{ "ticker": { "uuid": "161fd702-2721-4622-adb8-5bd17077b518", "symbol": "MDA", "name": "MDA Space Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/161fd702-2721-4622-adb8-5bd17077b518/", "api_url": "https://sharemaestro.com/factors/api/tickers/161fd702-2721-4622-adb8-5bd17077b518/" }, "ticker_metadata": { "id": 2595, "uuid": "161fd702-2721-4622-adb8-5bd17077b518", "symbol": "MDA", "name": "MDA Space Ltd.", "asset_type": "equity", "market_cap": 6032892000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "MacDonald Dettwiler and Associates Ltd", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "161fd702-2721-4622-adb8-5bd17077b518", "symbol": "MDA", "name": "MDA Space Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/161fd702-2721-4622-adb8-5bd17077b518/", "api_url": "https://sharemaestro.com/factors/api/tickers/161fd702-2721-4622-adb8-5bd17077b518/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.03, "quality": 0.18, "momentum": 0.64, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 38.33, "market_cap": 5086367618.7, "pe_ratio": 66.7026, "earnings_yield": 0.015, "ebitda_to_ev": 0.041, "shareholder_yield": 0, "roe": 0.0574, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.8625 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:42.935543+00:00", "batch_id": "" }, "size": { "price_close": 38.33, "market_cap": 5086367618.7, "market_cap_usd": 5086367618.7, "enterprise_value": 4954209754.7, "shares_outstanding": 132699390, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 66.7026, "pb_ratio": 3.8312, "ptbv_ratio": 41.8392, "ps_ratio": 4.0192, "pcf_ratio": 34.8161, "pfcf_ratio": 17.3678, "ev_ebitda": 24.4006, "ev_ebit": 57.5118, "ev_sales": 3.9148, "ev_fcf": 16.9165, "earnings_yield": 0.015, "fcf_yield": 0.0591, "price_to_sales": 4.0192, "price_to_book": 3.8312, "price_to_cashflow": 34.8161, "ebitda_to_ev": 0.041, "sales_yield": 0.2554 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1953, "operating_margin": 0.0681, "net_margin": 0.0603, "ebitda_margin": 0.1604, "fcf_margin": 0.2314, "roe": 0.0574, "roa": 0.0279, "roic": 0.054, "roc_greenblatt": null, "asset_turnover": 0.4637, "cash_conversion": 3.8406, "accruals_ratio": -0.0256, "sbc_to_revenue": 0.0113, "piotroski_f_score": 5, "altman_z_score": 2.7626, "earnings_stability_5y": 0.2547, "revenue_stability_5y": 0.5584, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0905, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0557, "net_debt_to_ebitda": -0.6509, "debt_to_assets": 0.0949, "interest_coverage": 6.4413, "current_ratio": 0.7952, "quick_ratio": 0.7669, "net_debt": -132157864, "local_beta": null, "volatility_252d": 0.8625, "volatility_60d": 0.8625, "max_drawdown_12m": -0.2096, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.4542, "revenue_growth_3y_cagr": 0.3598, "revenue_growth_5y_cagr": 0.3866, "eps_growth_1y": 0.0871, "eps_growth_3y_cagr": 0.5969, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6586, "book_value_growth_1y": 0.1733, "revenue_growth": 0.4542, "earnings_growth": 0.0871 }, "momentum": { "price_return_1m": 0.1075, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1431, "distance_from_52w_low": 0.5443, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 1265520642, "gross_profit_ttm": 247119989, "ebit_ttm": 86142474, "ebitda_ttm": 203036638, "net_income_ttm": 76254431, "eps_diluted_ttm": 0.5746, "operating_cash_flow_ttm": 146092407, "capital_expenditure_ttm": 146770033, "fcf_ttm": 292862440, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13373458, "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_current_liabilities": 940706820, "net_ppe": null, "total_assets": 2729235996, "total_debt": 258934616, "total_equity": 1327629564, "net_working_capital": -569528424, "book_value_per_share": 10.0048, "retained_earnings": 198997056, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 121569372, "tangible_book_per_share": 0.9161 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 71, "rank_ptbv": 96, "rank_ps": 73, "rank_pcf": 89, "rank_ev_ebitda": 82, "rank_ev_ebit": 93, "rank_earnings_yield": 89, "rank_fcf_yield": 62, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 59, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 83, "rank_fcf_margin": 41, "rank_piotroski": 61, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 97, "quality_composite": 82, "momentum_composite": 36, "growth_composite": 17, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.0735, "os_score": 0.06, "value_percentile": 0.03, "quality_percentile": 0.18, "momentum_percentile": 0.64, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4481, "ticker_id": 2595, "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": "2026-06-07T06:53:42.935543+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.33, "market_cap": 5086367618.7, "market_cap_usd": 5086367618.7, "enterprise_value": 4954209754.7, "shares_outstanding": 132699390, "fx_rate_to_usd": null, "pe_ratio": 66.70258439, "pb_ratio": 3.83116477, "ptbv_ratio": 41.83921933, "ps_ratio": 4.01918977, "pcf_ratio": 34.81609841, "pfcf_ratio": 17.36777041, "ev_ebitda": 24.40057028, "ev_ebit": 57.51181182, "ev_sales": 3.91476013, "ev_fcf": 16.91650781, "earnings_yield": 0.01499192, "fcf_yield": 0.05911386, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1952714, "operating_margin": 0.0680688, "net_margin": 0.06025538, "ebitda_margin": 0.16043724, "fcf_margin": 0.23141657, "roe": 0.05743653, "roa": 0.02793985, "roic": 0.05404298, "roc_greenblatt": null, "asset_turnover": 0.46369044, "cash_conversion": 3.8405957, "accruals_ratio": -0.02558884, "sbc_to_revenue": 0.0112997, "debt_to_equity": 1.05572102, "net_debt_to_ebitda": -0.65090648, "debt_to_assets": 0.0948744, "interest_coverage": 6.44130142, "current_ratio": 0.79518533, "quick_ratio": 0.76690867, "net_debt": -132157864, "revenue_growth_1y": 0.45415626, "revenue_growth_3y_cagr": 0.35979127, "revenue_growth_5y_cagr": 0.3865994, "eps_growth_1y": 0.0871452, "eps_growth_3y_cagr": 0.59691436, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.65858047, "book_value_growth_1y": 0.17333205, "piotroski_f_score": 5, "altman_z_score": 2.76258554, "earnings_stability_5y": 0.254723, "revenue_stability_5y": 0.558427, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10748339, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.14308071, "distance_from_52w_low": 0.5443191, "relative_strength": null, "local_beta": null, "volatility_252d": 0.862485, "volatility_60d": 0.862485, "max_drawdown_12m": -0.20955414, "revenue_ttm": 1265520642, "gross_profit_ttm": 247119989, "ebit_ttm": 86142474, "ebitda_ttm": 203036638, "net_income_ttm": 76254431, "eps_diluted_ttm": 0.5746404, "operating_cash_flow_ttm": 146092407, "capital_expenditure_ttm": 146770033, "fcf_ttm": 292862440, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13373458, "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_current_liabilities": 940706820, "net_ppe": null, "total_assets": 2729235996, "total_debt": 258934616, "total_equity": 1327629564, "net_working_capital": -569528424, "book_value_per_share": 10.00479026, "retained_earnings": 198997056, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 121569372, "tangible_book_per_share": 0.91612608, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 90, "rank_pb": 71, "rank_ptbv": 96, "rank_ps": 73, "rank_pcf": 89, "rank_ev_ebitda": 82, "rank_ev_ebit": 93, "rank_earnings_yield": 89, "rank_fcf_yield": 62, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 59, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 83, "rank_fcf_margin": 41, "rank_piotroski": 61, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 97, "quality_composite": 82, "momentum_composite": 36, "growth_composite": 17, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.33, "os": 0.06, "value": 0.03, "quality": 0.18, "momentum": 0.64, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 66.7026, "earnings_yield": 0.015, "shareholder_yield": 0, "roe": 0.0574, "momentum_12_1": null, "complete_fields": { "id": 4481, "ticker_id": 2595, "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": "2026-06-07T06:53:42.935543+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.33, "market_cap": 5086367618.7, "market_cap_usd": 5086367618.7, "enterprise_value": 4954209754.7, "shares_outstanding": 132699390, "fx_rate_to_usd": null, "pe_ratio": 66.70258439, "pb_ratio": 3.83116477, "ptbv_ratio": 41.83921933, "ps_ratio": 4.01918977, "pcf_ratio": 34.81609841, "pfcf_ratio": 17.36777041, "ev_ebitda": 24.40057028, "ev_ebit": 57.51181182, "ev_sales": 3.91476013, "ev_fcf": 16.91650781, "earnings_yield": 0.01499192, "fcf_yield": 0.05911386, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1952714, "operating_margin": 0.0680688, "net_margin": 0.06025538, "ebitda_margin": 0.16043724, "fcf_margin": 0.23141657, "roe": 0.05743653, "roa": 0.02793985, "roic": 0.05404298, "roc_greenblatt": null, "asset_turnover": 0.46369044, "cash_conversion": 3.8405957, "accruals_ratio": -0.02558884, "sbc_to_revenue": 0.0112997, "debt_to_equity": 1.05572102, "net_debt_to_ebitda": -0.65090648, "debt_to_assets": 0.0948744, "interest_coverage": 6.44130142, "current_ratio": 0.79518533, "quick_ratio": 0.76690867, "net_debt": -132157864, "revenue_growth_1y": 0.45415626, "revenue_growth_3y_cagr": 0.35979127, "revenue_growth_5y_cagr": 0.3865994, "eps_growth_1y": 0.0871452, "eps_growth_3y_cagr": 0.59691436, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.65858047, "book_value_growth_1y": 0.17333205, "piotroski_f_score": 5, "altman_z_score": 2.76258554, "earnings_stability_5y": 0.254723, "revenue_stability_5y": 0.558427, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10748339, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.14308071, "distance_from_52w_low": 0.5443191, "relative_strength": null, "local_beta": null, "volatility_252d": 0.862485, "volatility_60d": 0.862485, "max_drawdown_12m": -0.20955414, "revenue_ttm": 1265520642, "gross_profit_ttm": 247119989, "ebit_ttm": 86142474, "ebitda_ttm": 203036638, "net_income_ttm": 76254431, "eps_diluted_ttm": 0.5746404, "operating_cash_flow_ttm": 146092407, "capital_expenditure_ttm": 146770033, "fcf_ttm": 292862440, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 13373458, "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_current_liabilities": 940706820, "net_ppe": null, "total_assets": 2729235996, "total_debt": 258934616, "total_equity": 1327629564, "net_working_capital": -569528424, "book_value_per_share": 10.00479026, "retained_earnings": 198997056, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 121569372, "tangible_book_per_share": 0.91612608, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 90, "rank_pb": 71, "rank_ptbv": 96, "rank_ps": 73, "rank_pcf": 89, "rank_ev_ebitda": 82, "rank_ev_ebit": 93, "rank_earnings_yield": 89, "rank_fcf_yield": 62, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 59, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 83, "rank_fcf_margin": 41, "rank_piotroski": 61, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 97, "quality_composite": 82, "momentum_composite": 36, "growth_composite": 17, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 94, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "ebit": 82577880, "ebitda": 184962800, "pretax_income": 78645600, "tax_provision": -364100, "net_income": 79009700, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 286709640, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 129711640, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 296741500, "capital_expenditure": 127653460, "free_cash_flow": 424394960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294692, "ticker_id": 2595, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82577880", "ebitda": "184962800", "netIncome": "79009700", "grossProfit": "236737820", "depreciation": "None", "totalRevenue": "1189296240", "costOfRevenue": "952558420", "interestIncome": "7800000", "incomeBeforeTax": "78645600", "interestExpense": "12379400", "operatingIncome": "82577880", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-364100", "reportedCurrency": "CAD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "154159940", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60076500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952558420", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102384920", "sellingGeneralAndAdministrative": "129200000", "netIncomeFromContinuingOperations": "108500000" }, "balance": { "goodwill": "582851280", "inventory": "17112700", "commonStock": "759294140", "currentDebt": "None", "investments": "None", "totalAssets": "2443984840", "longTermDebt": "272000000", "shortTermDebt": "14709640", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "638412940", "reportedCurrency": "CAD", "retainedEarnings": "180011040", "totalLiabilities": "1457273840", "otherCurrentAssets": "38813060", "totalCurrentAssets": "447478900", "currentLongTermDebt": "None", "longTermInvestments": "11300000", "shortTermInvestments": "None", "currentNetReceivables": "280866740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996505940", "currentAccountsPayable": "285017480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299363020", "totalShareholderEquity": "986711000", "capitalLeaseObligations": "139100000", "otherCurrentLiabilities": "78135860", "totalCurrentLiabilities": "959621960", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "497651880", "cashAndShortTermInvestments": "110686400", "commonStockSharesOutstanding": "129711640", "intangibleAssetsExcludingGoodwill": "638412940", "cashAndCashEquivalentsAtCarryingValue": "110686400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79009700", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-9102500", "operatingCashflow": "296741500", "capitalExpenditures": "127653460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142945660", "cashflowFromInvestment": "-447551720", "stockBasedCompensation": "12800000", "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": "102384920", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1189296240, "cost_of_revenue": 952558420, "gross_profit": 236737820, "research_and_development": 60076500, "selling_general_admin": 129200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82577880, "depreciation_amortisation": 102384920, "ebitda": 184962800, "interest_expense": 12379400, "interest_income": null, "other_non_operating": null, "pretax_income": 78645600, "tax_provision": -364100, "effective_tax_rate": null, "net_income": 79009700, "net_income_continuing_ops": 108500000, "net_income_to_common": 79009700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110686400, "short_term_investments": null, "net_receivables": 280866740, "inventory": 17112700, "other_current_assets": null, "total_current_assets": 447478900, "net_ppe": null, "goodwill": 582851280, "intangible_assets": 638412940, "goodwill_and_intangibles": 1221264220, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1996505940, "total_assets": 2443984840, "short_term_debt": 14709640, "accounts_payable": 285017480, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 959621960, "long_term_debt": 272000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 497651880, "total_liabilities": 1457273840, "total_debt": 286709640, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180011040, "total_equity": 986711000, "shares_outstanding": 129711640, "operating_cash_flow": 296741500, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127653460, "acquisitions": null, "other_investing": null, "investing_cash_flow": -447551720, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142945660, "free_cash_flow": 424394960, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82577880", "ebitda": "184962800", "netIncome": "79009700", "grossProfit": "236737820", "depreciation": "None", "totalRevenue": "1189296240", "costOfRevenue": "952558420", "interestIncome": "7800000", "incomeBeforeTax": "78645600", "interestExpense": "12379400", "operatingIncome": "82577880", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-364100", "reportedCurrency": "CAD", "netInterestIncome": "-9200000", "nonInterestIncome": "None", "operatingExpenses": "154159940", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60076500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "952558420", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102384920", "sellingGeneralAndAdministrative": "129200000", "netIncomeFromContinuingOperations": "108500000" }, "balance": { "goodwill": "582851280", "inventory": "17112700", "commonStock": "759294140", "currentDebt": "None", "investments": "None", "totalAssets": "2443984840", "longTermDebt": "272000000", "shortTermDebt": "14709640", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "638412940", "reportedCurrency": "CAD", "retainedEarnings": "180011040", "totalLiabilities": "1457273840", "otherCurrentAssets": "38813060", "totalCurrentAssets": "447478900", "currentLongTermDebt": "None", "longTermInvestments": "11300000", "shortTermInvestments": "None", "currentNetReceivables": "280866740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996505940", "currentAccountsPayable": "285017480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299363020", "totalShareholderEquity": "986711000", "capitalLeaseObligations": "139100000", "otherCurrentLiabilities": "78135860", "totalCurrentLiabilities": "959621960", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "497651880", "cashAndShortTermInvestments": "110686400", "commonStockSharesOutstanding": "129711640", "intangibleAssetsExcludingGoodwill": "638412940", "cashAndCashEquivalentsAtCarryingValue": "110686400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79009700", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-9102500", "operatingCashflow": "296741500", "capitalExpenditures": "127653460", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142945660", "cashflowFromInvestment": "-447551720", "stockBasedCompensation": "12800000", "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": "102384920", "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": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 750561490, "cost_of_revenue": 587468460, "gross_profit": 163093030, "ebit": 44821050, "ebitda": 108056950, "pretax_income": 47739630, "tax_provision": -7435430, "net_income": 55175060, "net_income_to_common": 55175060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115839830, "total_current_assets": 435354850, "total_assets": 1805002750, "short_term_debt": 11257380, "long_term_debt": null, "total_debt": 11257380, "total_liabilities": 987800350, "total_equity": 817202400, "shares_outstanding": 126049042, "goodwill_and_intangibles": 709492900 }, "cash_flow": { "operating_cash_flow": 564745230, "capital_expenditure": 98119880, "free_cash_flow": 662865110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294697, "ticker_id": 2595, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44821050", "ebitda": "108056950", "netIncome": "55175060", "grossProfit": "163093030", "depreciation": "None", "totalRevenue": "750561490", "costOfRevenue": "587468460", "interestIncome": "7000000", "incomeBeforeTax": "47739630", "interestExpense": "19457200", "operatingIncome": "44821050", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7435430", "reportedCurrency": "CAD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "118271980", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55036080", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587468460", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63235900", "sellingGeneralAndAdministrative": "91000000", "netIncomeFromContinuingOperations": "79400000" }, "balance": { "goodwill": "306450900", "inventory": "5628690", "commonStock": "678083420", "currentDebt": "None", "investments": "None", "totalAssets": "1805002750", "longTermDebt": "None", "shortTermDebt": "11257380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403042000", "reportedCurrency": "CAD", "retainedEarnings": "96382630", "totalLiabilities": "987800350", "otherCurrentAssets": "49824330", "totalCurrentAssets": "435354850", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "264062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369647900", "currentAccountsPayable": "172821630", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95062320", "totalShareholderEquity": "817202400", "capitalLeaseObligations": "136800000", "otherCurrentLiabilities": "45029520", "totalCurrentLiabilities": "758135900", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "229664450", "cashAndShortTermInvestments": "115839830", "commonStockSharesOutstanding": "126049042", "intangibleAssetsExcludingGoodwill": "403042000", "cashAndCashEquivalentsAtCarryingValue": "115839830", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55175060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1042350", "operatingCashflow": "564745230", "capitalExpenditures": "98119880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303045890", "cashflowFromInvestment": "-157742300", "stockBasedCompensation": "10400000", "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": "63235900", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750561490, "cost_of_revenue": 587468460, "gross_profit": 163093030, "research_and_development": 55036080, "selling_general_admin": 91000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44821050, "depreciation_amortisation": 63235900, "ebitda": 108056950, "interest_expense": 19457200, "interest_income": null, "other_non_operating": null, "pretax_income": 47739630, "tax_provision": -7435430, "effective_tax_rate": null, "net_income": 55175060, "net_income_continuing_ops": 79400000, "net_income_to_common": 55175060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115839830, "short_term_investments": null, "net_receivables": 264062000, "inventory": 5628690, "other_current_assets": null, "total_current_assets": 435354850, "net_ppe": null, "goodwill": 306450900, "intangible_assets": 403042000, "goodwill_and_intangibles": 709492900, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1369647900, "total_assets": 1805002750, "short_term_debt": 11257380, "accounts_payable": 172821630, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758135900, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229664450, "total_liabilities": 987800350, "total_debt": 11257380, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96382630, "total_equity": 817202400, "shares_outstanding": 126049042, "operating_cash_flow": 564745230, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98119880, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157742300, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303045890, "free_cash_flow": 662865110, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44821050", "ebitda": "108056950", "netIncome": "55175060", "grossProfit": "163093030", "depreciation": "None", "totalRevenue": "750561490", "costOfRevenue": "587468460", "interestIncome": "7000000", "incomeBeforeTax": "47739630", "interestExpense": "19457200", "operatingIncome": "44821050", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7435430", "reportedCurrency": "CAD", "netInterestIncome": "-21000000", "nonInterestIncome": "None", "operatingExpenses": "118271980", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55036080", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587468460", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63235900", "sellingGeneralAndAdministrative": "91000000", "netIncomeFromContinuingOperations": "79400000" }, "balance": { "goodwill": "306450900", "inventory": "5628690", "commonStock": "678083420", "currentDebt": "None", "investments": "None", "totalAssets": "1805002750", "longTermDebt": "None", "shortTermDebt": "11257380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403042000", "reportedCurrency": "CAD", "retainedEarnings": "96382630", "totalLiabilities": "987800350", "otherCurrentAssets": "49824330", "totalCurrentAssets": "435354850", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "264062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369647900", "currentAccountsPayable": "172821630", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95062320", "totalShareholderEquity": "817202400", "capitalLeaseObligations": "136800000", "otherCurrentLiabilities": "45029520", "totalCurrentLiabilities": "758135900", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "229664450", "cashAndShortTermInvestments": "115839830", "commonStockSharesOutstanding": "126049042", "intangibleAssetsExcludingGoodwill": "403042000", "cashAndCashEquivalentsAtCarryingValue": "115839830", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55175060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1042350", "operatingCashflow": "564745230", "capitalExpenditures": "98119880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303045890", "cashflowFromInvestment": "-157742300", "stockBasedCompensation": "10400000", "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": "63235900", "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": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 609334200, "cost_of_revenue": 460320449, "gross_profit": 149013750, "ebit": 34103400, "ebitda": 93029849, "pretax_income": 26407500, "tax_provision": -10412100, "net_income": 36819600, "net_income_to_common": 36819600, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16976250, "total_current_assets": 344504700, "total_assets": 1631002650, "short_term_debt": 8224049, "long_term_debt": 438900000, "total_debt": 447124049, "total_liabilities": 827686500, "total_equity": 803316150, "shares_outstanding": 121176848, "goodwill_and_intangibles": 771325349 }, "cash_flow": { "operating_cash_flow": 10185750, "capital_expenditure": 111666000, "free_cash_flow": 121851750, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294702, "ticker_id": 2595, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34103400", "ebitda": "93029849", "netIncome": "36819600", "grossProfit": "149013750", "depreciation": "None", "totalRevenue": "609334200", "costOfRevenue": "460320449", "interestIncome": "2000000", "incomeBeforeTax": "26407500", "interestExpense": "6488700", "operatingIncome": "34103400", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10412100", "reportedCurrency": "CAD", "netInterestIncome": "-6600000", "nonInterestIncome": "None", "operatingExpenses": "114910349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54022200", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460320449", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58926449", "sellingGeneralAndAdministrative": "80700000", "netIncomeFromContinuingOperations": "48800000" }, "balance": { "goodwill": "331829100", "inventory": "7469549", "commonStock": "721377450", "currentDebt": "None", "investments": "None", "totalAssets": "1631002650", "longTermDebt": "438900000", "shortTermDebt": "8224049", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439496249", "reportedCurrency": "CAD", "retainedEarnings": "44289150", "totalLiabilities": "827686500", "otherCurrentAssets": "18334351", "totalCurrentAssets": "344504700", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301724550", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286497950", "currentAccountsPayable": "165310950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "396112499", "totalShareholderEquity": "803316150", "capitalLeaseObligations": "86100000", "otherCurrentLiabilities": "50023352", "totalCurrentLiabilities": "281579400", "otherNonCurrentLiabilities": "6100000", "totalNonCurrentLiabilities": "546107100", "cashAndShortTermInvestments": "16976250", "commonStockSharesOutstanding": "121176848", "intangibleAssetsExcludingGoodwill": "439496249", "cashAndCashEquivalentsAtCarryingValue": "16976250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36819600", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1810799", "operatingCashflow": "10185750", "capitalExpenditures": "111666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141393300", "cashflowFromInvestment": "-164179200", "stockBasedCompensation": "10000000", "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": "58926449", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 609334200, "cost_of_revenue": 460320449, "gross_profit": 149013750, "research_and_development": 54022200, "selling_general_admin": 80700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34103400, "depreciation_amortisation": 58926449, "ebitda": 93029849, "interest_expense": 6488700, "interest_income": null, "other_non_operating": null, "pretax_income": 26407500, "tax_provision": -10412100, "effective_tax_rate": null, "net_income": 36819600, "net_income_continuing_ops": 48800000, "net_income_to_common": 36819600, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16976250, "short_term_investments": null, "net_receivables": 301724550, "inventory": 7469549, "other_current_assets": null, "total_current_assets": 344504700, "net_ppe": null, "goodwill": 331829100, "intangible_assets": 439496249, "goodwill_and_intangibles": 771325349, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1286497950, "total_assets": 1631002650, "short_term_debt": 8224049, "accounts_payable": 165310950, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281579400, "long_term_debt": 438900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546107100, "total_liabilities": 827686500, "total_debt": 447124049, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44289150, "total_equity": 803316150, "shares_outstanding": 121176848, "operating_cash_flow": 10185750, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164179200, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141393300, "free_cash_flow": 121851750, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34103400", "ebitda": "93029849", "netIncome": "36819600", "grossProfit": "149013750", "depreciation": "None", "totalRevenue": "609334200", "costOfRevenue": "460320449", "interestIncome": "2000000", "incomeBeforeTax": "26407500", "interestExpense": "6488700", "operatingIncome": "34103400", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10412100", "reportedCurrency": "CAD", "netInterestIncome": "-6600000", "nonInterestIncome": "None", "operatingExpenses": "114910349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54022200", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460320449", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58926449", "sellingGeneralAndAdministrative": "80700000", "netIncomeFromContinuingOperations": "48800000" }, "balance": { "goodwill": "331829100", "inventory": "7469549", "commonStock": "721377450", "currentDebt": "None", "investments": "None", "totalAssets": "1631002650", "longTermDebt": "438900000", "shortTermDebt": "8224049", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439496249", "reportedCurrency": "CAD", "retainedEarnings": "44289150", "totalLiabilities": "827686500", "otherCurrentAssets": "18334351", "totalCurrentAssets": "344504700", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301724550", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286497950", "currentAccountsPayable": "165310950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "396112499", "totalShareholderEquity": "803316150", "capitalLeaseObligations": "86100000", "otherCurrentLiabilities": "50023352", "totalCurrentLiabilities": "281579400", "otherNonCurrentLiabilities": "6100000", "totalNonCurrentLiabilities": "546107100", "cashAndShortTermInvestments": "16976250", "commonStockSharesOutstanding": "121176848", "intangibleAssetsExcludingGoodwill": "439496249", "cashAndCashEquivalentsAtCarryingValue": "16976250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36819600", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-1810799", "operatingCashflow": "10185750", "capitalExpenditures": "111666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141393300", "cashflowFromInvestment": "-164179200", "stockBasedCompensation": "10000000", "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": "58926449", "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": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 473013240, "cost_of_revenue": 343251810, "gross_profit": 129761430, "ebit": 14827770, "ebitda": 71040510, "pretax_income": -14975310, "tax_provision": -34376820, "net_income": 19401510, "net_income_to_common": 19401510, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28991610, "total_current_assets": 278998140, "total_assets": 1291565160, "short_term_debt": 4942590, "long_term_debt": 243600000, "total_debt": 248542590, "total_liabilities": 553422540, "total_equity": 738142620, "shares_outstanding": 122451142, "goodwill_and_intangibles": 717265710 }, "cash_flow": { "operating_cash_flow": 42048900, "capital_expenditure": 101655060, "free_cash_flow": 143703960, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294707, "ticker_id": 2595, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14827770", "ebitda": "71040510", "netIncome": "19401510", "grossProfit": "129761430", "depreciation": "None", "totalRevenue": "473013240", "costOfRevenue": "343251810", "interestIncome": "400000", "incomeBeforeTax": "-14975310", "interestExpense": "21467070", "operatingIncome": "14827770", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-34376820", "reportedCurrency": "CAD", "netInterestIncome": "-34200000", "nonInterestIncome": "None", "operatingExpenses": "114933660", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64401210", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343251810", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56212740", "sellingGeneralAndAdministrative": "68500000", "netIncomeFromContinuingOperations": "26300000" }, "balance": { "goodwill": "309760230", "inventory": "5532750", "commonStock": "701995320", "currentDebt": "None", "investments": "None", "totalAssets": "1291565160", "longTermDebt": "243600000", "shortTermDebt": "4942590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "407505480", "reportedCurrency": "CAD", "retainedEarnings": "7303230", "totalLiabilities": "553422540", "otherCurrentAssets": "14606460", "totalCurrentAssets": "278998140", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229867320", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1012567020", "currentAccountsPayable": "91696110", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185826630", "totalShareholderEquity": "738142620", "capitalLeaseObligations": "8300000", "otherCurrentLiabilities": "56655360", "totalCurrentLiabilities": "235031220", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "318391320", "cashAndShortTermInvestments": "28991610", "commonStockSharesOutstanding": "122451142", "intangibleAssetsExcludingGoodwill": "407505480", "cashAndCashEquivalentsAtCarryingValue": "28991610", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19401510", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "368850", "operatingCashflow": "42048900", "capitalExpenditures": "101655060", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58130760", "cashflowFromInvestment": "-132859770", "stockBasedCompensation": "8500000", "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": "56212740", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473013240, "cost_of_revenue": 343251810, "gross_profit": 129761430, "research_and_development": 64401210, "selling_general_admin": 68500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14827770, "depreciation_amortisation": 56212740, "ebitda": 71040510, "interest_expense": 21467070, "interest_income": null, "other_non_operating": null, "pretax_income": -14975310, "tax_provision": -34376820, "effective_tax_rate": null, "net_income": 19401510, "net_income_continuing_ops": 26300000, "net_income_to_common": 19401510, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28991610, "short_term_investments": null, "net_receivables": 229867320, "inventory": 5532750, "other_current_assets": null, "total_current_assets": 278998140, "net_ppe": null, "goodwill": 309760230, "intangible_assets": 407505480, "goodwill_and_intangibles": 717265710, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1012567020, "total_assets": 1291565160, "short_term_debt": 4942590, "accounts_payable": 91696110, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235031220, "long_term_debt": 243600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318391320, "total_liabilities": 553422540, "total_debt": 248542590, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7303230, "total_equity": 738142620, "shares_outstanding": 122451142, "operating_cash_flow": 42048900, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101655060, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132859770, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58130760, "free_cash_flow": 143703960, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14827770", "ebitda": "71040510", "netIncome": "19401510", "grossProfit": "129761430", "depreciation": "None", "totalRevenue": "473013240", "costOfRevenue": "343251810", "interestIncome": "400000", "incomeBeforeTax": "-14975310", "interestExpense": "21467070", "operatingIncome": "14827770", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-34376820", "reportedCurrency": "CAD", "netInterestIncome": "-34200000", "nonInterestIncome": "None", "operatingExpenses": "114933660", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64401210", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343251810", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56212740", "sellingGeneralAndAdministrative": "68500000", "netIncomeFromContinuingOperations": "26300000" }, "balance": { "goodwill": "309760230", "inventory": "5532750", "commonStock": "701995320", "currentDebt": "None", "investments": "None", "totalAssets": "1291565160", "longTermDebt": "243600000", "shortTermDebt": "4942590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "407505480", "reportedCurrency": "CAD", "retainedEarnings": "7303230", "totalLiabilities": "553422540", "otherCurrentAssets": "14606460", "totalCurrentAssets": "278998140", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229867320", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1012567020", "currentAccountsPayable": "91696110", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185826630", "totalShareholderEquity": "738142620", "capitalLeaseObligations": "8300000", "otherCurrentLiabilities": "56655360", "totalCurrentLiabilities": "235031220", "otherNonCurrentLiabilities": "1100000", "totalNonCurrentLiabilities": "318391320", "cashAndShortTermInvestments": "28991610", "commonStockSharesOutstanding": "122451142", "intangibleAssetsExcludingGoodwill": "407505480", "cashAndCashEquivalentsAtCarryingValue": "28991610", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19401510", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "368850", "operatingCashflow": "42048900", "capitalExpenditures": "101655060", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58130760", "cashflowFromInvestment": "-132859770", "stockBasedCompensation": "8500000", "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": "56212740", "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": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 377037140, "cost_of_revenue": 288885240, "gross_profit": 88151900, "ebit": -5534200, "ebitda": 57555680, "pretax_income": -11305580, "tax_provision": -13598320, "net_income": 2292740, "net_income_to_common": 2292740, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66094160, "total_current_assets": 232278280, "total_assets": 1213254760, "short_term_debt": 6245740, "long_term_debt": null, "total_debt": 6245740, "total_liabilities": 452934740, "total_equity": 760320020, "shares_outstanding": 118691628, "goodwill_and_intangibles": 783563660 }, "cash_flow": { "operating_cash_flow": 57002260, "capital_expenditure": 41506500, "free_cash_flow": 98508760, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294712, "ticker_id": 2595, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5534200", "ebitda": "57555680", "netIncome": "2292740", "grossProfit": "88151900", "depreciation": "None", "totalRevenue": "377037140", "costOfRevenue": "288885240", "interestIncome": "None", "incomeBeforeTax": "-11305580", "interestExpense": "25457320", "operatingIncome": "-5534200", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-13598320", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "93686100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36921020", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288885240", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63089880", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "331972940", "inventory": "6324800", "commonStock": "751623420", "currentDebt": "None", "investments": "None", "totalAssets": "1213254760", "longTermDebt": "None", "shortTermDebt": "6245740", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "451590720", "reportedCurrency": "None", "retainedEarnings": "-11384640", "totalLiabilities": "452934740", "otherCurrentAssets": "10119680", "totalCurrentAssets": "232278280", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149739640", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980976480", "currentAccountsPayable": "56369780", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126812240", "totalShareholderEquity": "760320020", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43641120", "totalCurrentLiabilities": "178596540", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274338200", "cashAndShortTermInvestments": "66094160", "commonStockSharesOutstanding": "118691628", "intangibleAssetsExcludingGoodwill": "451590720", "cashAndCashEquivalentsAtCarryingValue": "66094160", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2292740", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-1185900", "operatingCashflow": "57002260", "capitalExpenditures": "41506500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24192360", "cashflowFromInvestment": "-78111280", "stockBasedCompensation": "None", "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": "63089880", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377037140, "cost_of_revenue": 288885240, "gross_profit": 88151900, "research_and_development": 36921020, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5534200, "depreciation_amortisation": 63089880, "ebitda": 57555680, "interest_expense": 25457320, "interest_income": null, "other_non_operating": null, "pretax_income": -11305580, "tax_provision": -13598320, "effective_tax_rate": null, "net_income": 2292740, "net_income_continuing_ops": null, "net_income_to_common": 2292740, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66094160, "short_term_investments": null, "net_receivables": 149739640, "inventory": 6324800, "other_current_assets": null, "total_current_assets": 232278280, "net_ppe": null, "goodwill": 331972940, "intangible_assets": 451590720, "goodwill_and_intangibles": 783563660, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 980976480, "total_assets": 1213254760, "short_term_debt": 6245740, "accounts_payable": 56369780, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178596540, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274338200, "total_liabilities": 452934740, "total_debt": 6245740, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11384640, "total_equity": 760320020, "shares_outstanding": 118691628, "operating_cash_flow": 57002260, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41506500, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78111280, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24192360, "free_cash_flow": 98508760, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5534200", "ebitda": "57555680", "netIncome": "2292740", "grossProfit": "88151900", "depreciation": "None", "totalRevenue": "377037140", "costOfRevenue": "288885240", "interestIncome": "None", "incomeBeforeTax": "-11305580", "interestExpense": "25457320", "operatingIncome": "-5534200", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-13598320", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "93686100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36921020", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288885240", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63089880", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "331972940", "inventory": "6324800", "commonStock": "751623420", "currentDebt": "None", "investments": "None", "totalAssets": "1213254760", "longTermDebt": "None", "shortTermDebt": "6245740", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "451590720", "reportedCurrency": "None", "retainedEarnings": "-11384640", "totalLiabilities": "452934740", "otherCurrentAssets": "10119680", "totalCurrentAssets": "232278280", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149739640", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "980976480", "currentAccountsPayable": "56369780", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126812240", "totalShareholderEquity": "760320020", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43641120", "totalCurrentLiabilities": "178596540", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274338200", "cashAndShortTermInvestments": "66094160", "commonStockSharesOutstanding": "118691628", "intangibleAssetsExcludingGoodwill": "451590720", "cashAndCashEquivalentsAtCarryingValue": "66094160", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2292740", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "-1185900", "operatingCashflow": "57002260", "capitalExpenditures": "41506500", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24192360", "cashflowFromInvestment": "-78111280", "stockBasedCompensation": "None", "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": "63089880", "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": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 232025117, "cost_of_revenue": 205494505, "gross_profit": 26530612, "ebit": -31711145, "ebitda": 14050236, "pretax_income": -34615384, "tax_provision": -21036106, "net_income": -13579277, "net_income_to_common": -13579277, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61695447, "total_current_assets": 257221350, "total_assets": 1142229199, "short_term_debt": 23390894, "long_term_debt": null, "total_debt": 23390894, "total_liabilities": 783202511, "total_equity": 359026687, "shares_outstanding": 117778851, "goodwill_and_intangibles": 791915226 }, "cash_flow": { "operating_cash_flow": 44270015, "capital_expenditure": 2197802, "free_cash_flow": 46467817, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294716, "ticker_id": 2595, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31711145", "ebitda": "14050236", "netIncome": "-13579277", "grossProfit": "26530612", "depreciation": "None", "totalRevenue": "232025117", "costOfRevenue": "205494505", "interestIncome": "None", "incomeBeforeTax": "-34615384", "interestExpense": "23076923", "operatingIncome": "-31711145", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-21036106", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58241758", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14913657", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205494505", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45761381", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "329591836", "inventory": "5102040", "commonStock": "377080062", "currentDebt": "None", "investments": "None", "totalAssets": "1142229199", "longTermDebt": "None", "shortTermDebt": "23390894", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "462323390", "reportedCurrency": "None", "retainedEarnings": "-13579277", "totalLiabilities": "783202511", "otherCurrentAssets": "9576140", "totalCurrentAssets": "257221350", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180847723", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "885007849", "currentAccountsPayable": "51569858", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455416011", "totalShareholderEquity": "359026687", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57770802", "totalCurrentLiabilities": "190266875", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "592935635", "cashAndShortTermInvestments": "61695447", "commonStockSharesOutstanding": "117778851", "intangibleAssetsExcludingGoodwill": "462323390", "cashAndCashEquivalentsAtCarryingValue": "61695447", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13579277", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-1098901", "operatingCashflow": "44270015", "capitalExpenditures": "2197802", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "811224489", "cashflowFromInvestment": "-792229199", "stockBasedCompensation": "None", "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": "45761381", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 232025117, "cost_of_revenue": 205494505, "gross_profit": 26530612, "research_and_development": 14913657, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31711145, "depreciation_amortisation": 45761381, "ebitda": 14050236, "interest_expense": 23076923, "interest_income": null, "other_non_operating": null, "pretax_income": -34615384, "tax_provision": -21036106, "effective_tax_rate": null, "net_income": -13579277, "net_income_continuing_ops": null, "net_income_to_common": -13579277, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61695447, "short_term_investments": null, "net_receivables": 180847723, "inventory": 5102040, "other_current_assets": null, "total_current_assets": 257221350, "net_ppe": null, "goodwill": 329591836, "intangible_assets": 462323390, "goodwill_and_intangibles": 791915226, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 885007849, "total_assets": 1142229199, "short_term_debt": 23390894, "accounts_payable": 51569858, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190266875, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 592935635, "total_liabilities": 783202511, "total_debt": 23390894, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13579277, "total_equity": 359026687, "shares_outstanding": 117778851, "operating_cash_flow": 44270015, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2197802, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792229199, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 811224489, "free_cash_flow": 46467817, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31711145", "ebitda": "14050236", "netIncome": "-13579277", "grossProfit": "26530612", "depreciation": "None", "totalRevenue": "232025117", "costOfRevenue": "205494505", "interestIncome": "None", "incomeBeforeTax": "-34615384", "interestExpense": "23076923", "operatingIncome": "-31711145", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-21036106", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58241758", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14913657", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205494505", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45761381", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "329591836", "inventory": "5102040", "commonStock": "377080062", "currentDebt": "None", "investments": "None", "totalAssets": "1142229199", "longTermDebt": "None", "shortTermDebt": "23390894", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "462323390", "reportedCurrency": "None", "retainedEarnings": "-13579277", "totalLiabilities": "783202511", "otherCurrentAssets": "9576140", "totalCurrentAssets": "257221350", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180847723", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "885007849", "currentAccountsPayable": "51569858", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455416011", "totalShareholderEquity": "359026687", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "57770802", "totalCurrentLiabilities": "190266875", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "592935635", "cashAndShortTermInvestments": "61695447", "commonStockSharesOutstanding": "117778851", "intangibleAssetsExcludingGoodwill": "462323390", "cashAndCashEquivalentsAtCarryingValue": "61695447", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13579277", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-1098901", "operatingCashflow": "44270015", "capitalExpenditures": "2197802", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "811224489", "cashflowFromInvestment": "-792229199", "stockBasedCompensation": "None", "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": "45761381", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "ebit": 23221115, "ebitda": 56435219, "pretax_income": 24011928, "tax_provision": 2731896, "net_income": 21280032, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391092480, "total_current_assets": 748036260, "total_assets": 2729235996, "short_term_debt": 14234616, "long_term_debt": 244700000, "total_debt": 258934616, "total_liabilities": 1401606432, "total_equity": 1327629564, "shares_outstanding": 132699390, "goodwill_and_intangibles": 1206060192 }, "cash_flow": { "operating_cash_flow": 43782228, "capital_expenditure": 48311424, "free_cash_flow": 92093652, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294690, "ticker_id": 2595, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23221115", "ebitda": "56435219", "netIncome": "21280032", "grossProfit": "60389280", "depreciation": "None", "totalRevenue": "333650772", "costOfRevenue": "273261492", "interestIncome": "1000000", "incomeBeforeTax": "24011928", "interestExpense": "4601088", "operatingIncome": "23221115", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2731896", "reportedCurrency": "CAD", "netInterestIncome": "-5400000", "nonInterestIncome": "None", "operatingExpenses": "37168164", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11790287", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273261492", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33214104", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "29600000" }, "balance": { "goodwill": "578658708", "inventory": "26600040", "commonStock": "1079745948", "currentDebt": "None", "investments": "None", "totalAssets": "2729235996", "longTermDebt": "244700000", "shortTermDebt": "14234616", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "627401484", "reportedCurrency": "CAD", "retainedEarnings": "198997056", "totalLiabilities": "1401606432", "otherCurrentAssets": "33573564", "totalCurrentAssets": "748036260", "currentLongTermDebt": "None", "longTermInvestments": "9800000", "shortTermInvestments": "None", "currentNetReceivables": "296770176", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981199736", "currentAccountsPayable": "329696712", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273692844", "totalShareholderEquity": "1327629564", "capitalLeaseObligations": "136000000", "otherCurrentLiabilities": "85839048", "totalCurrentLiabilities": "940706820", "otherNonCurrentLiabilities": "23300000", "totalNonCurrentLiabilities": "460899611", "cashAndShortTermInvestments": "391092480", "commonStockSharesOutstanding": "132699390", "intangibleAssetsExcludingGoodwill": "627401484", "cashAndCashEquivalentsAtCarryingValue": "391092480", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21280032", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "-9705420", "operatingCashflow": "43782228", "capitalExpenditures": "48311424", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295763688", "cashflowFromInvestment": "-56866572", "stockBasedCompensation": "4300000", "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": "33214104", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333650772, "cost_of_revenue": 273261492, "gross_profit": 60389280, "research_and_development": 11790287, "selling_general_admin": 36000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23221115, "depreciation_amortisation": 33214104, "ebitda": 56435219, "interest_expense": 4601088, "interest_income": null, "other_non_operating": null, "pretax_income": 24011928, "tax_provision": 2731896, "effective_tax_rate": null, "net_income": 21280032, "net_income_continuing_ops": 29600000, "net_income_to_common": 21280032, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 391092480, "short_term_investments": null, "net_receivables": 296770176, "inventory": 26600040, "other_current_assets": null, "total_current_assets": 748036260, "net_ppe": null, "goodwill": 578658708, "intangible_assets": 627401484, "goodwill_and_intangibles": 1206060192, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1981199736, "total_assets": 2729235996, "short_term_debt": 14234616, "accounts_payable": 329696712, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940706820, "long_term_debt": 244700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 460899611, "total_liabilities": 1401606432, "total_debt": 258934616, "preferred_stock": null, "minority_interest": null, "retained_earnings": 198997056, "total_equity": 1327629564, "shares_outstanding": 132699390, "operating_cash_flow": 43782228, "stock_based_compensation": 4300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48311424, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56866572, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 295763688, "free_cash_flow": 92093652, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23221115", "ebitda": "56435219", "netIncome": "21280032", "grossProfit": "60389280", "depreciation": "None", "totalRevenue": "333650772", "costOfRevenue": "273261492", "interestIncome": "1000000", "incomeBeforeTax": "24011928", "interestExpense": "4601088", "operatingIncome": "23221115", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2731896", "reportedCurrency": "CAD", "netInterestIncome": "-5400000", "nonInterestIncome": "None", "operatingExpenses": "37168164", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11790287", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273261492", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33214104", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "29600000" }, "balance": { "goodwill": "578658708", "inventory": "26600040", "commonStock": "1079745948", "currentDebt": "None", "investments": "None", "totalAssets": "2729235996", "longTermDebt": "244700000", "shortTermDebt": "14234616", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "627401484", "reportedCurrency": "CAD", "retainedEarnings": "198997056", "totalLiabilities": "1401606432", "otherCurrentAssets": "33573564", "totalCurrentAssets": "748036260", "currentLongTermDebt": "None", "longTermInvestments": "9800000", "shortTermInvestments": "None", "currentNetReceivables": "296770176", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981199736", "currentAccountsPayable": "329696712", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273692844", "totalShareholderEquity": "1327629564", "capitalLeaseObligations": "136000000", "otherCurrentLiabilities": "85839048", "totalCurrentLiabilities": "940706820", "otherNonCurrentLiabilities": "23300000", "totalNonCurrentLiabilities": "460899611", "cashAndShortTermInvestments": "391092480", "commonStockSharesOutstanding": "132699390", "intangibleAssetsExcludingGoodwill": "627401484", "cashAndCashEquivalentsAtCarryingValue": "391092480", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21280032", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "-9705420", "operatingCashflow": "43782228", "capitalExpenditures": "48311424", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295763688", "cashflowFromInvestment": "-56866572", "stockBasedCompensation": "4300000", "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": "33214104", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "ebit": 23156760, "ebitda": 56872420, "pretax_income": 13471700, "tax_provision": -4005100, "net_income": 17476800, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110686400, "total_current_assets": 447478900, "total_assets": 2443984840, "short_term_debt": 14709640, "long_term_debt": 272000000, "total_debt": 286709640, "total_liabilities": 1457273840, "total_equity": 986711000, "shares_outstanding": 126321000, "goodwill_and_intangibles": 1221264220 }, "cash_flow": { "operating_cash_flow": 39978180, "capital_expenditure": 28254160, "free_cash_flow": 68232340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294691, "ticker_id": 2595, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23156760", "ebitda": "56872420", "netIncome": "17476800", "grossProfit": "69761560", "depreciation": "None", "totalRevenue": "363444620", "costOfRevenue": "293683060", "interestIncome": "700000", "incomeBeforeTax": "13471700", "interestExpense": "2621520", "operatingIncome": "23156760", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4005100", "reportedCurrency": "CAD", "netInterestIncome": "-2900000", "nonInterestIncome": "None", "operatingExpenses": "46604800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20899340", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293683060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33715660", "sellingGeneralAndAdministrative": "35300000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "582851280", "inventory": "17112700", "commonStock": "759294140", "currentDebt": "None", "investments": "None", "totalAssets": "2443984840", "longTermDebt": "272000000", "shortTermDebt": "14709640", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "638412940", "reportedCurrency": "CAD", "retainedEarnings": "180011040", "totalLiabilities": "1457273840", "otherCurrentAssets": "38813060", "totalCurrentAssets": "447478900", "currentLongTermDebt": "None", "longTermInvestments": "11300000", "shortTermInvestments": "None", "currentNetReceivables": "280866740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996505940", "currentAccountsPayable": "285017480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299363020", "totalShareholderEquity": "986711000", "capitalLeaseObligations": "139100000", "otherCurrentLiabilities": "78135860", "totalCurrentLiabilities": "959621960", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "497651880", "cashAndShortTermInvestments": "110686400", "commonStockSharesOutstanding": "126321000", "intangibleAssetsExcludingGoodwill": "638412940", "cashAndCashEquivalentsAtCarryingValue": "110686400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17476800", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4369200", "operatingCashflow": "39978180", "capitalExpenditures": "28254160", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15219380", "cashflowFromInvestment": "-61460080", "stockBasedCompensation": "3500000", "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": "33715660", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363444620, "cost_of_revenue": 293683060, "gross_profit": 69761560, "research_and_development": 20899340, "selling_general_admin": 35300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23156760, "depreciation_amortisation": 33715660, "ebitda": 56872420, "interest_expense": 2621520, "interest_income": null, "other_non_operating": null, "pretax_income": 13471700, "tax_provision": -4005100, "effective_tax_rate": null, "net_income": 17476800, "net_income_continuing_ops": 24000000, "net_income_to_common": 17476800, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110686400, "short_term_investments": null, "net_receivables": 280866740, "inventory": 17112700, "other_current_assets": null, "total_current_assets": 447478900, "net_ppe": null, "goodwill": 582851280, "intangible_assets": 638412940, "goodwill_and_intangibles": 1221264220, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1996505940, "total_assets": 2443984840, "short_term_debt": 14709640, "accounts_payable": 285017480, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 959621960, "long_term_debt": 272000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 497651880, "total_liabilities": 1457273840, "total_debt": 286709640, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180011040, "total_equity": 986711000, "shares_outstanding": 126321000, "operating_cash_flow": 39978180, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28254160, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61460080, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15219380, "free_cash_flow": 68232340, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23156760", "ebitda": "56872420", "netIncome": "17476800", "grossProfit": "69761560", "depreciation": "None", "totalRevenue": "363444620", "costOfRevenue": "293683060", "interestIncome": "700000", "incomeBeforeTax": "13471700", "interestExpense": "2621520", "operatingIncome": "23156760", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4005100", "reportedCurrency": "CAD", "netInterestIncome": "-2900000", "nonInterestIncome": "None", "operatingExpenses": "46604800", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20899340", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293683060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33715660", "sellingGeneralAndAdministrative": "35300000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "582851280", "inventory": "17112700", "commonStock": "759294140", "currentDebt": "None", "investments": "None", "totalAssets": "2443984840", "longTermDebt": "272000000", "shortTermDebt": "14709640", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "638412940", "reportedCurrency": "CAD", "retainedEarnings": "180011040", "totalLiabilities": "1457273840", "otherCurrentAssets": "38813060", "totalCurrentAssets": "447478900", "currentLongTermDebt": "None", "longTermInvestments": "11300000", "shortTermInvestments": "None", "currentNetReceivables": "280866740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996505940", "currentAccountsPayable": "285017480", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "299363020", "totalShareholderEquity": "986711000", "capitalLeaseObligations": "139100000", "otherCurrentLiabilities": "78135860", "totalCurrentLiabilities": "959621960", "otherNonCurrentLiabilities": "23400000", "totalNonCurrentLiabilities": "497651880", "cashAndShortTermInvestments": "110686400", "commonStockSharesOutstanding": "126321000", "intangibleAssetsExcludingGoodwill": "638412940", "cashAndCashEquivalentsAtCarryingValue": "110686400", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17476800", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4369200", "operatingCashflow": "39978180", "capitalExpenditures": "28254160", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15219380", "cashflowFromInvestment": "-61460080", "stockBasedCompensation": "3500000", "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": "33715660", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 294236400, "cost_of_revenue": 238304200, "gross_profit": 55932200, "ebit": 11559800, "ebitda": 42721000, "pretax_income": 15652400, "tax_provision": -1866800, "net_income": 17519200, "net_income_to_common": 17519200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140512600, "total_current_assets": 567291800, "total_assets": 2498927200, "short_term_debt": 14647200, "long_term_debt": 289300000, "total_debt": 303947200, "total_liabilities": 1544489800, "total_equity": 954437400, "shares_outstanding": 130081115, "goodwill_and_intangibles": 1209973600 }, "cash_flow": { "operating_cash_flow": 23550399, "capital_expenditure": 35756399, "free_cash_flow": 59306798, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294693, "ticker_id": 2595, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11559800", "ebitda": "42721000", "netIncome": "17519200", "grossProfit": "55932200", "depreciation": "None", "totalRevenue": "294236400", "costOfRevenue": "238304200", "interestIncome": "1900000", "incomeBeforeTax": "15652400", "interestExpense": "4020800", "operatingIncome": "11559800", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1866800", "reportedCurrency": "CAD", "netInterestIncome": "-3700000", "nonInterestIncome": "None", "operatingExpenses": "44372400", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20750200", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238304200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31161200", "sellingGeneralAndAdministrative": "33100000", "netIncomeFromContinuingOperations": "24400000" }, "balance": { "goodwill": "587108600", "inventory": "12565000", "commonStock": "748443200", "currentDebt": "None", "investments": "None", "totalAssets": "2498927200", "longTermDebt": "289300000", "shortTermDebt": "14647200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "622865000", "reportedCurrency": "CAD", "retainedEarnings": "160257600", "totalLiabilities": "1544489800", "otherCurrentAssets": "49039400", "totalCurrentAssets": "567291800", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365174800", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931635400", "currentAccountsPayable": "262788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309673400", "totalShareholderEquity": "954437400", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "56865600", "totalCurrentLiabilities": "1023437200", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "521052599", "cashAndShortTermInvestments": "140512600", "commonStockSharesOutstanding": "130081115", "intangibleAssetsExcludingGoodwill": "622865000", "cashAndCashEquivalentsAtCarryingValue": "140512600", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17519200", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "-718000", "operatingCashflow": "23550399", "capitalExpenditures": "35756399", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46311000", "cashflowFromInvestment": "-308237400", "stockBasedCompensation": "4000000", "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": "31161200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294236400, "cost_of_revenue": 238304200, "gross_profit": 55932200, "research_and_development": 20750200, "selling_general_admin": 33100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11559800, "depreciation_amortisation": 31161200, "ebitda": 42721000, "interest_expense": 4020800, "interest_income": null, "other_non_operating": null, "pretax_income": 15652400, "tax_provision": -1866800, "effective_tax_rate": null, "net_income": 17519200, "net_income_continuing_ops": 24400000, "net_income_to_common": 17519200, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140512600, "short_term_investments": null, "net_receivables": 365174800, "inventory": 12565000, "other_current_assets": null, "total_current_assets": 567291800, "net_ppe": null, "goodwill": 587108600, "intangible_assets": 622865000, "goodwill_and_intangibles": 1209973600, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1931635400, "total_assets": 2498927200, "short_term_debt": 14647200, "accounts_payable": 262788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023437200, "long_term_debt": 289300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 521052599, "total_liabilities": 1544489800, "total_debt": 303947200, "preferred_stock": null, "minority_interest": null, "retained_earnings": 160257600, "total_equity": 954437400, "shares_outstanding": 130081115, "operating_cash_flow": 23550399, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35756399, "acquisitions": null, "other_investing": null, "investing_cash_flow": -308237400, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46311000, "free_cash_flow": 59306798, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11559800", "ebitda": "42721000", "netIncome": "17519200", "grossProfit": "55932200", "depreciation": "None", "totalRevenue": "294236400", "costOfRevenue": "238304200", "interestIncome": "1900000", "incomeBeforeTax": "15652400", "interestExpense": "4020800", "operatingIncome": "11559800", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1866800", "reportedCurrency": "CAD", "netInterestIncome": "-3700000", "nonInterestIncome": "None", "operatingExpenses": "44372400", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20750200", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238304200", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31161200", "sellingGeneralAndAdministrative": "33100000", "netIncomeFromContinuingOperations": "24400000" }, "balance": { "goodwill": "587108600", "inventory": "12565000", "commonStock": "748443200", "currentDebt": "None", "investments": "None", "totalAssets": "2498927200", "longTermDebt": "289300000", "shortTermDebt": "14647200", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "622865000", "reportedCurrency": "CAD", "retainedEarnings": "160257600", "totalLiabilities": "1544489800", "otherCurrentAssets": "49039400", "totalCurrentAssets": "567291800", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365174800", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931635400", "currentAccountsPayable": "262788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309673400", "totalShareholderEquity": "954437400", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "56865600", "totalCurrentLiabilities": "1023437200", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "521052599", "cashAndShortTermInvestments": "140512600", "commonStockSharesOutstanding": "130081115", "intangibleAssetsExcludingGoodwill": "622865000", "cashAndCashEquivalentsAtCarryingValue": "140512600", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17519200", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "-718000", "operatingCashflow": "23550399", "capitalExpenditures": "35756399", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46311000", "cashflowFromInvestment": "-308237400", "stockBasedCompensation": "4000000", "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": "31161200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 274188850, "cost_of_revenue": 213151899, "gross_profit": 61036949, "ebit": 28204799, "ebitda": 47007999, "pretax_income": 22475699, "tax_provision": 2497299, "net_income": 19978399, "net_income_to_common": 19978399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 489103549, "total_current_assets": 818747149, "total_assets": 2318596150, "short_term_debt": 14469649, "long_term_debt": 249100000, "total_debt": 263569649, "total_liabilities": 1376746799, "total_equity": 941849349, "shares_outstanding": 128062208, "goodwill_and_intangibles": 755359798 }, "cash_flow": { "operating_cash_flow": 38781600, "capital_expenditure": 34448050, "free_cash_flow": 73229650, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294694, "ticker_id": 2595, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28204799", "ebitda": "47007999", "netIncome": "19978399", "grossProfit": "61036949", "depreciation": "None", "totalRevenue": "274188850", "costOfRevenue": "213151899", "interestIncome": "3500000", "incomeBeforeTax": "22475699", "interestExpense": "2130050", "operatingIncome": "28204799", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2497299", "reportedCurrency": "CAD", "netInterestIncome": "600000", "nonInterestIncome": "None", "operatingExpenses": "32832149", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8226399", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213151899", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18803200", "sellingGeneralAndAdministrative": "33500000", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "324502099", "inventory": "9989199", "commonStock": "753082849", "currentDebt": "None", "investments": "None", "totalAssets": "2318596150", "longTermDebt": "249100000", "shortTermDebt": "14469649", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "430857699", "reportedCurrency": "CAD", "retainedEarnings": "146018600", "totalLiabilities": "1376746799", "otherCurrentAssets": "46200051", "totalCurrentAssets": "818747149", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273454350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1499848999", "currentAccountsPayable": "228502949", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287262949", "totalShareholderEquity": "941849349", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "45465552", "totalCurrentLiabilities": "947064299", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "429682499", "cashAndShortTermInvestments": "489103549", "commonStockSharesOutstanding": "128062208", "intangibleAssetsExcludingGoodwill": "430857699", "cashAndCashEquivalentsAtCarryingValue": "489103549", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19978399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-881399", "operatingCashflow": "38781600", "capitalExpenditures": "34448050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202281299", "cashflowFromInvestment": "-28939299", "stockBasedCompensation": "2500000", "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": "18803200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274188850, "cost_of_revenue": 213151899, "gross_profit": 61036949, "research_and_development": 8226399, "selling_general_admin": 33500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28204799, "depreciation_amortisation": 18803200, "ebitda": 47007999, "interest_expense": 2130050, "interest_income": null, "other_non_operating": null, "pretax_income": 22475699, "tax_provision": 2497299, "effective_tax_rate": null, "net_income": 19978399, "net_income_continuing_ops": 27200000, "net_income_to_common": 19978399, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 489103549, "short_term_investments": null, "net_receivables": 273454350, "inventory": 9989199, "other_current_assets": null, "total_current_assets": 818747149, "net_ppe": null, "goodwill": 324502099, "intangible_assets": 430857699, "goodwill_and_intangibles": 755359798, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1499848999, "total_assets": 2318596150, "short_term_debt": 14469649, "accounts_payable": 228502949, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 947064299, "long_term_debt": 249100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429682499, "total_liabilities": 1376746799, "total_debt": 263569649, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146018600, "total_equity": 941849349, "shares_outstanding": 128062208, "operating_cash_flow": 38781600, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34448050, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28939299, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 202281299, "free_cash_flow": 73229650, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28204799", "ebitda": "47007999", "netIncome": "19978399", "grossProfit": "61036949", "depreciation": "None", "totalRevenue": "274188850", "costOfRevenue": "213151899", "interestIncome": "3500000", "incomeBeforeTax": "22475699", "interestExpense": "2130050", "operatingIncome": "28204799", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2497299", "reportedCurrency": "CAD", "netInterestIncome": "600000", "nonInterestIncome": "None", "operatingExpenses": "32832149", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8226399", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213151899", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18803200", "sellingGeneralAndAdministrative": "33500000", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "324502099", "inventory": "9989199", "commonStock": "753082849", "currentDebt": "None", "investments": "None", "totalAssets": "2318596150", "longTermDebt": "249100000", "shortTermDebt": "14469649", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "430857699", "reportedCurrency": "CAD", "retainedEarnings": "146018600", "totalLiabilities": "1376746799", "otherCurrentAssets": "46200051", "totalCurrentAssets": "818747149", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273454350", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1499848999", "currentAccountsPayable": "228502949", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287262949", "totalShareholderEquity": "941849349", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "45465552", "totalCurrentLiabilities": "947064299", "otherNonCurrentLiabilities": "2800000", "totalNonCurrentLiabilities": "429682499", "cashAndShortTermInvestments": "489103549", "commonStockSharesOutstanding": "128062208", "intangibleAssetsExcludingGoodwill": "430857699", "cashAndCashEquivalentsAtCarryingValue": "489103549", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19978399", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "-881399", "operatingCashflow": "38781600", "capitalExpenditures": "34448050", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202281299", "cashflowFromInvestment": "-28939299", "stockBasedCompensation": "2500000", "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": "18803200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 243888840, "cost_of_revenue": 196570236, "gross_profit": 47318604, "ebit": 24527852, "ebitda": 42107304, "pretax_income": 31476252, "tax_provision": 8616016, "net_income": 22860236, "net_income_to_common": 22860236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261468292, "total_current_assets": 591378324, "total_assets": 1980849872, "short_term_debt": 12437636, "long_term_debt": null, "total_debt": 12437636, "total_liabilities": 1136480304, "total_equity": 844369568, "shares_outstanding": 127589192, "goodwill_and_intangibles": 713878616 }, "cash_flow": { "operating_cash_flow": 185522280, "capital_expenditure": 27654632, "free_cash_flow": 213176912, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294695, "ticker_id": 2595, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24527852", "ebitda": "42107304", "netIncome": "22860236", "grossProfit": "47318604", "depreciation": "None", "totalRevenue": "243888840", "costOfRevenue": "196570236", "interestIncome": "1700000", "incomeBeforeTax": "31476252", "interestExpense": "3404716", "operatingIncome": "24527852", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8616016", "reportedCurrency": "CAD", "netInterestIncome": "-3200000", "nonInterestIncome": "None", "operatingExpenses": "22790751", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3821620", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196570236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17579452", "sellingGeneralAndAdministrative": "27300000", "netIncomeFromContinuingOperations": "32900000" }, "balance": { "goodwill": "306841344", "inventory": "8616016", "commonStock": "688864376", "currentDebt": "None", "investments": "None", "totalAssets": "1980849872", "longTermDebt": "None", "shortTermDebt": "12437636", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "407037272", "reportedCurrency": "CAD", "retainedEarnings": "119234544", "totalLiabilities": "1136480304", "otherCurrentAssets": "49472608", "totalCurrentAssets": "591378324", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271821408", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389471548", "currentAccountsPayable": "197265076", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95957404", "totalShareholderEquity": "844369568", "capitalLeaseObligations": "138100000", "otherCurrentLiabilities": "47527056", "totalCurrentLiabilities": "909198140", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "227282163", "cashAndShortTermInvestments": "261468292", "commonStockSharesOutstanding": "127589192", "intangibleAssetsExcludingGoodwill": "407037272", "cashAndCashEquivalentsAtCarryingValue": "261468292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22860236", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-2987812", "operatingCashflow": "185522280", "capitalExpenditures": "27654632", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4377492", "cashflowFromInvestment": "-42732660", "stockBasedCompensation": "2800000", "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": "17579452", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243888840, "cost_of_revenue": 196570236, "gross_profit": 47318604, "research_and_development": 3821620, "selling_general_admin": 27300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24527852, "depreciation_amortisation": 17579452, "ebitda": 42107304, "interest_expense": 3404716, "interest_income": null, "other_non_operating": null, "pretax_income": 31476252, "tax_provision": 8616016, "effective_tax_rate": null, "net_income": 22860236, "net_income_continuing_ops": 32900000, "net_income_to_common": 22860236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261468292, "short_term_investments": null, "net_receivables": 271821408, "inventory": 8616016, "other_current_assets": null, "total_current_assets": 591378324, "net_ppe": null, "goodwill": 306841344, "intangible_assets": 407037272, "goodwill_and_intangibles": 713878616, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1389471548, "total_assets": 1980849872, "short_term_debt": 12437636, "accounts_payable": 197265076, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 909198140, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227282163, "total_liabilities": 1136480304, "total_debt": 12437636, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119234544, "total_equity": 844369568, "shares_outstanding": 127589192, "operating_cash_flow": 185522280, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27654632, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42732660, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4377492, "free_cash_flow": 213176912, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24527852", "ebitda": "42107304", "netIncome": "22860236", "grossProfit": "47318604", "depreciation": "None", "totalRevenue": "243888840", "costOfRevenue": "196570236", "interestIncome": "1700000", "incomeBeforeTax": "31476252", "interestExpense": "3404716", "operatingIncome": "24527852", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8616016", "reportedCurrency": "CAD", "netInterestIncome": "-3200000", "nonInterestIncome": "None", "operatingExpenses": "22790751", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3821620", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196570236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17579452", "sellingGeneralAndAdministrative": "27300000", "netIncomeFromContinuingOperations": "32900000" }, "balance": { "goodwill": "306841344", "inventory": "8616016", "commonStock": "688864376", "currentDebt": "None", "investments": "None", "totalAssets": "1980849872", "longTermDebt": "None", "shortTermDebt": "12437636", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "407037272", "reportedCurrency": "CAD", "retainedEarnings": "119234544", "totalLiabilities": "1136480304", "otherCurrentAssets": "49472608", "totalCurrentAssets": "591378324", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271821408", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1389471548", "currentAccountsPayable": "197265076", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95957404", "totalShareholderEquity": "844369568", "capitalLeaseObligations": "138100000", "otherCurrentLiabilities": "47527056", "totalCurrentLiabilities": "909198140", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "227282163", "cashAndShortTermInvestments": "261468292", "commonStockSharesOutstanding": "127589192", "intangibleAssetsExcludingGoodwill": "407037272", "cashAndCashEquivalentsAtCarryingValue": "261468292", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22860236", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "-2987812", "operatingCashflow": "185522280", "capitalExpenditures": "27654632", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4377492", "cashflowFromInvestment": "-42732660", "stockBasedCompensation": "2800000", "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": "17579452", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 240852340, "cost_of_revenue": 191931380, "gross_profit": 48920960, "ebit": 14662390, "ebitda": 31617950, "pretax_income": 16330150, "tax_provision": -1111840, "net_income": 17441990, "net_income_to_common": 17441990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115839830, "total_current_assets": 435354850, "total_assets": 1805002750, "short_term_debt": 11257380, "long_term_debt": null, "total_debt": 11257380, "total_liabilities": 987800350, "total_equity": 817202400, "shares_outstanding": 127435524, "goodwill_and_intangibles": 709492900 }, "cash_flow": { "operating_cash_flow": 266216190, "capital_expenditure": 35995820, "free_cash_flow": 302212010, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294696, "ticker_id": 2595, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14662390", "ebitda": "31617950", "netIncome": "17441990", "grossProfit": "48920960", "depreciation": "None", "totalRevenue": "240852340", "costOfRevenue": "191931380", "interestIncome": "3300000", "incomeBeforeTax": "16330150", "interestExpense": "6671040", "operatingIncome": "14662390", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1111840", "reportedCurrency": "CAD", "netInterestIncome": "-6300000", "nonInterestIncome": "None", "operatingExpenses": "34258570", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17233520", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191931380", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16955560", "sellingGeneralAndAdministrative": "24500000", "netIncomeFromContinuingOperations": "25100000" }, "balance": { "goodwill": "306450900", "inventory": "5628690", "commonStock": "678083420", "currentDebt": "None", "investments": "None", "totalAssets": "1805002750", "longTermDebt": "None", "shortTermDebt": "11257380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403042000", "reportedCurrency": "CAD", "retainedEarnings": "96382630", "totalLiabilities": "987800350", "otherCurrentAssets": "49824330", "totalCurrentAssets": "435354850", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "264062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369647900", "currentAccountsPayable": "172821630", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95062320", "totalShareholderEquity": "817202400", "capitalLeaseObligations": "136800000", "otherCurrentLiabilities": "45029520", "totalCurrentLiabilities": "758135900", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "229664450", "cashAndShortTermInvestments": "115839830", "commonStockSharesOutstanding": "127435524", "intangibleAssetsExcludingGoodwill": "403042000", "cashAndCashEquivalentsAtCarryingValue": "115839830", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17441990", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-903370", "operatingCashflow": "266216190", "capitalExpenditures": "35995820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200131200", "cashflowFromInvestment": "-47461670", "stockBasedCompensation": "2700000", "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": "16955560", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240852340, "cost_of_revenue": 191931380, "gross_profit": 48920960, "research_and_development": 17233520, "selling_general_admin": 24500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14662390, "depreciation_amortisation": 16955560, "ebitda": 31617950, "interest_expense": 6671040, "interest_income": null, "other_non_operating": null, "pretax_income": 16330150, "tax_provision": -1111840, "effective_tax_rate": null, "net_income": 17441990, "net_income_continuing_ops": 25100000, "net_income_to_common": 17441990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115839830, "short_term_investments": null, "net_receivables": 264062000, "inventory": 5628690, "other_current_assets": null, "total_current_assets": 435354850, "net_ppe": null, "goodwill": 306450900, "intangible_assets": 403042000, "goodwill_and_intangibles": 709492900, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1369647900, "total_assets": 1805002750, "short_term_debt": 11257380, "accounts_payable": 172821630, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758135900, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229664450, "total_liabilities": 987800350, "total_debt": 11257380, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96382630, "total_equity": 817202400, "shares_outstanding": 127435524, "operating_cash_flow": 266216190, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35995820, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47461670, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200131200, "free_cash_flow": 302212010, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14662390", "ebitda": "31617950", "netIncome": "17441990", "grossProfit": "48920960", "depreciation": "None", "totalRevenue": "240852340", "costOfRevenue": "191931380", "interestIncome": "3300000", "incomeBeforeTax": "16330150", "interestExpense": "6671040", "operatingIncome": "14662390", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1111840", "reportedCurrency": "CAD", "netInterestIncome": "-6300000", "nonInterestIncome": "None", "operatingExpenses": "34258570", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17233520", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191931380", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16955560", "sellingGeneralAndAdministrative": "24500000", "netIncomeFromContinuingOperations": "25100000" }, "balance": { "goodwill": "306450900", "inventory": "5628690", "commonStock": "678083420", "currentDebt": "None", "investments": "None", "totalAssets": "1805002750", "longTermDebt": "None", "shortTermDebt": "11257380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "403042000", "reportedCurrency": "CAD", "retainedEarnings": "96382630", "totalLiabilities": "987800350", "otherCurrentAssets": "49824330", "totalCurrentAssets": "435354850", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "264062000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369647900", "currentAccountsPayable": "172821630", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95062320", "totalShareholderEquity": "817202400", "capitalLeaseObligations": "136800000", "otherCurrentLiabilities": "45029520", "totalCurrentLiabilities": "758135900", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "229664450", "cashAndShortTermInvestments": "115839830", "commonStockSharesOutstanding": "127435524", "intangibleAssetsExcludingGoodwill": "403042000", "cashAndCashEquivalentsAtCarryingValue": "115839830", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17441990", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-903370", "operatingCashflow": "266216190", "capitalExpenditures": "35995820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200131200", "cashflowFromInvestment": "-47461670", "stockBasedCompensation": "2700000", "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": "16955560", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 208707720, "cost_of_revenue": 161334615, "gross_profit": 47373104, "ebit": 18550155, "ebitda": 34291920, "pretax_income": 22319310, "tax_provision": 517335, "net_income": 21801975, "net_income_to_common": 21801975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102875760, "total_current_assets": 504845055, "total_assets": 1899210690, "short_term_debt": 10051080, "long_term_debt": null, "total_debt": 10051080, "total_liabilities": 1056767595, "total_equity": 842443095, "shares_outstanding": 124286353, "goodwill_and_intangibles": 754939575 }, "cash_flow": { "operating_cash_flow": 191266140, "capital_expenditure": 27197040, "free_cash_flow": 218463180, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294698, "ticker_id": 2595, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18550155", "ebitda": "34291920", "netIncome": "21801975", "grossProfit": "47373104", "depreciation": "None", "totalRevenue": "208707720", "costOfRevenue": "161334615", "interestIncome": "None", "incomeBeforeTax": "22319310", "interestExpense": "3251820", "operatingIncome": "18550155", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "517335", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28822950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13007280", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161334615", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15741765", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "325921050", "inventory": "7464405", "commonStock": "712148580", "currentDebt": "None", "investments": "None", "totalAssets": "1899210690", "longTermDebt": "None", "shortTermDebt": "10051080", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "429018525", "reportedCurrency": "None", "retainedEarnings": "83512650", "totalLiabilities": "1056767595", "otherCurrentAssets": "58311045", "totalCurrentAssets": "504845055", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336193845", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1394365635", "currentAccountsPayable": "173824560", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294363615", "totalShareholderEquity": "842443095", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39539175", "totalCurrentLiabilities": "610011870", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "446755725", "cashAndShortTermInvestments": "102875760", "commonStockSharesOutstanding": "124286353", "intangibleAssetsExcludingGoodwill": "429018525", "cashAndCashEquivalentsAtCarryingValue": "102875760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21801975", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "73905", "operatingCashflow": "191266140", "capitalExpenditures": "27197040", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77156820", "cashflowFromInvestment": "-42421470", "stockBasedCompensation": "None", "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": "15741765", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208707720, "cost_of_revenue": 161334615, "gross_profit": 47373104, "research_and_development": 13007280, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18550155, "depreciation_amortisation": 15741765, "ebitda": 34291920, "interest_expense": 3251820, "interest_income": null, "other_non_operating": null, "pretax_income": 22319310, "tax_provision": 517335, "effective_tax_rate": null, "net_income": 21801975, "net_income_continuing_ops": null, "net_income_to_common": 21801975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102875760, "short_term_investments": null, "net_receivables": 336193845, "inventory": 7464405, "other_current_assets": null, "total_current_assets": 504845055, "net_ppe": null, "goodwill": 325921050, "intangible_assets": 429018525, "goodwill_and_intangibles": 754939575, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1394365635, "total_assets": 1899210690, "short_term_debt": 10051080, "accounts_payable": 173824560, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 610011870, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446755725, "total_liabilities": 1056767595, "total_debt": 10051080, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83512650, "total_equity": 842443095, "shares_outstanding": 124286353, "operating_cash_flow": 191266140, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27197040, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42421470, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77156820, "free_cash_flow": 218463180, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18550155", "ebitda": "34291920", "netIncome": "21801975", "grossProfit": "47373104", "depreciation": "None", "totalRevenue": "208707720", "costOfRevenue": "161334615", "interestIncome": "None", "incomeBeforeTax": "22319310", "interestExpense": "3251820", "operatingIncome": "18550155", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "517335", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28822950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13007280", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161334615", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15741765", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "325921050", "inventory": "7464405", "commonStock": "712148580", "currentDebt": "None", "investments": "None", "totalAssets": "1899210690", "longTermDebt": "None", "shortTermDebt": "10051080", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "429018525", "reportedCurrency": "None", "retainedEarnings": "83512650", "totalLiabilities": "1056767595", "otherCurrentAssets": "58311045", "totalCurrentAssets": "504845055", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "336193845", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1394365635", "currentAccountsPayable": "173824560", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "294363615", "totalShareholderEquity": "842443095", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39539175", "totalCurrentLiabilities": "610011870", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "446755725", "cashAndShortTermInvestments": "102875760", "commonStockSharesOutstanding": "124286353", "intangibleAssetsExcludingGoodwill": "429018525", "cashAndCashEquivalentsAtCarryingValue": "102875760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21801975", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "73905", "operatingCashflow": "191266140", "capitalExpenditures": "27197040", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77156820", "cashflowFromInvestment": "-42421470", "stockBasedCompensation": "None", "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": "15741765", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 176829400, "cost_of_revenue": 136933180, "gross_profit": 39896220, "ebit": 8183840, "ebitda": 24624590, "pretax_income": 2630520, "tax_provision": -5407180, "net_income": 8037700, "net_income_to_common": 8037700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33904480, "total_current_assets": 428555550, "total_assets": 1738627580, "short_term_debt": 9426030, "long_term_debt": null, "total_debt": 9426030, "total_liabilities": 936684330, "total_equity": 801943250, "shares_outstanding": 123516192, "goodwill_and_intangibles": 743852600 }, "cash_flow": { "operating_cash_flow": 105586150, "capital_expenditure": 18340570, "free_cash_flow": 123926720, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294699, "ticker_id": 2595, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8183840", "ebitda": "24624590", "netIncome": "8037700", "grossProfit": "39896220", "depreciation": "None", "totalRevenue": "176829400", "costOfRevenue": "136933180", "interestIncome": "None", "incomeBeforeTax": "2630520", "interestExpense": "5772530", "operatingIncome": "8183840", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5407180", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "31712380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14394790", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136933180", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16440750", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "321727210", "inventory": "7453140", "commonStock": "701837350", "currentDebt": "None", "investments": "None", "totalAssets": "1738627580", "longTermDebt": "None", "shortTermDebt": "9426030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "422125390", "reportedCurrency": "None", "retainedEarnings": "61013450", "totalLiabilities": "936684330", "otherCurrentAssets": "40919200", "totalCurrentAssets": "428555550", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346278730", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1310072030", "currentAccountsPayable": "157538920", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367249820", "totalShareholderEquity": "801943250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40626920", "totalCurrentLiabilities": "427094150", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "509590180", "cashAndShortTermInvestments": "33904480", "commonStockSharesOutstanding": "123516192", "intangibleAssetsExcludingGoodwill": "422125390", "cashAndCashEquivalentsAtCarryingValue": "33904480", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8037700", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-73070", "operatingCashflow": "105586150", "capitalExpenditures": "18340570", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52171980", "cashflowFromInvestment": "-40407710", "stockBasedCompensation": "None", "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": "16440750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176829400, "cost_of_revenue": 136933180, "gross_profit": 39896220, "research_and_development": 14394790, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8183840, "depreciation_amortisation": 16440750, "ebitda": 24624590, "interest_expense": 5772530, "interest_income": null, "other_non_operating": null, "pretax_income": 2630520, "tax_provision": -5407180, "effective_tax_rate": null, "net_income": 8037700, "net_income_continuing_ops": null, "net_income_to_common": 8037700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33904480, "short_term_investments": null, "net_receivables": 346278730, "inventory": 7453140, "other_current_assets": null, "total_current_assets": 428555550, "net_ppe": null, "goodwill": 321727210, "intangible_assets": 422125390, "goodwill_and_intangibles": 743852600, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1310072030, "total_assets": 1738627580, "short_term_debt": 9426030, "accounts_payable": 157538920, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427094150, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 509590180, "total_liabilities": 936684330, "total_debt": 9426030, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61013450, "total_equity": 801943250, "shares_outstanding": 123516192, "operating_cash_flow": 105586150, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18340570, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40407710, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52171980, "free_cash_flow": 123926720, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8183840", "ebitda": "24624590", "netIncome": "8037700", "grossProfit": "39896220", "depreciation": "None", "totalRevenue": "176829400", "costOfRevenue": "136933180", "interestIncome": "None", "incomeBeforeTax": "2630520", "interestExpense": "5772530", "operatingIncome": "8183840", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-5407180", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "31712380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14394790", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136933180", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16440750", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "321727210", "inventory": "7453140", "commonStock": "701837350", "currentDebt": "None", "investments": "None", "totalAssets": "1738627580", "longTermDebt": "None", "shortTermDebt": "9426030", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "422125390", "reportedCurrency": "None", "retainedEarnings": "61013450", "totalLiabilities": "936684330", "otherCurrentAssets": "40919200", "totalCurrentAssets": "428555550", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346278730", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1310072030", "currentAccountsPayable": "157538920", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367249820", "totalShareholderEquity": "801943250", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40626920", "totalCurrentLiabilities": "427094150", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "509590180", "cashAndShortTermInvestments": "33904480", "commonStockSharesOutstanding": "123516192", "intangibleAssetsExcludingGoodwill": "422125390", "cashAndCashEquivalentsAtCarryingValue": "33904480", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8037700", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-73070", "operatingCashflow": "105586150", "capitalExpenditures": "18340570", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52171980", "cashflowFromInvestment": "-40407710", "stockBasedCompensation": "None", "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": "16440750", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 154357620, "cost_of_revenue": 120695700, "gross_profit": 33661920, "ebit": 5241220, "ebitda": 22072180, "pretax_income": 8415480, "tax_provision": -1771680, "net_income": 10187160, "net_income_to_common": 10187160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21629260, "total_current_assets": 376703460, "total_assets": 1663828980, "short_term_debt": 8858400, "long_term_debt": null, "total_debt": 8858400, "total_liabilities": 857788400, "total_equity": 806040580, "shares_outstanding": 123263439, "goodwill_and_intangibles": 751709060 }, "cash_flow": { "operating_cash_flow": 18233540, "capital_expenditure": 19931400, "free_cash_flow": 38164940, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294700, "ticker_id": 2595, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5241220", "ebitda": "22072180", "netIncome": "10187160", "grossProfit": "33661920", "depreciation": "None", "totalRevenue": "154357620", "costOfRevenue": "120695700", "interestIncome": "None", "incomeBeforeTax": "8415480", "interestExpense": "4503020", "operatingIncome": "5241220", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1771680", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28420700", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12623220", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120695700", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16830960", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "324660360", "inventory": "7455820", "commonStock": "707786160", "currentDebt": "None", "investments": "None", "totalAssets": "1663828980", "longTermDebt": "None", "shortTermDebt": "8858400", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "427048700", "reportedCurrency": "None", "retainedEarnings": "53519500", "totalLiabilities": "857788400", "otherCurrentAssets": "23770040", "totalCurrentAssets": "376703460", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323848340", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1287125520", "currentAccountsPayable": "150961900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420995460", "totalShareholderEquity": "806040580", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42003580", "totalCurrentLiabilities": "290998440", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "566789960", "cashAndShortTermInvestments": "21629260", "commonStockSharesOutstanding": "123263439", "intangibleAssetsExcludingGoodwill": "427048700", "cashAndCashEquivalentsAtCarryingValue": "21629260", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10187160", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-147640", "operatingCashflow": "18233540", "capitalExpenditures": "19931400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20448140", "cashflowFromInvestment": "-32776080", "stockBasedCompensation": "None", "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": "16830960", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154357620, "cost_of_revenue": 120695700, "gross_profit": 33661920, "research_and_development": 12623220, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5241220, "depreciation_amortisation": 16830960, "ebitda": 22072180, "interest_expense": 4503020, "interest_income": null, "other_non_operating": null, "pretax_income": 8415480, "tax_provision": -1771680, "effective_tax_rate": null, "net_income": 10187160, "net_income_continuing_ops": null, "net_income_to_common": 10187160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21629260, "short_term_investments": null, "net_receivables": 323848340, "inventory": 7455820, "other_current_assets": null, "total_current_assets": 376703460, "net_ppe": null, "goodwill": 324660360, "intangible_assets": 427048700, "goodwill_and_intangibles": 751709060, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1287125520, "total_assets": 1663828980, "short_term_debt": 8858400, "accounts_payable": 150961900, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290998440, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 566789960, "total_liabilities": 857788400, "total_debt": 8858400, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53519500, "total_equity": 806040580, "shares_outstanding": 123263439, "operating_cash_flow": 18233540, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19931400, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32776080, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20448140, "free_cash_flow": 38164940, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5241220", "ebitda": "22072180", "netIncome": "10187160", "grossProfit": "33661920", "depreciation": "None", "totalRevenue": "154357620", "costOfRevenue": "120695700", "interestIncome": "None", "incomeBeforeTax": "8415480", "interestExpense": "4503020", "operatingIncome": "5241220", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1771680", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "28420700", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12623220", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120695700", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16830960", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "324660360", "inventory": "7455820", "commonStock": "707786160", "currentDebt": "None", "investments": "None", "totalAssets": "1663828980", "longTermDebt": "None", "shortTermDebt": "8858400", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "427048700", "reportedCurrency": "None", "retainedEarnings": "53519500", "totalLiabilities": "857788400", "otherCurrentAssets": "23770040", "totalCurrentAssets": "376703460", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323848340", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1287125520", "currentAccountsPayable": "150961900", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "420995460", "totalShareholderEquity": "806040580", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42003580", "totalCurrentLiabilities": "290998440", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "566789960", "cashAndShortTermInvestments": "21629260", "commonStockSharesOutstanding": "123263439", "intangibleAssetsExcludingGoodwill": "427048700", "cashAndCashEquivalentsAtCarryingValue": "21629260", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10187160", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-147640", "operatingCashflow": "18233540", "capitalExpenditures": "19931400", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20448140", "cashflowFromInvestment": "-32776080", "stockBasedCompensation": "None", "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": "16830960", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 154672500, "cost_of_revenue": 119890049, "gross_profit": 34782450, "ebit": 1282650, "ebitda": 17051699, "pretax_income": -679050, "tax_provision": -10864800, "net_income": 10185750, "net_income_to_common": 10185750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16976250, "total_current_assets": 344504700, "total_assets": 1631002650, "short_term_debt": 8224049, "long_term_debt": null, "total_debt": 8224049, "total_liabilities": 827686500, "total_equity": 803316150, "shares_outstanding": 122696679, "goodwill_and_intangibles": 771325349 }, "cash_flow": { "operating_cash_flow": -31085399, "capital_expenditure": 35687850, "free_cash_flow": 4602451, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294701, "ticker_id": 2595, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1282650", "ebitda": "17051699", "netIncome": "10185750", "grossProfit": "34782450", "depreciation": "None", "totalRevenue": "154672500", "costOfRevenue": "119890049", "interestIncome": "None", "incomeBeforeTax": "-679050", "interestExpense": "75450", "operatingIncome": "1282650", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10864800", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "33499799", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17202600", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119890049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15769049", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "331829100", "inventory": "7469549", "commonStock": "721377450", "currentDebt": "None", "investments": "None", "totalAssets": "1631002650", "longTermDebt": "None", "shortTermDebt": "8224049", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439496249", "reportedCurrency": "None", "retainedEarnings": "44289150", "totalLiabilities": "827686500", "otherCurrentAssets": "18334351", "totalCurrentAssets": "344504700", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301724550", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286497950", "currentAccountsPayable": "165310950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "396112499", "totalShareholderEquity": "803316150", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50023352", "totalCurrentLiabilities": "281579400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "546107100", "cashAndShortTermInvestments": "16976250", "commonStockSharesOutstanding": "122696679", "intangibleAssetsExcludingGoodwill": "439496249", "cashAndCashEquivalentsAtCarryingValue": "16976250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10185750", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "603600", "operatingCashflow": "-31085399", "capitalExpenditures": "35687850", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99895800", "cashflowFromInvestment": "-61868999", "stockBasedCompensation": "None", "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": "15769049", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154672500, "cost_of_revenue": 119890049, "gross_profit": 34782450, "research_and_development": 17202600, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1282650, "depreciation_amortisation": 15769049, "ebitda": 17051699, "interest_expense": 75450, "interest_income": null, "other_non_operating": null, "pretax_income": -679050, "tax_provision": -10864800, "effective_tax_rate": null, "net_income": 10185750, "net_income_continuing_ops": null, "net_income_to_common": 10185750, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16976250, "short_term_investments": null, "net_receivables": 301724550, "inventory": 7469549, "other_current_assets": null, "total_current_assets": 344504700, "net_ppe": null, "goodwill": 331829100, "intangible_assets": 439496249, "goodwill_and_intangibles": 771325349, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1286497950, "total_assets": 1631002650, "short_term_debt": 8224049, "accounts_payable": 165310950, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281579400, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 546107100, "total_liabilities": 827686500, "total_debt": 8224049, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44289150, "total_equity": 803316150, "shares_outstanding": 122696679, "operating_cash_flow": -31085399, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35687850, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61868999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99895800, "free_cash_flow": 4602451, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1282650", "ebitda": "17051699", "netIncome": "10185750", "grossProfit": "34782450", "depreciation": "None", "totalRevenue": "154672500", "costOfRevenue": "119890049", "interestIncome": "None", "incomeBeforeTax": "-679050", "interestExpense": "75450", "operatingIncome": "1282650", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-10864800", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "33499799", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17202600", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119890049", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15769049", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "331829100", "inventory": "7469549", "commonStock": "721377450", "currentDebt": "None", "investments": "None", "totalAssets": "1631002650", "longTermDebt": "None", "shortTermDebt": "8224049", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "439496249", "reportedCurrency": "None", "retainedEarnings": "44289150", "totalLiabilities": "827686500", "otherCurrentAssets": "18334351", "totalCurrentAssets": "344504700", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301724550", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1286497950", "currentAccountsPayable": "165310950", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "396112499", "totalShareholderEquity": "803316150", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50023352", "totalCurrentLiabilities": "281579400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "546107100", "cashAndShortTermInvestments": "16976250", "commonStockSharesOutstanding": "122696679", "intangibleAssetsExcludingGoodwill": "439496249", "cashAndCashEquivalentsAtCarryingValue": "16976250", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10185750", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "603600", "operatingCashflow": "-31085399", "capitalExpenditures": "35687850", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99895800", "cashflowFromInvestment": "-61868999", "stockBasedCompensation": "None", "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": "15769049", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 150679670, "cost_of_revenue": 116303800, "gross_profit": 34375870, "ebit": 7361000, "ebitda": 21935780, "pretax_income": 6772120, "tax_provision": -73610, "net_income": 6845730, "net_income_to_common": 6845730, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9863740, "total_current_assets": 274050030, "total_assets": 1377905590, "short_term_debt": 4637430, "long_term_debt": null, "total_debt": 4637430, "total_liabilities": 602129800, "total_equity": 775775790, "shares_outstanding": 121912873, "goodwill_and_intangibles": 706950440 }, "cash_flow": { "operating_cash_flow": -22083000, "capital_expenditure": 27309309, "free_cash_flow": 5226309, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294703, "ticker_id": 2595, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7361000", "ebitda": "21935780", "netIncome": "6845730", "grossProfit": "34375870", "depreciation": "None", "totalRevenue": "150679670", "costOfRevenue": "116303800", "interestIncome": "None", "incomeBeforeTax": "6772120", "interestExpense": "1766640", "operatingIncome": "7361000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-73610", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27014870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11851210", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116303800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14574780", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "309088390", "inventory": "7876270", "commonStock": "703049110", "currentDebt": "None", "investments": "None", "totalAssets": "1377905590", "longTermDebt": "None", "shortTermDebt": "4637430", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "397862050", "reportedCurrency": "None", "retainedEarnings": "33271720", "totalLiabilities": "602129800", "otherCurrentAssets": "16635860", "totalCurrentAssets": "274050030", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239674160", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1103855560", "currentAccountsPayable": "137061820", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229074320", "totalShareholderEquity": "775775790", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54397790", "totalCurrentLiabilities": "244606030", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "357523770", "cashAndShortTermInvestments": "9863740", "commonStockSharesOutstanding": "121912873", "intangibleAssetsExcludingGoodwill": "397862050", "cashAndCashEquivalentsAtCarryingValue": "9863740", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6845730", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-22083000", "capitalExpenditures": "27309309", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39381350", "cashflowFromInvestment": "-36363340", "stockBasedCompensation": "None", "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": "14574780", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150679670, "cost_of_revenue": 116303800, "gross_profit": 34375870, "research_and_development": 11851210, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7361000, "depreciation_amortisation": 14574780, "ebitda": 21935780, "interest_expense": 1766640, "interest_income": null, "other_non_operating": null, "pretax_income": 6772120, "tax_provision": -73610, "effective_tax_rate": null, "net_income": 6845730, "net_income_continuing_ops": null, "net_income_to_common": 6845730, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9863740, "short_term_investments": null, "net_receivables": 239674160, "inventory": 7876270, "other_current_assets": null, "total_current_assets": 274050030, "net_ppe": null, "goodwill": 309088390, "intangible_assets": 397862050, "goodwill_and_intangibles": 706950440, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1103855560, "total_assets": 1377905590, "short_term_debt": 4637430, "accounts_payable": 137061820, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244606030, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 357523770, "total_liabilities": 602129800, "total_debt": 4637430, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33271720, "total_equity": 775775790, "shares_outstanding": 121912873, "operating_cash_flow": -22083000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27309309, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36363340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39381350, "free_cash_flow": 5226309, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7361000", "ebitda": "21935780", "netIncome": "6845730", "grossProfit": "34375870", "depreciation": "None", "totalRevenue": "150679670", "costOfRevenue": "116303800", "interestIncome": "None", "incomeBeforeTax": "6772120", "interestExpense": "1766640", "operatingIncome": "7361000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-73610", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27014870", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11851210", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116303800", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14574780", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "309088390", "inventory": "7876270", "commonStock": "703049110", "currentDebt": "None", "investments": "None", "totalAssets": "1377905590", "longTermDebt": "None", "shortTermDebt": "4637430", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "397862050", "reportedCurrency": "None", "retainedEarnings": "33271720", "totalLiabilities": "602129800", "otherCurrentAssets": "16635860", "totalCurrentAssets": "274050030", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239674160", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1103855560", "currentAccountsPayable": "137061820", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229074320", "totalShareholderEquity": "775775790", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "54397790", "totalCurrentLiabilities": "244606030", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "357523770", "cashAndShortTermInvestments": "9863740", "commonStockSharesOutstanding": "121912873", "intangibleAssetsExcludingGoodwill": "397862050", "cashAndCashEquivalentsAtCarryingValue": "9863740", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6845730", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-22083000", "capitalExpenditures": "27309309", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39381350", "cashflowFromInvestment": "-36363340", "stockBasedCompensation": "None", "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": "14574780", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "income_statement": { "revenue": 147862400, "cost_of_revenue": 109916080, "gross_profit": 37946320, "ebit": 10637040, "ebitda": 24216240, "pretax_income": 7242240, "tax_provision": -226320, "net_income": 7468560, "net_income_to_common": 7468560, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29421600, "total_current_assets": 265775120, "total_assets": 1364860480, "short_term_debt": 5884320, "long_term_debt": null, "total_debt": 5884320, "total_liabilities": 584584560, "total_equity": 780275920, "shares_outstanding": 120254778, "goodwill_and_intangibles": 729052160 }, "cash_flow": { "operating_cash_flow": 29346160, "capital_expenditure": 25574160, "free_cash_flow": 54920320, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 294704, "ticker_id": 2595, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:33:27.972308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10637040", "ebitda": "24216240", "netIncome": "7468560", "grossProfit": "37946320", "depreciation": "None", "totalRevenue": "147862400", "costOfRevenue": "109916080", "interestIncome": "None", "incomeBeforeTax": "7242240", "interestExpense": "1584240", "operatingIncome": "10637040", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-226320", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27309280", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11693200", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109916080", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13579200", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "316772560", "inventory": "8524720", "commonStock": "719395840", "currentDebt": "None", "investments": "None", "totalAssets": "1364860480", "longTermDebt": "None", "shortTermDebt": "5884320", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "412279600", "reportedCurrency": "None", "retainedEarnings": "27082960", "totalLiabilities": "584584560", "otherCurrentAssets": "16445920", "totalCurrentAssets": "265775120", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211382880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1099085360", "currentAccountsPayable": "113160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193956240", "totalShareholderEquity": "780275920", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55222080", "totalCurrentLiabilities": "258683760", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325900800", "cashAndShortTermInvestments": "29421600", "commonStockSharesOutstanding": "120254778", "intangibleAssetsExcludingGoodwill": "412279600", "cashAndCashEquivalentsAtCarryingValue": "29421600", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7468560", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "29346160", "capitalExpenditures": "25574160", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16596800", "cashflowFromInvestment": "-34476080", "stockBasedCompensation": "None", "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": "13579200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147862400, "cost_of_revenue": 109916080, "gross_profit": 37946320, "research_and_development": 11693200, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10637040, "depreciation_amortisation": 13579200, "ebitda": 24216240, "interest_expense": 1584240, "interest_income": null, "other_non_operating": null, "pretax_income": 7242240, "tax_provision": -226320, "effective_tax_rate": null, "net_income": 7468560, "net_income_continuing_ops": null, "net_income_to_common": 7468560, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29421600, "short_term_investments": null, "net_receivables": 211382880, "inventory": 8524720, "other_current_assets": null, "total_current_assets": 265775120, "net_ppe": null, "goodwill": 316772560, "intangible_assets": 412279600, "goodwill_and_intangibles": 729052160, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1099085360, "total_assets": 1364860480, "short_term_debt": 5884320, "accounts_payable": 113160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258683760, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325900800, "total_liabilities": 584584560, "total_debt": 5884320, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27082960, "total_equity": 780275920, "shares_outstanding": 120254778, "operating_cash_flow": 29346160, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25574160, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34476080, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16596800, "free_cash_flow": 54920320, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10637040", "ebitda": "24216240", "netIncome": "7468560", "grossProfit": "37946320", "depreciation": "None", "totalRevenue": "147862400", "costOfRevenue": "109916080", "interestIncome": "None", "incomeBeforeTax": "7242240", "interestExpense": "1584240", "operatingIncome": "10637040", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-226320", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27309280", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11693200", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109916080", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13579200", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "316772560", "inventory": "8524720", "commonStock": "719395840", "currentDebt": "None", "investments": "None", "totalAssets": "1364860480", "longTermDebt": "None", "shortTermDebt": "5884320", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "412279600", "reportedCurrency": "None", "retainedEarnings": "27082960", "totalLiabilities": "584584560", "otherCurrentAssets": "16445920", "totalCurrentAssets": "265775120", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211382880", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1099085360", "currentAccountsPayable": "113160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193956240", "totalShareholderEquity": "780275920", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55222080", "totalCurrentLiabilities": "258683760", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325900800", "cashAndShortTermInvestments": "29421600", "commonStockSharesOutstanding": "120254778", "intangibleAssetsExcludingGoodwill": "412279600", "cashAndCashEquivalentsAtCarryingValue": "29421600", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7468560", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "29346160", "capitalExpenditures": "25574160", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16596800", "cashflowFromInvestment": "-34476080", "stockBasedCompensation": "None", "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": "13579200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 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" ] } } }