashAndCashEquivalentsAtCarryingValue": "7952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1473000", "capitalExpenditures": "6926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2577000", "cashflowFromInvestment": "-6926000", "stockBasedCompensation": "4750000", "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": "9166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167684000, "cost_of_revenue": 58428000, "gross_profit": 109256000, "research_and_development": 11431000, "selling_general_admin": 45819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5146000, "depreciation_amortisation": 9166000, "ebitda": 14312000, "interest_expense": 6607000, "interest_income": null, "other_non_operating": null, "pretax_income": -1461000, "tax_provision": -6003000, "effective_tax_rate": null, "net_income": 4542000, "net_income_continuing_ops": 4542000, "net_income_to_common": 4542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7952000, "short_term_investments": null, "net_receivables": 147083000, "inventory": null, "other_current_assets": null, "total_current_assets": 200752000, "net_ppe": null, "goodwill": 253809000, "intangible_assets": 24471000, "goodwill_and_intangibles": 278280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 492986000, "total_assets": 693738000, "short_term_debt": 26250000, "accounts_payable": 10853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163261000, "long_term_debt": 232313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 305067000, "total_liabilities": 468328000, "total_debt": 258563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -567569000, "total_equity": 225410000, "shares_outstanding": 45246486, "operating_cash_flow": 1473000, "stock_based_compensation": 4750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2577000, "free_cash_flow": 8399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5146000", "ebitda": "14312000", "netIncome": "4542000", "grossProfit": "109256000", "depreciation": "None", "totalRevenue": "167684000", "costOfRevenue": "58428000", "interestIncome": "None", "incomeBeforeTax": "-1461000", "interestExpense": "6607000", "operatingIncome": "4058000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-6003000", "reportedCurrency": "USD", "netInterestIncome": "-6607000", "nonInterestIncome": "None", "operatingExpenses": "105198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11431000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9166000", "sellingGeneralAndAdministrative": "45819000", "netIncomeFromContinuingOperations": "4542000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "729000", "currentDebt": "None", "investments": "None", "totalAssets": "693738000", "longTermDebt": "232313000", "shortTermDebt": "26250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "24471000", "reportedCurrency": "USD", "retainedEarnings": "-567569000", "totalLiabilities": "468328000", "otherCurrentAssets": "45717000", "totalCurrentAssets": "200752000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492986000", "currentAccountsPayable": "10853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "258563000", "totalShareholderEquity": "225410000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "126158000", "totalCurrentLiabilities": "163261000", "otherNonCurrentLiabilities": "28738000", "totalNonCurrentLiabilities": "305067000", "cashAndShortTermInvestments": "7952000", "commonStockSharesOutstanding": "45246486", "intangibleAssetsExcludingGoodwill": "24471000", "cashAndCashEquivalentsAtCarryingValue": "7952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1473000", "capitalExpenditures": "6926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2577000", "cashflowFromInvestment": "-6926000", "stockBasedCompensation": "4750000", "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": "9166000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "ebit": 1236000, "ebitda": 9373000, "pretax_income": -4312000, "tax_provision": 5348000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10752000, "total_current_assets": 178857000, "total_assets": 688587000, "short_term_debt": 20270000, "long_term_debt": 235987000, "total_debt": 256257000, "total_liabilities": 470448000, "total_equity": 218139000, "shares_outstanding": 43579557, "goodwill_and_intangibles": 279738000 }, "cash_flow": { "operating_cash_flow": 22207000, "capital_expenditure": 7085000, "free_cash_flow": 29292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183260, "ticker_id": 8540, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1236000", "ebitda": "9373000", "netIncome": "-9660000", "grossProfit": "130337000", "depreciation": "None", "totalRevenue": "191619000", "costOfRevenue": "61282000", "interestIncome": "None", "incomeBeforeTax": "-4312000", "interestExpense": "5548000", "operatingIncome": "4793000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5348000", "reportedCurrency": "USD", "netInterestIncome": "-8148000", "nonInterestIncome": "None", "operatingExpenses": "125544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9473000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8137000", "sellingGeneralAndAdministrative": "58554000", "netIncomeFromContinuingOperations": "-9660000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "720000", "currentDebt": "None", "investments": "None", "totalAssets": "688587000", "longTermDebt": "235987000", "shortTermDebt": "20270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25929000", "reportedCurrency": "USD", "retainedEarnings": "-572111000", "totalLiabilities": "470448000", "otherCurrentAssets": "31711000", "totalCurrentAssets": "178857000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509730000", "currentAccountsPayable": "9764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256691000", "totalShareholderEquity": "218139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149559000", "totalCurrentLiabilities": "179593000", "otherNonCurrentLiabilities": "10697000", "totalNonCurrentLiabilities": "290855000", "cashAndShortTermInvestments": "10752000", "commonStockSharesOutstanding": "43579557", "intangibleAssetsExcludingGoodwill": "25929000", "cashAndCashEquivalentsAtCarryingValue": "10752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22207000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14544000", "cashflowFromInvestment": "-9899000", "stockBasedCompensation": "5698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191619000, "cost_of_revenue": 61282000, "gross_profit": 130337000, "research_and_development": 9473000, "selling_general_admin": 58554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1236000, "depreciation_amortisation": 8137000, "ebitda": 9373000, "interest_expense": 5548000, "interest_income": null, "other_non_operating": null, "pretax_income": -4312000, "tax_provision": 5348000, "effective_tax_rate": null, "net_income": -9660000, "net_income_continuing_ops": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10752000, "short_term_investments": null, "net_receivables": 136394000, "inventory": null, "other_current_assets": null, "total_current_assets": 178857000, "net_ppe": null, "goodwill": 253809000, "intangible_assets": 25929000, "goodwill_and_intangibles": 279738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509730000, "total_assets": 688587000, "short_term_debt": 20270000, "accounts_payable": 9764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179593000, "long_term_debt": 235987000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290855000, "total_liabilities": 470448000, "total_debt": 256257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572111000, "total_equity": 218139000, "shares_outstanding": 43579557, "operating_cash_flow": 22207000, "stock_based_compensation": 5698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14544000, "free_cash_flow": 29292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1236000", "ebitda": "9373000", "netIncome": "-9660000", "grossProfit": "130337000", "depreciation": "None", "totalRevenue": "191619000", "costOfRevenue": "61282000", "interestIncome": "None", "incomeBeforeTax": "-4312000", "interestExpense": "5548000", "operatingIncome": "4793000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5348000", "reportedCurrency": "USD", "netInterestIncome": "-8148000", "nonInterestIncome": "None", "operatingExpenses": "125544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9473000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8137000", "sellingGeneralAndAdministrative": "58554000", "netIncomeFromContinuingOperations": "-9660000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "720000", "currentDebt": "None", "investments": "None", "totalAssets": "688587000", "longTermDebt": "235987000", "shortTermDebt": "20270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25929000", "reportedCurrency": "USD", "retainedEarnings": "-572111000", "totalLiabilities": "470448000", "otherCurrentAssets": "31711000", "totalCurrentAssets": "178857000", "currentLongTermDebt": "17500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509730000", "currentAccountsPayable": "9764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256691000", "totalShareholderEquity": "218139000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149559000", "totalCurrentLiabilities": "179593000", "otherNonCurrentLiabilities": "10697000", "totalNonCurrentLiabilities": "290855000", "cashAndShortTermInvestments": "10752000", "commonStockSharesOutstanding": "43579557", "intangibleAssetsExcludingGoodwill": "25929000", "cashAndCashEquivalentsAtCarryingValue": "10752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22207000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14544000", "cashflowFromInvestment": "-9899000", "stockBasedCompensation": "5698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8137000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 201555000, "cost_of_revenue": 65090000, "gross_profit": 136465000, "ebit": 20056000, "ebitda": 29671000, "pretax_income": 11471000, "tax_provision": 5817000, "net_income": 5654000, "net_income_to_common": 5654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11551000, "total_current_assets": 193924000, "total_assets": 701799000, "short_term_debt": 8750000, "long_term_debt": 259431000, "total_debt": 268181000, "total_liabilities": 480723000, "total_equity": 221076000, "shares_outstanding": 44459176, "goodwill_and_intangibles": 281583000 }, "cash_flow": { "operating_cash_flow": 22246000, "capital_expenditure": 7085000, "free_cash_flow": 29331000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183262, "ticker_id": 8540, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20056000", "ebitda": "29671000", "netIncome": "5654000", "grossProfit": "136465000", "depreciation": "None", "totalRevenue": "201555000", "costOfRevenue": "65090000", "interestIncome": "None", "incomeBeforeTax": "11471000", "interestExpense": "8585000", "operatingIncome": "20039000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5817000", "reportedCurrency": "USD", "netInterestIncome": "-8585000", "nonInterestIncome": "None", "operatingExpenses": "116426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9615000", "sellingGeneralAndAdministrative": "48017000", "netIncomeFromContinuingOperations": "5654000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "701799000", "longTermDebt": "259431000", "shortTermDebt": "8750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "27774000", "reportedCurrency": "USD", "retainedEarnings": "-562451000", "totalLiabilities": "480723000", "otherCurrentAssets": "31364000", "totalCurrentAssets": "193924000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507875000", "currentAccountsPayable": "6069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268181000", "totalShareholderEquity": "221076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78531000", "totalCurrentLiabilities": "169353000", "otherNonCurrentLiabilities": "12098000", "totalNonCurrentLiabilities": "311370000", "cashAndShortTermInvestments": "11551000", "commonStockSharesOutstanding": "44459176", "intangibleAssetsExcludingGoodwill": "27774000", "cashAndCashEquivalentsAtCarryingValue": "11551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22246000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13870000", "cashflowFromInvestment": "-7636000", "stockBasedCompensation": "5807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201555000, "cost_of_revenue": 65090000, "gross_profit": 136465000, "research_and_development": null, "selling_general_admin": 48017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20056000, "depreciation_amortisation": 9615000, "ebitda": 29671000, "interest_expense": 8585000, "interest_income": null, "other_non_operating": null, "pretax_income": 11471000, "tax_provision": 5817000, "effective_tax_rate": null, "net_income": 5654000, "net_income_continuing_ops": 5654000, "net_income_to_common": 5654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11551000, "short_term_investments": null, "net_receivables": 151009000, "inventory": null, "other_current_assets": null, "total_current_assets": 193924000, "net_ppe": null, "goodwill": 253809000, "intangible_assets": 27774000, "goodwill_and_intangibles": 281583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507875000, "total_assets": 701799000, "short_term_debt": 8750000, "accounts_payable": 6069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169353000, "long_term_debt": 259431000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 311370000, "total_liabilities": 480723000, "total_debt": 268181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562451000, "total_equity": 221076000, "shares_outstanding": 44459176, "operating_cash_flow": 22246000, "stock_based_compensation": 5807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13870000, "free_cash_flow": 29331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20056000", "ebitda": "29671000", "netIncome": "5654000", "grossProfit": "136465000", "depreciation": "None", "totalRevenue": "201555000", "costOfRevenue": "65090000", "interestIncome": "None", "incomeBeforeTax": "11471000", "interestExpense": "8585000", "operatingIncome": "20039000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5817000", "reportedCurrency": "USD", "netInterestIncome": "-8585000", "nonInterestIncome": "None", "operatingExpenses": "116426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9615000", "sellingGeneralAndAdministrative": "48017000", "netIncomeFromContinuingOperations": "5654000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "701799000", "longTermDebt": "259431000", "shortTermDebt": "8750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "27774000", "reportedCurrency": "USD", "retainedEarnings": "-562451000", "totalLiabilities": "480723000", "otherCurrentAssets": "31364000", "totalCurrentAssets": "193924000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507875000", "currentAccountsPayable": "6069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "268181000", "totalShareholderEquity": "221076000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "78531000", "totalCurrentLiabilities": "169353000", "otherNonCurrentLiabilities": "12098000", "totalNonCurrentLiabilities": "311370000", "cashAndShortTermInvestments": "11551000", "commonStockSharesOutstanding": "44459176", "intangibleAssetsExcludingGoodwill": "27774000", "cashAndCashEquivalentsAtCarryingValue": "11551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5654000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22246000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13870000", "cashflowFromInvestment": "-7636000", "stockBasedCompensation": "5807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9615000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 210470000, "cost_of_revenue": 63850000, "gross_profit": 146620000, "ebit": 31319000, "ebitda": 41510000, "pretax_income": 22367000, "tax_provision": 8436000, "net_income": 13931000, "net_income_to_common": 13931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10838000, "total_current_assets": 189067000, "total_assets": 687704000, "short_term_debt": 8750000, "long_term_debt": 266853000, "total_debt": 275603000, "total_liabilities": 472820000, "total_equity": 214884000, "shares_outstanding": 44303331, "goodwill_and_intangibles": 283613000 }, "cash_flow": { "operating_cash_flow": 29556000, "capital_expenditure": 7770000, "free_cash_flow": 37326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183263, "ticker_id": 8540, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31319000", "ebitda": "41510000", "netIncome": "13931000", "grossProfit": "146620000", "depreciation": "None", "totalRevenue": "210470000", "costOfRevenue": "63850000", "interestIncome": "None", "incomeBeforeTax": "22367000", "interestExpense": "8952000", "operatingIncome": "29540000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8436000", "reportedCurrency": "USD", "netInterestIncome": "-8952000", "nonInterestIncome": "None", "operatingExpenses": "117080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10191000", "sellingGeneralAndAdministrative": "52356000", "netIncomeFromContinuingOperations": "13931000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "687704000", "longTermDebt": "266853000", "shortTermDebt": "8750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29804000", "reportedCurrency": "USD", "retainedEarnings": "-568105000", "totalLiabilities": "472820000", "otherCurrentAssets": "34770000", "totalCurrentAssets": "189067000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498637000", "currentAccountsPayable": "3926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275603000", "totalShareholderEquity": "214884000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87984000", "totalCurrentLiabilities": "157898000", "otherNonCurrentLiabilities": "8811000", "totalNonCurrentLiabilities": "314922000", "cashAndShortTermInvestments": "10838000", "commonStockSharesOutstanding": "44303331", "intangibleAssetsExcludingGoodwill": "29804000", "cashAndCashEquivalentsAtCarryingValue": "10838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29556000", "capitalExpenditures": "7770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22339000", "cashflowFromInvestment": "-7770000", "stockBasedCompensation": "6008000", "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": "10191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210470000, "cost_of_revenue": 63850000, "gross_profit": 146620000, "research_and_development": null, "selling_general_admin": 52356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31319000, "depreciation_amortisation": 10191000, "ebitda": 41510000, "interest_expense": 8952000, "interest_income": null, "other_non_operating": null, "pretax_income": 22367000, "tax_provision": 8436000, "effective_tax_rate": null, "net_income": 13931000, "net_income_continuing_ops": 13931000, "net_income_to_common": 13931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10838000, "short_term_investments": null, "net_receivables": 143459000, "inventory": null, "other_current_assets": null, "total_current_assets": 189067000, "net_ppe": null, "goodwill": 253809000, "intangible_assets": 29804000, "goodwill_and_intangibles": 283613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 498637000, "total_assets": 687704000, "short_term_debt": 8750000, "accounts_payable": 3926000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157898000, "long_term_debt": 266853000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314922000, "total_liabilities": 472820000, "total_debt": 275603000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -568105000, "total_equity": 214884000, "shares_outstanding": 44303331, "operating_cash_flow": 29556000, "stock_based_compensation": 6008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22339000, "free_cash_flow": 37326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31319000", "ebitda": "41510000", "netIncome": "13931000", "grossProfit": "146620000", "depreciation": "None", "totalRevenue": "210470000", "costOfRevenue": "63850000", "interestIncome": "None", "incomeBeforeTax": "22367000", "interestExpense": "8952000", "operatingIncome": "29540000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8436000", "reportedCurrency": "USD", "netInterestIncome": "-8952000", "nonInterestIncome": "None", "operatingExpenses": "117080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10191000", "sellingGeneralAndAdministrative": "52356000", "netIncomeFromContinuingOperations": "13931000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "687704000", "longTermDebt": "266853000", "shortTermDebt": "8750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "29804000", "reportedCurrency": "USD", "retainedEarnings": "-568105000", "totalLiabilities": "472820000", "otherCurrentAssets": "34770000", "totalCurrentAssets": "189067000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "143459000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498637000", "currentAccountsPayable": "3926000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275603000", "totalShareholderEquity": "214884000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87984000", "totalCurrentLiabilities": "157898000", "otherNonCurrentLiabilities": "8811000", "totalNonCurrentLiabilities": "314922000", "cashAndShortTermInvestments": "10838000", "commonStockSharesOutstanding": "44303331", "intangibleAssetsExcludingGoodwill": "29804000", "cashAndCashEquivalentsAtCarryingValue": "10838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29556000", "capitalExpenditures": "7770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22339000", "cashflowFromInvestment": "-7770000", "stockBasedCompensation": "6008000", "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": "10191000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 181371000, "cost_of_revenue": 62083000, "gross_profit": 119288000, "ebit": -3410000, "ebitda": -3034000, "pretax_income": -12483000, "tax_provision": -2865000, "net_income": -9618000, "net_income_to_common": -9618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10993000, "total_current_assets": 202687000, "total_assets": 703734000, "short_term_debt": 26250000, "long_term_debt": 272737000, "total_debt": 298987000, "total_liabilities": 510503000, "total_equity": 193231000, "shares_outstanding": 43412000, "goodwill_and_intangibles": 285765000 }, "cash_flow": { "operating_cash_flow": -10481000, "capital_expenditure": 7085000, "free_cash_flow": -3396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183264, "ticker_id": 8540, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3410000", "ebitda": "-3034000", "netIncome": "-9618000", "grossProfit": "119288000", "depreciation": "None", "totalRevenue": "181371000", "costOfRevenue": "62083000", "interestIncome": "None", "incomeBeforeTax": "-12483000", "interestExpense": "9073000", "operatingIncome": "-3034000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2865000", "reportedCurrency": "USD", "netInterestIncome": "-9073000", "nonInterestIncome": "None", "operatingExpenses": "122322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10209000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376000", "sellingGeneralAndAdministrative": "52271000", "netIncomeFromContinuingOperations": "-9618000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "715000", "currentDebt": "None", "investments": "None", "totalAssets": "703734000", "longTermDebt": "272737000", "shortTermDebt": "26250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31956000", "reportedCurrency": "USD", "retainedEarnings": "-582036000", "totalLiabilities": "510503000", "otherCurrentAssets": "42327000", "totalCurrentAssets": "202687000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501047000", "currentAccountsPayable": "5894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298987000", "totalShareholderEquity": "193231000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "157251000", "totalCurrentLiabilities": "189395000", "otherNonCurrentLiabilities": "9672000", "totalNonCurrentLiabilities": "321108000", "cashAndShortTermInvestments": "10993000", "commonStockSharesOutstanding": "43412000", "intangibleAssetsExcludingGoodwill": "31956000", "cashAndCashEquivalentsAtCarryingValue": "10993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10481000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12279000", "cashflowFromInvestment": "-7228000", "stockBasedCompensation": "7737000", "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": "11516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181371000, "cost_of_revenue": 62083000, "gross_profit": 119288000, "research_and_development": 10209000, "selling_general_admin": 52271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3410000, "depreciation_amortisation": 376000, "ebitda": -3034000, "interest_expense": 9073000, "interest_income": null, "other_non_operating": null, "pretax_income": -12483000, "tax_provision": -2865000, "effective_tax_rate": null, "net_income": -9618000, "net_income_continuing_ops": -9618000, "net_income_to_common": -9618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10993000, "short_term_investments": null, "net_receivables": 149367000, "inventory": null, "other_current_assets": null, "total_current_assets": 202687000, "net_ppe": null, "goodwill": 253809000, "intangible_assets": 31956000, "goodwill_and_intangibles": 285765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501047000, "total_assets": 703734000, "short_term_debt": 26250000, "accounts_payable": 5894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189395000, "long_term_debt": 272737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321108000, "total_liabilities": 510503000, "total_debt": 298987000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582036000, "total_equity": 193231000, "shares_outstanding": 43412000, "operating_cash_flow": -10481000, "stock_based_compensation": 7737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12279000, "free_cash_flow": -3396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3410000", "ebitda": "-3034000", "netIncome": "-9618000", "grossProfit": "119288000", "depreciation": "None", "totalRevenue": "181371000", "costOfRevenue": "62083000", "interestIncome": "None", "incomeBeforeTax": "-12483000", "interestExpense": "9073000", "operatingIncome": "-3034000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2865000", "reportedCurrency": "USD", "netInterestIncome": "-9073000", "nonInterestIncome": "None", "operatingExpenses": "122322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10209000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376000", "sellingGeneralAndAdministrative": "52271000", "netIncomeFromContinuingOperations": "-9618000" }, "balance": { "goodwill": "253809000", "inventory": "None", "commonStock": "715000", "currentDebt": "None", "investments": "None", "totalAssets": "703734000", "longTermDebt": "272737000", "shortTermDebt": "26250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "31956000", "reportedCurrency": "USD", "retainedEarnings": "-582036000", "totalLiabilities": "510503000", "otherCurrentAssets": "42327000", "totalCurrentAssets": "202687000", "currentLongTermDebt": "26250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501047000", "currentAccountsPayable": "5894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "298987000", "totalShareholderEquity": "193231000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "157251000", "totalCurrentLiabilities": "189395000", "otherNonCurrentLiabilities": "9672000", "totalNonCurrentLiabilities": "321108000", "cashAndShortTermInvestments": "10993000", "commonStockSharesOutstanding": "43412000", "intangibleAssetsExcludingGoodwill": "31956000", "cashAndCashEquivalentsAtCarryingValue": "10993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10481000", "capitalExpenditures": "7085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12279000", "cashflowFromInvestment": "-7228000", "stockBasedCompensation": "7737000", "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": "11516000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 186596000, "cost_of_revenue": 63569000, "gross_profit": 123027000, "ebit": 19184000, "ebitda": 30829000, "pretax_income": 9461000, "tax_provision": 1578000, "net_income": 7883000, "net_income_to_common": 7883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16311000, "total_current_assets": 210720000, "total_assets": 712165000, "short_term_debt": 20974000, "long_term_debt": 271212000, "total_debt": 292186000, "total_liabilities": 515245000, "total_equity": 196920000, "shares_outstanding": 41901000, "goodwill_and_intangibles": 287577000 }, "cash_flow": { "operating_cash_flow": 26143000, "capital_expenditure": 8807000, "free_cash_flow": 34950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183265, "ticker_id": 8540, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19184000", "ebitda": "30829000", "netIncome": "7883000", "grossProfit": "123027000", "depreciation": "None", "totalRevenue": "186596000", "costOfRevenue": "63569000", "interestIncome": "None", "incomeBeforeTax": "9461000", "interestExpense": "9723000", "operatingIncome": "-7202000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1578000", "reportedCurrency": "USD", "netInterestIncome": "-9723000", "nonInterestIncome": "None", "operatingExpenses": "130229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11645000", "sellingGeneralAndAdministrative": "62067000", "netIncomeFromContinuingOperations": "7883000" }, "balance": { "goodwill": "253318000", "inventory": "None", "commonStock": "706000", "currentDebt": "None", "investments": "None", "totalAssets": "712165000", "longTermDebt": "271212000", "shortTermDebt": "20974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34259000", "reportedCurrency": "USD", "retainedEarnings": "-572418000", "totalLiabilities": "515245000", "otherCurrentAssets": "24444000", "totalCurrentAssets": "210720000", "currentLongTermDebt": "13125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501445000", "currentAccountsPayable": "13011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294992000", "totalShareholderEquity": "196920000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117155000", "totalCurrentLiabilities": "196260000", "otherNonCurrentLiabilities": "9759000", "totalNonCurrentLiabilities": "318985000", "cashAndShortTermInvestments": "16311000", "commonStockSharesOutstanding": "41901000", "intangibleAssetsExcludingGoodwill": "34259000", "cashAndCashEquivalentsAtCarryingValue": "16311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26143000", "capitalExpenditures": "8807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64662000", "cashflowFromInvestment": "-85694000", "stockBasedCompensation": "6465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186596000, "cost_of_revenue": 63569000, "gross_profit": 123027000, "research_and_development": null, "selling_general_admin": 62067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19184000, "depreciation_amortisation": 11645000, "ebitda": 30829000, "interest_expense": 9723000, "interest_income": null, "other_non_operating": null, "pretax_income": 9461000, "tax_provision": 1578000, "effective_tax_rate": null, "net_income": 7883000, "net_income_continuing_ops": 7883000, "net_income_to_common": 7883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16311000, "short_term_investments": null, "net_receivables": 169965000, "inventory": null, "other_current_assets": null, "total_current_assets": 210720000, "net_ppe": null, "goodwill": 253318000, "intangible_assets": 34259000, "goodwill_and_intangibles": 287577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501445000, "total_assets": 712165000, "short_term_debt": 20974000, "accounts_payable": 13011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196260000, "long_term_debt": 271212000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318985000, "total_liabilities": 515245000, "total_debt": 292186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572418000, "total_equity": 196920000, "shares_outstanding": 41901000, "operating_cash_flow": 26143000, "stock_based_compensation": 6465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64662000, "free_cash_flow": 34950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19184000", "ebitda": "30829000", "netIncome": "7883000", "grossProfit": "123027000", "depreciation": "None", "totalRevenue": "186596000", "costOfRevenue": "63569000", "interestIncome": "None", "incomeBeforeTax": "9461000", "interestExpense": "9723000", "operatingIncome": "-7202000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1578000", "reportedCurrency": "USD", "netInterestIncome": "-9723000", "nonInterestIncome": "None", "operatingExpenses": "130229000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11645000", "sellingGeneralAndAdministrative": "62067000", "netIncomeFromContinuingOperations": "7883000" }, "balance": { "goodwill": "253318000", "inventory": "None", "commonStock": "706000", "currentDebt": "None", "investments": "None", "totalAssets": "712165000", "longTermDebt": "271212000", "shortTermDebt": "20974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34259000", "reportedCurrency": "USD", "retainedEarnings": "-572418000", "totalLiabilities": "515245000", "otherCurrentAssets": "24444000", "totalCurrentAssets": "210720000", "currentLongTermDebt": "13125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169965000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501445000", "currentAccountsPayable": "13011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294992000", "totalShareholderEquity": "196920000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117155000", "totalCurrentLiabilities": "196260000", "otherNonCurrentLiabilities": "9759000", "totalNonCurrentLiabilities": "318985000", "cashAndShortTermInvestments": "16311000", "commonStockSharesOutstanding": "41901000", "intangibleAssetsExcludingGoodwill": "34259000", "cashAndCashEquivalentsAtCarryingValue": "16311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7883000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26143000", "capitalExpenditures": "8807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64662000", "cashflowFromInvestment": "-85694000", "stockBasedCompensation": "6465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11645000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 179852000, "cost_of_revenue": 67871000, "gross_profit": 111981000, "ebit": -89932000, "ebitda": -77413000, "pretax_income": -101446000, "tax_provision": -5375000, "net_income": -106821000, "net_income_to_common": -106821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12453000, "total_current_assets": 230938000, "total_assets": 654753000, "short_term_debt": 52500000, "long_term_debt": 255304000, "total_debt": 307804000, "total_liabilities": 560221000, "total_equity": 94532000, "shares_outstanding": 36309000, "goodwill_and_intangibles": 222337000 }, "cash_flow": { "operating_cash_flow": 35980000, "capital_expenditure": 8500000, "free_cash_flow": 44480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183267, "ticker_id": 8540, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-89932000", "ebitda": "-77413000", "netIncome": "-106821000", "grossProfit": "111981000", "depreciation": "None", "totalRevenue": "179852000", "costOfRevenue": "67871000", "interestIncome": "None", "incomeBeforeTax": "-101446000", "interestExpense": "11514000", "operatingIncome": "-88569000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5375000", "reportedCurrency": "USD", "netInterestIncome": "-11514000", "nonInterestIncome": "None", "operatingExpenses": "200550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12519000", "sellingGeneralAndAdministrative": "50972000", "netIncomeFromContinuingOperations": "-96071000" }, "balance": { "goodwill": "218884000", "inventory": "None", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "654753000", "longTermDebt": "255304000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3453000", "reportedCurrency": "USD", "retainedEarnings": "-580301000", "totalLiabilities": "560221000", "otherCurrentAssets": "30347000", "totalCurrentAssets": "230938000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423815000", "currentAccountsPayable": "6946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307804000", "totalShareholderEquity": "94532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97223000", "totalCurrentLiabilities": "221948000", "otherNonCurrentLiabilities": "9246000", "totalNonCurrentLiabilities": "338273000", "cashAndShortTermInvestments": "12453000", "commonStockSharesOutstanding": "36309000", "intangibleAssetsExcludingGoodwill": "3453000", "cashAndCashEquivalentsAtCarryingValue": "12453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35980000", "capitalExpenditures": "8500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34932000", "cashflowFromInvestment": "-8500000", "stockBasedCompensation": "6011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179852000, "cost_of_revenue": 67871000, "gross_profit": 111981000, "research_and_development": null, "selling_general_admin": 50972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -89932000, "depreciation_amortisation": 12519000, "ebitda": -77413000, "interest_expense": 11514000, "interest_income": null, "other_non_operating": null, "pretax_income": -101446000, "tax_provision": -5375000, "effective_tax_rate": null, "net_income": -106821000, "net_income_continuing_ops": -96071000, "net_income_to_common": -106821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12453000, "short_term_investments": null, "net_receivables": 188138000, "inventory": null, "other_current_assets": null, "total_current_assets": 230938000, "net_ppe": null, "goodwill": 218884000, "intangible_assets": 3453000, "goodwill_and_intangibles": 222337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423815000, "total_assets": 654753000, "short_term_debt": 52500000, "accounts_payable": 6946000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221948000, "long_term_debt": 255304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338273000, "total_liabilities": 560221000, "total_debt": 307804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -580301000, "total_equity": 94532000, "shares_outstanding": 36309000, "operating_cash_flow": 35980000, "stock_based_compensation": 6011000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34932000, "free_cash_flow": 44480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-89932000", "ebitda": "-77413000", "netIncome": "-106821000", "grossProfit": "111981000", "depreciation": "None", "totalRevenue": "179852000", "costOfRevenue": "67871000", "interestIncome": "None", "incomeBeforeTax": "-101446000", "interestExpense": "11514000", "operatingIncome": "-88569000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5375000", "reportedCurrency": "USD", "netInterestIncome": "-11514000", "nonInterestIncome": "None", "operatingExpenses": "200550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12519000", "sellingGeneralAndAdministrative": "50972000", "netIncomeFromContinuingOperations": "-96071000" }, "balance": { "goodwill": "218884000", "inventory": "None", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "654753000", "longTermDebt": "255304000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3453000", "reportedCurrency": "USD", "retainedEarnings": "-580301000", "totalLiabilities": "560221000", "otherCurrentAssets": "30347000", "totalCurrentAssets": "230938000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423815000", "currentAccountsPayable": "6946000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307804000", "totalShareholderEquity": "94532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97223000", "totalCurrentLiabilities": "221948000", "otherNonCurrentLiabilities": "9246000", "totalNonCurrentLiabilities": "338273000", "cashAndShortTermInvestments": "12453000", "commonStockSharesOutstanding": "36309000", "intangibleAssetsExcludingGoodwill": "3453000", "cashAndCashEquivalentsAtCarryingValue": "12453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35980000", "capitalExpenditures": "8500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34932000", "cashflowFromInvestment": "-8500000", "stockBasedCompensation": "6011000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12519000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 224084000, "cost_of_revenue": 75496000, "gross_profit": 148588000, "ebit": 24341000, "ebitda": 38413000, "pretax_income": 12166000, "tax_provision": 6618000, "net_income": 5548000, "net_income_to_common": 5548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15519000, "total_current_assets": 260620000, "total_assets": 785483000, "short_term_debt": 52500000, "long_term_debt": 289592000, "total_debt": 342092000, "total_liabilities": 602423000, "total_equity": 183060000, "shares_outstanding": 37631825, "goodwill_and_intangibles": 307635000 }, "cash_flow": { "operating_cash_flow": 22222000, "capital_expenditure": 8952000, "free_cash_flow": 31174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183268, "ticker_id": 8540, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24341000", "ebitda": "38413000", "netIncome": "5548000", "grossProfit": "148588000", "depreciation": "None", "totalRevenue": "224084000", "costOfRevenue": "75496000", "interestIncome": "None", "incomeBeforeTax": "12166000", "interestExpense": "12175000", "operatingIncome": "31338000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6618000", "reportedCurrency": "USD", "netInterestIncome": "-12175000", "nonInterestIncome": "None", "operatingExpenses": "117250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14072000", "sellingGeneralAndAdministrative": "51841000", "netIncomeFromContinuingOperations": "5548000" }, "balance": { "goodwill": "300995000", "inventory": "34493000", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "785483000", "longTermDebt": "289592000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6640000", "reportedCurrency": "USD", "retainedEarnings": "-484230000", "totalLiabilities": "602423000", "otherCurrentAssets": "41742000", "totalCurrentAssets": "260620000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "524863000", "currentAccountsPayable": "8661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342092000", "totalShareholderEquity": "183060000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89249000", "totalCurrentLiabilities": "228104000", "otherNonCurrentLiabilities": "12448000", "totalNonCurrentLiabilities": "374319000", "cashAndShortTermInvestments": "15519000", "commonStockSharesOutstanding": "37631825", "intangibleAssetsExcludingGoodwill": "6640000", "cashAndCashEquivalentsAtCarryingValue": "15519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5548000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-25720000", "operatingCashflow": "22222000", "capitalExpenditures": "8952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8956000", "cashflowFromInvestment": "-8952000", "stockBasedCompensation": "6353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224084000, "cost_of_revenue": 75496000, "gross_profit": 148588000, "research_and_development": null, "selling_general_admin": 51841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24341000, "depreciation_amortisation": 14072000, "ebitda": 38413000, "interest_expense": 12175000, "interest_income": null, "other_non_operating": null, "pretax_income": 12166000, "tax_provision": 6618000, "effective_tax_rate": null, "net_income": 5548000, "net_income_continuing_ops": 5548000, "net_income_to_common": 5548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15519000, "short_term_investments": null, "net_receivables": 203359000, "inventory": 34493000, "other_current_assets": null, "total_current_assets": 260620000, "net_ppe": null, "goodwill": 300995000, "intangible_assets": 6640000, "goodwill_and_intangibles": 307635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 524863000, "total_assets": 785483000, "short_term_debt": 52500000, "accounts_payable": 8661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228104000, "long_term_debt": 289592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374319000, "total_liabilities": 602423000, "total_debt": 342092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -484230000, "total_equity": 183060000, "shares_outstanding": 37631825, "operating_cash_flow": 22222000, "stock_based_compensation": 6353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8952000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8956000, "free_cash_flow": 31174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24341000", "ebitda": "38413000", "netIncome": "5548000", "grossProfit": "148588000", "depreciation": "None", "totalRevenue": "224084000", "costOfRevenue": "75496000", "interestIncome": "None", "incomeBeforeTax": "12166000", "interestExpense": "12175000", "operatingIncome": "31338000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6618000", "reportedCurrency": "USD", "netInterestIncome": "-12175000", "nonInterestIncome": "None", "operatingExpenses": "117250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14072000", "sellingGeneralAndAdministrative": "51841000", "netIncomeFromContinuingOperations": "5548000" }, "balance": { "goodwill": "300995000", "inventory": "34493000", "commonStock": "638000", "currentDebt": "None", "investments": "None", "totalAssets": "785483000", "longTermDebt": "289592000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6640000", "reportedCurrency": "USD", "retainedEarnings": "-484230000", "totalLiabilities": "602423000", "otherCurrentAssets": "41742000", "totalCurrentAssets": "260620000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "524863000", "currentAccountsPayable": "8661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342092000", "totalShareholderEquity": "183060000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89249000", "totalCurrentLiabilities": "228104000", "otherNonCurrentLiabilities": "12448000", "totalNonCurrentLiabilities": "374319000", "cashAndShortTermInvestments": "15519000", "commonStockSharesOutstanding": "37631825", "intangibleAssetsExcludingGoodwill": "6640000", "cashAndCashEquivalentsAtCarryingValue": "15519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5548000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-25720000", "operatingCashflow": "22222000", "capitalExpenditures": "8952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8956000", "cashflowFromInvestment": "-8952000", "stockBasedCompensation": "6353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14072000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 233624000, "cost_of_revenue": 79983000, "gross_profit": 153641000, "ebit": 27180000, "ebitda": 41733000, "pretax_income": 13821000, "tax_provision": 5397000, "net_income": 8424000, "net_income_to_common": 8424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16409000, "total_current_assets": 259911000, "total_assets": 786835000, "short_term_debt": 52500000, "long_term_debt": 295068000, "total_debt": 347568000, "total_liabilities": 619769000, "total_equity": 167066000, "shares_outstanding": 37985785, "goodwill_and_intangibles": 311252000 }, "cash_flow": { "operating_cash_flow": 5438000, "capital_expenditure": 7278000, "free_cash_flow": 12716000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183269, "ticker_id": 8540, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27180000", "ebitda": "41733000", "netIncome": "8424000", "grossProfit": "153641000", "depreciation": "None", "totalRevenue": "233624000", "costOfRevenue": "79983000", "interestIncome": "None", "incomeBeforeTax": "13821000", "interestExpense": "13359000", "operatingIncome": "31134000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5397000", "reportedCurrency": "USD", "netInterestIncome": "-13359000", "nonInterestIncome": "None", "operatingExpenses": "122507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14553000", "sellingGeneralAndAdministrative": "52416000", "netIncomeFromContinuingOperations": "8424000" }, "balance": { "goodwill": "299626000", "inventory": "1", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "786835000", "longTermDebt": "295068000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11626000", "reportedCurrency": "USD", "retainedEarnings": "-489778000", "totalLiabilities": "619769000", "otherCurrentAssets": "31950000", "totalCurrentAssets": "259911000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "526924000", "currentAccountsPayable": "19743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "347568000", "totalShareholderEquity": "167066000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84925000", "totalCurrentLiabilities": "239699000", "otherNonCurrentLiabilities": "14174000", "totalNonCurrentLiabilities": "380070000", "cashAndShortTermInvestments": "16409000", "commonStockSharesOutstanding": "37985785", "intangibleAssetsExcludingGoodwill": "11626000", "cashAndCashEquivalentsAtCarryingValue": "16409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8424000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5438000", "capitalExpenditures": "7278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1558000", "cashflowFromInvestment": "-7278000", "stockBasedCompensation": "5289000", "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": "14553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233624000, "cost_of_revenue": 79983000, "gross_profit": 153641000, "research_and_development": null, "selling_general_admin": 52416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27180000, "depreciation_amortisation": 14553000, "ebitda": 41733000, "interest_expense": 13359000, "interest_income": null, "other_non_operating": null, "pretax_income": 13821000, "tax_provision": 5397000, "effective_tax_rate": null, "net_income": 8424000, "net_income_continuing_ops": 8424000, "net_income_to_common": 8424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16409000, "short_term_investments": null, "net_receivables": 211552000, "inventory": 1, "other_current_assets": null, "total_current_assets": 259911000, "net_ppe": null, "goodwill": 299626000, "intangible_assets": 11626000, "goodwill_and_intangibles": 311252000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 526924000, "total_assets": 786835000, "short_term_debt": 52500000, "accounts_payable": 19743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239699000, "long_term_debt": 295068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 380070000, "total_liabilities": 619769000, "total_debt": 347568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -489778000, "total_equity": 167066000, "shares_outstanding": 37985785, "operating_cash_flow": 5438000, "stock_based_compensation": 5289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1558000, "free_cash_flow": 12716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27180000", "ebitda": "41733000", "netIncome": "8424000", "grossProfit": "153641000", "depreciation": "None", "totalRevenue": "233624000", "costOfRevenue": "79983000", "interestIncome": "None", "incomeBeforeTax": "13821000", "interestExpense": "13359000", "operatingIncome": "31134000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5397000", "reportedCurrency": "USD", "netInterestIncome": "-13359000", "nonInterestIncome": "None", "operatingExpenses": "122507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14553000", "sellingGeneralAndAdministrative": "52416000", "netIncomeFromContinuingOperations": "8424000" }, "balance": { "goodwill": "299626000", "inventory": "1", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "786835000", "longTermDebt": "295068000", "shortTermDebt": "52500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "11626000", "reportedCurrency": "USD", "retainedEarnings": "-489778000", "totalLiabilities": "619769000", "otherCurrentAssets": "31950000", "totalCurrentAssets": "259911000", "currentLongTermDebt": "52500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "526924000", "currentAccountsPayable": "19743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "347568000", "totalShareholderEquity": "167066000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84925000", "totalCurrentLiabilities": "239699000", "otherNonCurrentLiabilities": "14174000", "totalNonCurrentLiabilities": "380070000", "cashAndShortTermInvestments": "16409000", "commonStockSharesOutstanding": "37985785", "intangibleAssetsExcludingGoodwill": "11626000", "cashAndCashEquivalentsAtCarryingValue": "16409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8424000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5438000", "capitalExpenditures": "7278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1558000", "cashflowFromInvestment": "-7278000", "stockBasedCompensation": "5289000", "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": "14553000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 236163000, "cost_of_revenue": 76453000, "gross_profit": 159710000, "ebit": -235800000, "ebitda": -219489000, "pretax_income": -249617000, "tax_provision": 7924000, "net_income": -257541000, "net_income_to_common": -257541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18216000, "total_current_assets": 266868000, "total_assets": 783170000, "short_term_debt": 77299000, "long_term_debt": 278897000, "total_debt": 356196000, "total_liabilities": 630470000, "total_equity": 152700000, "shares_outstanding": 34858157, "goodwill_and_intangibles": 321188000 }, "cash_flow": { "operating_cash_flow": 44578000, "capital_expenditure": 10474000, "free_cash_flow": 55052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183270, "ticker_id": 8540, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-235800000", "ebitda": "-219489000", "netIncome": "-257541000", "grossProfit": "159710000", "depreciation": "None", "totalRevenue": "236163000", "costOfRevenue": "76453000", "interestIncome": "None", "incomeBeforeTax": "-249617000", "interestExpense": "13817000", "operatingIncome": "-242131000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7924000", "reportedCurrency": "USD", "netInterestIncome": "-13817000", "nonInterestIncome": "None", "operatingExpenses": "401841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16311000", "sellingGeneralAndAdministrative": "52631000", "netIncomeFromContinuingOperations": "-257541000" }, "balance": { "goodwill": "302400000", "inventory": "34493000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "783170000", "longTermDebt": "278897000", "shortTermDebt": "77299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18788000", "reportedCurrency": "USD", "retainedEarnings": "-498202000", "totalLiabilities": "630470000", "otherCurrentAssets": "2662000", "totalCurrentAssets": "266868000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516302000", "currentAccountsPayable": "10348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362028000", "totalShareholderEquity": "152700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98174000", "totalCurrentLiabilities": "263190000", "otherNonCurrentLiabilities": "18995000", "totalNonCurrentLiabilities": "367280000", "cashAndShortTermInvestments": "18216000", "commonStockSharesOutstanding": "34858157", "intangibleAssetsExcludingGoodwill": "18788000", "cashAndCashEquivalentsAtCarryingValue": "18216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257541000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25720000", "operatingCashflow": "44578000", "capitalExpenditures": "10474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31355000", "cashflowFromInvestment": "-10484000", "stockBasedCompensation": "5548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236163000, "cost_of_revenue": 76453000, "gross_profit": 159710000, "research_and_development": null, "selling_general_admin": 52631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -235800000, "depreciation_amortisation": 16311000, "ebitda": -219489000, "interest_expense": 13817000, "interest_income": null, "other_non_operating": null, "pretax_income": -249617000, "tax_provision": 7924000, "effective_tax_rate": null, "net_income": -257541000, "net_income_continuing_ops": -257541000, "net_income_to_common": -257541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18216000, "short_term_investments": null, "net_receivables": 211497000, "inventory": 34493000, "other_current_assets": null, "total_current_assets": 266868000, "net_ppe": null, "goodwill": 302400000, "intangible_assets": 18788000, "goodwill_and_intangibles": 321188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 516302000, "total_assets": 783170000, "short_term_debt": 77299000, "accounts_payable": 10348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263190000, "long_term_debt": 278897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 367280000, "total_liabilities": 630470000, "total_debt": 356196000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498202000, "total_equity": 152700000, "shares_outstanding": 34858157, "operating_cash_flow": 44578000, "stock_based_compensation": 5548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31355000, "free_cash_flow": 55052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-235800000", "ebitda": "-219489000", "netIncome": "-257541000", "grossProfit": "159710000", "depreciation": "None", "totalRevenue": "236163000", "costOfRevenue": "76453000", "interestIncome": "None", "incomeBeforeTax": "-249617000", "interestExpense": "13817000", "operatingIncome": "-242131000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7924000", "reportedCurrency": "USD", "netInterestIncome": "-13817000", "nonInterestIncome": "None", "operatingExpenses": "401841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16311000", "sellingGeneralAndAdministrative": "52631000", "netIncomeFromContinuingOperations": "-257541000" }, "balance": { "goodwill": "302400000", "inventory": "34493000", "commonStock": "627000", "currentDebt": "None", "investments": "None", "totalAssets": "783170000", "longTermDebt": "278897000", "shortTermDebt": "77299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18788000", "reportedCurrency": "USD", "retainedEarnings": "-498202000", "totalLiabilities": "630470000", "otherCurrentAssets": "2662000", "totalCurrentAssets": "266868000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516302000", "currentAccountsPayable": "10348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362028000", "totalShareholderEquity": "152700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "98174000", "totalCurrentLiabilities": "263190000", "otherNonCurrentLiabilities": "18995000", "totalNonCurrentLiabilities": "367280000", "cashAndShortTermInvestments": "18216000", "commonStockSharesOutstanding": "34858157", "intangibleAssetsExcludingGoodwill": "18788000", "cashAndCashEquivalentsAtCarryingValue": "18216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-257541000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-25720000", "operatingCashflow": "44578000", "capitalExpenditures": "10474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31355000", "cashflowFromInvestment": "-10484000", "stockBasedCompensation": "5548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16311000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 183822000, "cost_of_revenue": 80178000, "gross_profit": 103644000, "ebit": -22156000, "ebitda": -6314000, "pretax_income": -37287000, "tax_provision": -10241000, "net_income": -27046000, "net_income_to_common": -27046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16951000, "total_current_assets": 259487000, "total_assets": 1040382000, "short_term_debt": 70000000, "long_term_debt": 311267000, "total_debt": 381267000, "total_liabilities": 643286000, "total_equity": 397096000, "shares_outstanding": 34848899, "goodwill_and_intangibles": 592041000 }, "cash_flow": { "operating_cash_flow": 45912000, "capital_expenditure": 8904000, "free_cash_flow": 54816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183272, "ticker_id": 8540, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22156000", "ebitda": "-6314000", "netIncome": "-27046000", "grossProfit": "103644000", "depreciation": "None", "totalRevenue": "183822000", "costOfRevenue": "80178000", "interestIncome": "None", "incomeBeforeTax": "-37287000", "interestExpense": "15131000", "operatingIncome": "-19378000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10241000", "reportedCurrency": "USD", "netInterestIncome": "-15131000", "nonInterestIncome": "None", "operatingExpenses": "123022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15842000", "sellingGeneralAndAdministrative": "48267000", "netIncomeFromContinuingOperations": "-27046000" }, "balance": { "goodwill": "567773000", "inventory": "37886000", "commonStock": "625000", "currentDebt": "None", "investments": "None", "totalAssets": "1040382000", "longTermDebt": "311267000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24268000", "reportedCurrency": "USD", "retainedEarnings": "-240661000", "totalLiabilities": "643286000", "otherCurrentAssets": "23150000", "totalCurrentAssets": "259487000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "219386000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "780895000", "currentAccountsPayable": "8138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381267000", "totalShareholderEquity": "397096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "101779000", "totalCurrentLiabilities": "235914000", "otherNonCurrentLiabilities": "20029000", "totalNonCurrentLiabilities": "407371999", "cashAndShortTermInvestments": "16951000", "commonStockSharesOutstanding": "34848899", "intangibleAssetsExcludingGoodwill": "24268000", "cashAndCashEquivalentsAtCarryingValue": "16951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "24815000", "operatingCashflow": "45912000", "capitalExpenditures": "8904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37187000", "cashflowFromInvestment": "-8902000", "stockBasedCompensation": "5462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183822000, "cost_of_revenue": 80178000, "gross_profit": 103644000, "research_and_development": null, "selling_general_admin": 48267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22156000, "depreciation_amortisation": 15842000, "ebitda": -6314000, "interest_expense": 15131000, "interest_income": null, "other_non_operating": null, "pretax_income": -37287000, "tax_provision": -10241000, "effective_tax_rate": null, "net_income": -27046000, "net_income_continuing_ops": -27046000, "net_income_to_common": -27046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16951000, "short_term_investments": null, "net_receivables": 219386000, "inventory": 37886000, "other_current_assets": null, "total_current_assets": 259487000, "net_ppe": null, "goodwill": 567773000, "intangible_assets": 24268000, "goodwill_and_intangibles": 592041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 780895000, "total_assets": 1040382000, "short_term_debt": 70000000, "accounts_payable": 8138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235914000, "long_term_debt": 311267000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 407371999, "total_liabilities": 643286000, "total_debt": 381267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -240661000, "total_equity": 397096000, "shares_outstanding": 34848899, "operating_cash_flow": 45912000, "stock_based_compensation": 5462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37187000, "free_cash_flow": 54816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22156000", "ebitda": "-6314000", "netIncome": "-27046000", "grossProfit": "103644000", "depreciation": "None", "totalRevenue": "183822000", "costOfRevenue": "80178000", "interestIncome": "None", "incomeBeforeTax": "-37287000", "interestExpense": "15131000", "operatingIncome": "-19378000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10241000", "reportedCurrency": "USD", "netInterestIncome": "-15131000", "nonInterestIncome": "None", "operatingExpenses": "123022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15842000", "sellingGeneralAndAdministrative": "48267000", "netIncomeFromContinuingOperations": "-27046000" }, "balance": { "goodwill": "567773000", "inventory": "37886000", "commonStock": "625000", "currentDebt": "None", "investments": "None", "totalAssets": "1040382000", "longTermDebt": "311267000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "24268000", "reportedCurrency": "USD", "retainedEarnings": "-240661000", "totalLiabilities": "643286000", "otherCurrentAssets": "23150000", "totalCurrentAssets": "259487000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "219386000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "780895000", "currentAccountsPayable": "8138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381267000", "totalShareholderEquity": "397096000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "101779000", "totalCurrentLiabilities": "235914000", "otherNonCurrentLiabilities": "20029000", "totalNonCurrentLiabilities": "407371999", "cashAndShortTermInvestments": "16951000", "commonStockSharesOutstanding": "34848899", "intangibleAssetsExcludingGoodwill": "24268000", "cashAndCashEquivalentsAtCarryingValue": "16951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "24815000", "operatingCashflow": "45912000", "capitalExpenditures": "8904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37187000", "cashflowFromInvestment": "-8902000", "stockBasedCompensation": "5462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15842000", "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": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "income_statement": { "revenue": 251421000, "cost_of_revenue": 91336000, "gross_profit": 160085000, "ebit": 28842000, "ebitda": 44509000, "pretax_income": 12550000, "tax_provision": -3428000, "net_income": 15978000, "net_income_to_common": 15978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17595000, "total_current_assets": 309399000, "total_assets": 1101227000, "short_term_debt": 70000000, "long_term_debt": 363457000, "total_debt": 433457000, "total_liabilities": 696901000, "total_equity": 404326000, "shares_outstanding": 36863295, "goodwill_and_intangibles": 601101000 }, "cash_flow": { "operating_cash_flow": 25425000, "capital_expenditure": 8880000, "free_cash_flow": 34305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183273, "ticker_id": 8540, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:52:44.702980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28842000", "ebitda": "44509000", "netIncome": "15978000", "grossProfit": "160085000", "depreciation": "None", "totalRevenue": "251421000", "costOfRevenue": "91336000", "interestIncome": "None", "incomeBeforeTax": "12550000", "interestExpense": "16292000", "operatingIncome": "30707000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3428000", "reportedCurrency": "USD", "netInterestIncome": "-16292000", "nonInterestIncome": "None", "operatingExpenses": "129378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15667000", "sellingGeneralAndAdministrative": "53695000", "netIncomeFromContinuingOperations": "15978000" }, "balance": { "goodwill": "569780000", "inventory": "29318000", "commonStock": "618000", "currentDebt": "None", "investments": "None", "totalAssets": "1101227000", "longTermDebt": "363457000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "31321000", "reportedCurrency": "USD", "retainedEarnings": "-213615000", "totalLiabilities": "696901000", "otherCurrentAssets": "42525000", "totalCurrentAssets": "309399000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "249279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "791828000", "currentAccountsPayable": "7341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38569000", "shortLongTermDebtTotal": "433457000", "totalShareholderEquity": "404326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105744000", "totalCurrentLiabilities": "237939000", "otherNonCurrentLiabilities": "95505000", "totalNonCurrentLiabilities": "458962000", "cashAndShortTermInvestments": "17595000", "commonStockSharesOutstanding": "36863295", "intangibleAssetsExcludingGoodwill": "31321000", "cashAndCashEquivalentsAtCarryingValue": "17595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "32139000", "operatingCashflow": "25425000", "capitalExpenditures": "8880000", "changeInReceivables": "8807000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17896000", "cashflowFromInvestment": "-17994000", "stockBasedCompensation": "5798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251421000, "cost_of_revenue": 91336000, "gross_profit": 160085000, "research_and_development": null, "selling_general_admin": 53695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28842000, "depreciation_amortisation": 15667000, "ebitda": 44509000, "interest_expense": 16292000, "interest_income": null, "other_non_operating": null, "pretax_income": 12550000, "tax_provision": -3428000, "effective_tax_rate": null, "net_income": 15978000, "net_income_continuing_ops": 15978000, "net_income_to_common": 15978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17595000, "short_term_investments": null, "net_receivables": 249279000, "inventory": 29318000, "other_current_assets": null, "total_current_assets": 309399000, "net_ppe": null, "goodwill": 569780000, "intangible_assets": 31321000, "goodwill_and_intangibles": 601101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 791828000, "total_assets": 1101227000, "short_term_debt": 70000000, "accounts_payable": 7341000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237939000, "long_term_debt": 363457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 458962000, "total_liabilities": 696901000, "total_debt": 433457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213615000, "total_equity": 404326000, "shares_outstanding": 36863295, "operating_cash_flow": 25425000, "stock_based_compensation": 5798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17896000, "free_cash_flow": 34305000, "net_change_in_cash": -10465000 }, "raw_data": { "income": { "ebit": "28842000", "ebitda": "44509000", "netIncome": "15978000", "grossProfit": "160085000", "depreciation": "None", "totalRevenue": "251421000", "costOfRevenue": "91336000", "interestIncome": "None", "incomeBeforeTax": "12550000", "interestExpense": "16292000", "operatingIncome": "30707000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3428000", "reportedCurrency": "USD", "netInterestIncome": "-16292000", "nonInterestIncome": "None", "operatingExpenses": "129378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91336000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15667000", "sellingGeneralAndAdministrative": "53695000", "netIncomeFromContinuingOperations": "15978000" }, "balance": { "goodwill": "569780000", "inventory": "29318000", "commonStock": "618000", "currentDebt": "None", "investments": "None", "totalAssets": "1101227000", "longTermDebt": "363457000", "shortTermDebt": "70000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "31321000", "reportedCurrency": "USD", "retainedEarnings": "-213615000", "totalLiabilities": "696901000", "otherCurrentAssets": "42525000", "totalCurrentAssets": "309399000", "currentLongTermDebt": "70000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "249279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "791828000", "currentAccountsPayable": "7341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38569000", "shortLongTermDebtTotal": "433457000", "totalShareholderEquity": "404326000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105744000", "totalCurrentLiabilities": "237939000", "otherNonCurrentLiabilities": "95505000", "totalNonCurrentLiabilities": "458962000", "cashAndShortTermInvestments": "17595000", "commonStockSharesOutstanding": "36863295", "intangibleAssetsExcludingGoodwill": "31321000", "cashAndCashEquivalentsAtCarryingValue": "17595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "32139000", "operatingCashflow": "25425000", "capitalExpenditures": "8880000", "changeInReceivables": "8807000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17896000", "cashflowFromInvestment": "-17994000", "stockBasedCompensation": "5798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15667000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "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": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }