{ "ticker": { "uuid": "1a164209-59d6-4dce-90d4-9a9b0789fa25", "symbol": "EVH", "name": "Evolent Health Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/1a164209-59d6-4dce-90d4-9a9b0789fa25/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a164209-59d6-4dce-90d4-9a9b0789fa25/" }, "ticker_metadata": { "id": 1371, "uuid": "1a164209-59d6-4dce-90d4-9a9b0789fa25", "symbol": "EVH", "name": "Evolent Health Inc", "asset_type": "equity", "market_cap": 427428000, "stock_exchange_id": 3, "industry": "Health Information Services", "sector": "Healthcare", "description": "Evolent Health, Inc., through its subsidiary, Evolent Health LLC, provides healthcare delivery and payment solutions in the United States. The company is headquartered in Arlington, Virginia.", "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": "1a164209-59d6-4dce-90d4-9a9b0789fa25", "symbol": "EVH", "name": "Evolent Health Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/1a164209-59d6-4dce-90d4-9a9b0789fa25/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a164209-59d6-4dce-90d4-9a9b0789fa25/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.77, "quality": 0.09, "momentum": 0.04, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 4.22, "market_cap": 472239100, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0795, "shareholder_yield": 0.0139, "roe": -1.2526, "piotroski_f_score": 5, "momentum_12_1": -0.4982, "volatility_252d": 0.7188 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:59.771492+00:00", "batch_id": "" }, "size": { "price_close": 4.22, "market_cap": 472239100, "market_cap_usd": 472239100, "enterprise_value": 1288499100, "shares_outstanding": 111905000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1913, "ptbv_ratio": null, "ps_ratio": 0.25, "pcf_ratio": 14.1839, "pfcf_ratio": 7.2437, "ev_ebitda": 12.5765, "ev_ebit": -79.083, "ev_sales": 0.6822, "ev_fcf": 19.7644, "earnings_yield": null, "fcf_yield": 0.0506, "price_to_sales": 0.25, "price_to_book": 1.1913, "price_to_cashflow": 14.1839, "ebitda_to_ev": 0.0795, "sales_yield": 1.4659 }, "yield": { "dividend_yield": 0.0139, "buyback_yield": 0, "shareholder_yield": 0.0139, "debt_paydown_yield": null, "total_yield": 0.0139 }, "quality": { "gross_margin": 0.1413, "operating_margin": -0.0086, "net_margin": -0.2629, "ebitda_margin": 0.0542, "fcf_margin": 0.0345, "roe": -1.2526, "roa": -0.2643, "roic": -0.0101, "roc_greenblatt": null, "asset_turnover": 1.0053, "cash_conversion": -0.1313, "accruals_ratio": -0.282, "sbc_to_revenue": 0.0183, "piotroski_f_score": 5, "altman_z_score": 0.245, "earnings_stability_5y": 1.9023, "revenue_stability_5y": 0.4679, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1421, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.7399, "net_debt_to_ebitda": 7.9672, "debt_to_assets": 0.5228, "interest_coverage": -0.2548, "current_ratio": 1.3168, "quick_ratio": 1.3168, "net_debt": 816260000, "local_beta": 0.0001, "volatility_252d": 0.7188, "volatility_60d": 1.6307, "max_drawdown_12m": -0.8126, "risk_adjusted_momentum": -0.6931 }, "growth": { "revenue_growth_1y": -0.2126, "revenue_growth_3y_cagr": 0.1154, "revenue_growth_5y_cagr": 0.152, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4001, "book_value_growth_1y": -0.5836, "revenue_growth": -0.2126, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0096, "price_return_3m": 0.3312, "price_return_6m": 0.0711, "price_return_9m": -0.5609, "price_return_12m": -0.4934, "price_return_12m_ex1m": -0.4982, "momentum_6m": 0.0711, "momentum_12m": -0.4934, "momentum_12_1": -0.4982, "distance_from_52w_high": -0.6421, "distance_from_52w_low": 0.9095, "relative_strength": -0.5934 }, "raw_ttm": { "revenue_ttm": 1888826000, "gross_profit_ttm": 266938000, "ebit_ttm": -16293000, "ebitda_ttm": 102453000, "net_income_ttm": -496524000, "eps_diluted_ttm": -4.437, "operating_cash_flow_ttm": 33294000, "capital_expenditure_ttm": 31899000, "fcf_ttm": 65193000, "dividends_paid_ttm": 6550000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63954000, "cash_and_equivalents": 166005000, "total_current_assets": 502010000, "total_current_liabilities": 381235000, "net_ppe": null, "total_assets": 1878847000, "total_debt": 982265000, "total_equity": 396393000, "net_working_capital": -36451000, "book_value_per_share": 3.5422, "retained_earnings": -1341959000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -867722000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 62, "rank_ev_ebitda": 54, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 67, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 42, "rank_roe": 96, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 89, "rank_fcf_margin": 83, "rank_piotroski": 60, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93 }, "composites": { "value_composite": 23, "quality_composite": 91, "momentum_composite": 96, "growth_composite": 87, "yield_composite": 28, "svqf_composite": 28, "vc1_composite": 23, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.2632, "os_score": 0.35, "value_percentile": 0.77, "quality_percentile": 0.09, "momentum_percentile": 0.04, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4075, "ticker_id": 1371, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:59.771492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.22, "market_cap": 472239100, "market_cap_usd": 472239100, "enterprise_value": 1288499100, "shares_outstanding": 111905000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.19134066, "ptbv_ratio": null, "ps_ratio": 0.25001726, "pcf_ratio": 14.18391001, "pfcf_ratio": 7.24370868, "ev_ebitda": 12.57648971, "ev_ebit": -79.08298656, "ev_sales": 0.68216929, "ev_fcf": 19.76437808, "earnings_yield": null, "fcf_yield": 0.05059608, "dividend_yield": 0.01387009, "buyback_yield": 0, "shareholder_yield": 0.01387009, "debt_paydown_yield": null, "total_yield": 0.01387009, "gross_margin": 0.14132482, "operating_margin": -0.00862599, "net_margin": -0.2628744, "ebitda_margin": 0.05424163, "fcf_margin": 0.03451509, "roe": -1.25260537, "roa": -0.26427059, "roic": -0.01007687, "roc_greenblatt": null, "asset_turnover": 1.00531124, "cash_conversion": -0.13129879, "accruals_ratio": -0.28199103, "sbc_to_revenue": 0.01827326, "debt_to_equity": 3.73985918, "net_debt_to_ebitda": 7.96716543, "debt_to_assets": 0.52280202, "interest_coverage": -0.25476123, "current_ratio": 1.31679935, "quick_ratio": 1.31679935, "net_debt": 816260000, "revenue_growth_1y": -0.21257478, "revenue_growth_3y_cagr": 0.11541118, "revenue_growth_5y_cagr": 0.15202718, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.40013319, "book_value_growth_1y": -0.58360705, "piotroski_f_score": 5, "altman_z_score": 0.24501894, "earnings_stability_5y": 1.90227, "revenue_stability_5y": 0.467904, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00956938, "price_return_3m": 0.33123028, "price_return_6m": 0.07106599, "price_return_9m": -0.56087409, "price_return_12m": -0.49339736, "price_return_12m_ex1m": -0.49819928, "distance_from_52w_high": -0.64206955, "distance_from_52w_low": 0.90950226, "relative_strength": -0.59336094, "local_beta": 0.0001, "volatility_252d": 0.718808, "volatility_60d": 1.630746, "max_drawdown_12m": -0.81255301, "revenue_ttm": 1888826000, "gross_profit_ttm": 266938000, "ebit_ttm": -16293000, "ebitda_ttm": 102453000, "net_income_ttm": -496524000, "eps_diluted_ttm": -4.43701354, "operating_cash_flow_ttm": 33294000, "capital_expenditure_ttm": 31899000, "fcf_ttm": 65193000, "dividends_paid_ttm": 6550000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63954000, "cash_and_equivalents": 166005000, "total_current_assets": 502010000, "total_current_liabilities": 381235000, "net_ppe": null, "total_assets": 1878847000, "total_debt": 982265000, "total_equity": 396393000, "net_working_capital": -36451000, "book_value_per_share": 3.54222778, "retained_earnings": -1341959000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -867722000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 62, "rank_ev_ebitda": 54, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 67, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 42, "rank_roe": 96, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 89, "rank_fcf_margin": 83, "rank_piotroski": 60, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 23, "quality_composite": 91, "momentum_composite": 96, "growth_composite": 87, "yield_composite": 28, "svqf_composite": 28, "vc1_composite": 23, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 28, "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": 4.22, "os": 0.35, "value": 0.77, "quality": 0.09, "momentum": 0.04, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0139, "roe": -1.2526, "momentum_12_1": -0.4982, "complete_fields": { "id": 4075, "ticker_id": 1371, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:59.771492+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.22, "market_cap": 472239100, "market_cap_usd": 472239100, "enterprise_value": 1288499100, "shares_outstanding": 111905000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.19134066, "ptbv_ratio": null, "ps_ratio": 0.25001726, "pcf_ratio": 14.18391001, "pfcf_ratio": 7.24370868, "ev_ebitda": 12.57648971, "ev_ebit": -79.08298656, "ev_sales": 0.68216929, "ev_fcf": 19.76437808, "earnings_yield": null, "fcf_yield": 0.05059608, "dividend_yield": 0.01387009, "buyback_yield": 0, "shareholder_yield": 0.01387009, "debt_paydown_yield": null, "total_yield": 0.01387009, "gross_margin": 0.14132482, "operating_margin": -0.00862599, "net_margin": -0.2628744, "ebitda_margin": 0.05424163, "fcf_margin": 0.03451509, "roe": -1.25260537, "roa": -0.26427059, "roic": -0.01007687, "roc_greenblatt": null, "asset_turnover": 1.00531124, "cash_conversion": -0.13129879, "accruals_ratio": -0.28199103, "sbc_to_revenue": 0.01827326, "debt_to_equity": 3.73985918, "net_debt_to_ebitda": 7.96716543, "debt_to_assets": 0.52280202, "interest_coverage": -0.25476123, "current_ratio": 1.31679935, "quick_ratio": 1.31679935, "net_debt": 816260000, "revenue_growth_1y": -0.21257478, "revenue_growth_3y_cagr": 0.11541118, "revenue_growth_5y_cagr": 0.15202718, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.40013319, "book_value_growth_1y": -0.58360705, "piotroski_f_score": 5, "altman_z_score": 0.24501894, "earnings_stability_5y": 1.90227, "revenue_stability_5y": 0.467904, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00956938, "price_return_3m": 0.33123028, "price_return_6m": 0.07106599, "price_return_9m": -0.56087409, "price_return_12m": -0.49339736, "price_return_12m_ex1m": -0.49819928, "distance_from_52w_high": -0.64206955, "distance_from_52w_low": 0.90950226, "relative_strength": -0.59336094, "local_beta": 0.0001, "volatility_252d": 0.718808, "volatility_60d": 1.630746, "max_drawdown_12m": -0.81255301, "revenue_ttm": 1888826000, "gross_profit_ttm": 266938000, "ebit_ttm": -16293000, "ebitda_ttm": 102453000, "net_income_ttm": -496524000, "eps_diluted_ttm": -4.43701354, "operating_cash_flow_ttm": 33294000, "capital_expenditure_ttm": 31899000, "fcf_ttm": 65193000, "dividends_paid_ttm": 6550000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63954000, "cash_and_equivalents": 166005000, "total_current_assets": 502010000, "total_current_liabilities": 381235000, "net_ppe": null, "total_assets": 1878847000, "total_debt": 982265000, "total_equity": 396393000, "net_working_capital": -36451000, "book_value_per_share": 3.54222778, "retained_earnings": -1341959000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -867722000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 62, "rank_ev_ebitda": 54, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 67, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 42, "rank_roe": 96, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 89, "rank_fcf_margin": 83, "rank_piotroski": 60, "rank_accruals": 4, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 23, "quality_composite": 91, "momentum_composite": 96, "growth_composite": 87, "yield_composite": 28, "svqf_composite": 28, "vc1_composite": 23, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 28, "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": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 1876229000, "cost_of_revenue": 1592197000, "gross_profit": 284032000, "ebit": -4435000, "ebitda": 111416000, "pretax_income": -534635999, "tax_provision": -126000, "net_income": -534510000, "net_income_to_common": -534510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151856000, "total_current_assets": 506372000, "total_assets": 1899236000, "short_term_debt": 15343000, "long_term_debt": 970537000, "total_debt": 985880000, "total_liabilities": 1484042000, "total_equity": 415194000, "shares_outstanding": 114208000, "goodwill_and_intangibles": 1279419000 }, "cash_flow": { "operating_cash_flow": 38843000, "capital_expenditure": 34088000, "free_cash_flow": 72931000, "dividends_paid": 11127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259734, "ticker_id": 1371, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4435000", "ebitda": "111416000", "netIncome": "-534510000", "grossProfit": "284032000", "depreciation": "None", "totalRevenue": "1876229000", "costOfRevenue": "1592197000", "interestIncome": "4190000", "incomeBeforeTax": "-534635999", "interestExpense": "57471000", "operatingIncome": "-4435000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-126000", "reportedCurrency": "USD", "netInterestIncome": "-53281000", "nonInterestIncome": "None", "operatingExpenses": "288467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1592197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115851000", "sellingGeneralAndAdministrative": "303866000", "netIncomeFromContinuingOperations": "-534510000" }, "balance": { "goodwill": "694482000", "inventory": "None", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "1899236000", "longTermDebt": "970537000", "shortTermDebt": "15343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "584937000", "reportedCurrency": "USD", "retainedEarnings": "-1315327000", "totalLiabilities": "1484042000", "otherCurrentAssets": "31118000", "totalCurrentAssets": "506372000", "currentLongTermDebt": "None", "longTermInvestments": "8966000", "shortTermInvestments": "None", "currentNetReceivables": "323398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392864000", "currentAccountsPayable": "59776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85158000", "shortLongTermDebtTotal": "989698000", "totalShareholderEquity": "415194000", "capitalLeaseObligations": "19161000", "otherCurrentLiabilities": "308938000", "totalCurrentLiabilities": "385260000", "otherNonCurrentLiabilities": "8012000", "totalNonCurrentLiabilities": "1098782000", "cashAndShortTermInvestments": "151856000", "commonStockSharesOutstanding": "114208000", "intangibleAssetsExcludingGoodwill": "584937000", "cashAndCashEquivalentsAtCarryingValue": "151856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-579401000", "profitLoss": "None", "dividendPayout": "11127000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38843000", "capitalExpenditures": "34088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35924000", "cashflowFromInvestment": "-233000", "stockBasedCompensation": "39739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1876229000, "cost_of_revenue": 1592197000, "gross_profit": 284032000, "research_and_development": null, "selling_general_admin": 303866000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4435000, "depreciation_amortisation": 115851000, "ebitda": 111416000, "interest_expense": 57471000, "interest_income": null, "other_non_operating": null, "pretax_income": -534635999, "tax_provision": -126000, "effective_tax_rate": null, "net_income": -534510000, "net_income_continuing_ops": -534510000, "net_income_to_common": -534510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151856000, "short_term_investments": null, "net_receivables": 323398000, "inventory": null, "other_current_assets": null, "total_current_assets": 506372000, "net_ppe": null, "goodwill": 694482000, "intangible_assets": 584937000, "goodwill_and_intangibles": 1279419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1392864000, "total_assets": 1899236000, "short_term_debt": 15343000, "accounts_payable": 59776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385260000, "long_term_debt": 970537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1098782000, "total_liabilities": 1484042000, "total_debt": 985880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1315327000, "total_equity": 415194000, "shares_outstanding": 114208000, "operating_cash_flow": 38843000, "stock_based_compensation": 39739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233000, "dividends_paid": 11127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35924000, "free_cash_flow": 72931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4435000", "ebitda": "111416000", "netIncome": "-534510000", "grossProfit": "284032000", "depreciation": "None", "totalRevenue": "1876229000", "costOfRevenue": "1592197000", "interestIncome": "4190000", "incomeBeforeTax": "-534635999", "interestExpense": "57471000", "operatingIncome": "-4435000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-126000", "reportedCurrency": "USD", "netInterestIncome": "-53281000", "nonInterestIncome": "None", "operatingExpenses": "288467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1592197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115851000", "sellingGeneralAndAdministrative": "303866000", "netIncomeFromContinuingOperations": "-534510000" }, "balance": { "goodwill": "694482000", "inventory": "None", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "1899236000", "longTermDebt": "970537000", "shortTermDebt": "15343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "584937000", "reportedCurrency": "USD", "retainedEarnings": "-1315327000", "totalLiabilities": "1484042000", "otherCurrentAssets": "31118000", "totalCurrentAssets": "506372000", "currentLongTermDebt": "None", "longTermInvestments": "8966000", "shortTermInvestments": "None", "currentNetReceivables": "323398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392864000", "currentAccountsPayable": "59776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85158000", "shortLongTermDebtTotal": "989698000", "totalShareholderEquity": "415194000", "capitalLeaseObligations": "19161000", "otherCurrentLiabilities": "308938000", "totalCurrentLiabilities": "385260000", "otherNonCurrentLiabilities": "8012000", "totalNonCurrentLiabilities": "1098782000", "cashAndShortTermInvestments": "151856000", "commonStockSharesOutstanding": "114208000", "intangibleAssetsExcludingGoodwill": "584937000", "cashAndCashEquivalentsAtCarryingValue": "151856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-579401000", "profitLoss": "None", "dividendPayout": "11127000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38843000", "capitalExpenditures": "34088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35924000", "cashflowFromInvestment": "-233000", "stockBasedCompensation": "39739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 2554741000, "cost_of_revenue": 2187388000, "gross_profit": 367353000, "ebit": -38314000, "ebitda": 84854000, "pretax_income": -63036000, "tax_provision": -1413000, "net_income": -61623000, "net_income_to_common": -61623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104203000, "total_current_assets": 607117000, "total_assets": 2544411000, "short_term_debt": 198184000, "long_term_debt": 490520000, "total_debt": 688704000, "total_liabilities": 1543152000, "total_equity": 1001259000, "shares_outstanding": 114682000, "goodwill_and_intangibles": 1817476000 }, "cash_flow": { "operating_cash_flow": 18765000, "capital_expenditure": 24893000, "free_cash_flow": 43658000, "dividends_paid": 20085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259739, "ticker_id": 1371, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38314000", "ebitda": "84854000", "netIncome": "-61623000", "grossProfit": "367353000", "depreciation": "None", "totalRevenue": "2554741000", "costOfRevenue": "2187388000", "interestIncome": "5544000", "incomeBeforeTax": "-63036000", "interestExpense": "24722000", "operatingIncome": "-40485000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1413000", "reportedCurrency": "USD", "netInterestIncome": "-19178000", "nonInterestIncome": "None", "operatingExpenses": "407838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2187388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123168000", "sellingGeneralAndAdministrative": "263050000", "netIncomeFromContinuingOperations": "-61623000" }, "balance": { "goodwill": "1137320000", "inventory": "None", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "2544411000", "longTermDebt": "490520000", "shortTermDebt": "198184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "680156000", "reportedCurrency": "USD", "retainedEarnings": "-780817000", "totalLiabilities": "1543152000", "otherCurrentAssets": "28938000", "totalCurrentAssets": "607117000", "currentLongTermDebt": "171467000", "longTermInvestments": "8588000", "shortTermInvestments": "59295000", "currentNetReceivables": "414681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1937294000", "currentAccountsPayable": "96025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79285000", "shortLongTermDebtTotal": "713673000", "totalShareholderEquity": "1001259000", "capitalLeaseObligations": "51686000", "otherCurrentLiabilities": "418785000", "totalCurrentLiabilities": "715501000", "otherNonCurrentLiabilities": "2984000", "totalNonCurrentLiabilities": "827651000", "cashAndShortTermInvestments": "104203000", "commonStockSharesOutstanding": "114682000", "intangibleAssetsExcludingGoodwill": "680156000", "cashAndCashEquivalentsAtCarryingValue": "104203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61623000", "profitLoss": "None", "dividendPayout": "20085000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18765000", "capitalExpenditures": "24893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565000", "cashflowFromInvestment": "-62932000", "stockBasedCompensation": "39746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2554741000, "cost_of_revenue": 2187388000, "gross_profit": 367353000, "research_and_development": null, "selling_general_admin": 263050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38314000, "depreciation_amortisation": 123168000, "ebitda": 84854000, "interest_expense": 24722000, "interest_income": null, "other_non_operating": null, "pretax_income": -63036000, "tax_provision": -1413000, "effective_tax_rate": null, "net_income": -61623000, "net_income_continuing_ops": -61623000, "net_income_to_common": -61623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104203000, "short_term_investments": 59295000, "net_receivables": 414681000, "inventory": null, "other_current_assets": null, "total_current_assets": 607117000, "net_ppe": null, "goodwill": 1137320000, "intangible_assets": 680156000, "goodwill_and_intangibles": 1817476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1937294000, "total_assets": 2544411000, "short_term_debt": 198184000, "accounts_payable": 96025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715501000, "long_term_debt": 490520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 827651000, "total_liabilities": 1543152000, "total_debt": 688704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780817000, "total_equity": 1001259000, "shares_outstanding": 114682000, "operating_cash_flow": 18765000, "stock_based_compensation": 39746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62932000, "dividends_paid": 20085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -565000, "free_cash_flow": 43658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38314000", "ebitda": "84854000", "netIncome": "-61623000", "grossProfit": "367353000", "depreciation": "None", "totalRevenue": "2554741000", "costOfRevenue": "2187388000", "interestIncome": "5544000", "incomeBeforeTax": "-63036000", "interestExpense": "24722000", "operatingIncome": "-40485000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1413000", "reportedCurrency": "USD", "netInterestIncome": "-19178000", "nonInterestIncome": "None", "operatingExpenses": "407838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2187388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123168000", "sellingGeneralAndAdministrative": "263050000", "netIncomeFromContinuingOperations": "-61623000" }, "balance": { "goodwill": "1137320000", "inventory": "None", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "2544411000", "longTermDebt": "490520000", "shortTermDebt": "198184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "680156000", "reportedCurrency": "USD", "retainedEarnings": "-780817000", "totalLiabilities": "1543152000", "otherCurrentAssets": "28938000", "totalCurrentAssets": "607117000", "currentLongTermDebt": "171467000", "longTermInvestments": "8588000", "shortTermInvestments": "59295000", "currentNetReceivables": "414681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1937294000", "currentAccountsPayable": "96025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79285000", "shortLongTermDebtTotal": "713673000", "totalShareholderEquity": "1001259000", "capitalLeaseObligations": "51686000", "otherCurrentLiabilities": "418785000", "totalCurrentLiabilities": "715501000", "otherNonCurrentLiabilities": "2984000", "totalNonCurrentLiabilities": "827651000", "cashAndShortTermInvestments": "104203000", "commonStockSharesOutstanding": "114682000", "intangibleAssetsExcludingGoodwill": "680156000", "cashAndCashEquivalentsAtCarryingValue": "104203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61623000", "profitLoss": "None", "dividendPayout": "20085000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18765000", "capitalExpenditures": "24893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565000", "cashflowFromInvestment": "-62932000", "stockBasedCompensation": "39746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 1963896000, "cost_of_revenue": 1503426000, "gross_profit": 460470000, "ebit": -148200000, "ebitda": -24785000, "pretax_income": -202405000, "tax_provision": -89365000, "net_income": -113040000, "net_income_to_common": -113040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192825000, "total_current_assets": 683673000, "total_assets": 2680308000, "short_term_debt": 9738000, "long_term_debt": 597049000, "total_debt": 606787000, "total_liabilities": 1612607000, "total_equity": 1067701000, "shares_outstanding": 111251000, "goodwill_and_intangibles": 1868551000 }, "cash_flow": { "operating_cash_flow": 142582000, "capital_expenditure": 28745000, "free_cash_flow": 171327000, "dividends_paid": 18793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259744, "ticker_id": 1371, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-148200000", "ebitda": "-24785000", "netIncome": "-113040000", "grossProfit": "460470000", "depreciation": "None", "totalRevenue": "1963896000", "costOfRevenue": "1503426000", "interestIncome": "5256000", "incomeBeforeTax": "-202405000", "interestExpense": "54205000", "operatingIncome": "-71211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-89365000", "reportedCurrency": "USD", "netInterestIncome": "-48949000", "nonInterestIncome": "None", "operatingExpenses": "531681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1503426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123415000", "sellingGeneralAndAdministrative": "358110000", "netIncomeFromContinuingOperations": "-113040000" }, "balance": { "goodwill": "1116542000", "inventory": "1", "commonStock": "1154000", "currentDebt": "None", "investments": "None", "totalAssets": "2680308000", "longTermDebt": "597049000", "shortTermDebt": "9738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "752009000", "reportedCurrency": "USD", "retainedEarnings": "-719194000", "totalLiabilities": "1612607000", "otherCurrentAssets": "44099000", "totalCurrentAssets": "683673000", "currentLongTermDebt": "None", "longTermInvestments": "4895000", "shortTermInvestments": "13768000", "currentNetReceivables": "446749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996635000", "currentAccountsPayable": "48246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90177000", "shortLongTermDebtTotal": "644796000", "totalShareholderEquity": "1067701000", "capitalLeaseObligations": "47747000", "otherCurrentLiabilities": "610282000", "totalCurrentLiabilities": "674242000", "otherNonCurrentLiabilities": "3637000", "totalNonCurrentLiabilities": "938365000", "cashAndShortTermInvestments": "192825000", "commonStockSharesOutstanding": "111251000", "intangibleAssetsExcludingGoodwill": "752009000", "cashAndCashEquivalentsAtCarryingValue": "192825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113040000", "profitLoss": "None", "dividendPayout": "18793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10746000", "operatingCashflow": "142582000", "capitalExpenditures": "28745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "281340000", "cashflowFromInvestment": "-415544000", "stockBasedCompensation": "40501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1963896000, "cost_of_revenue": 1503426000, "gross_profit": 460470000, "research_and_development": 26700000, "selling_general_admin": 358110000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -148200000, "depreciation_amortisation": 123415000, "ebitda": -24785000, "interest_expense": 54205000, "interest_income": null, "other_non_operating": null, "pretax_income": -202405000, "tax_provision": -89365000, "effective_tax_rate": null, "net_income": -113040000, "net_income_continuing_ops": -113040000, "net_income_to_common": -113040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192825000, "short_term_investments": 13768000, "net_receivables": 446749000, "inventory": 1, "other_current_assets": null, "total_current_assets": 683673000, "net_ppe": null, "goodwill": 1116542000, "intangible_assets": 752009000, "goodwill_and_intangibles": 1868551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1996635000, "total_assets": 2680308000, "short_term_debt": 9738000, "accounts_payable": 48246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674242000, "long_term_debt": 597049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938365000, "total_liabilities": 1612607000, "total_debt": 606787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -719194000, "total_equity": 1067701000, "shares_outstanding": 111251000, "operating_cash_flow": 142582000, "stock_based_compensation": 40501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -415544000, "dividends_paid": 18793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 281340000, "free_cash_flow": 171327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-148200000", "ebitda": "-24785000", "netIncome": "-113040000", "grossProfit": "460470000", "depreciation": "None", "totalRevenue": "1963896000", "costOfRevenue": "1503426000", "interestIncome": "5256000", "incomeBeforeTax": "-202405000", "interestExpense": "54205000", "operatingIncome": "-71211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-89365000", "reportedCurrency": "USD", "netInterestIncome": "-48949000", "nonInterestIncome": "None", "operatingExpenses": "531681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1503426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123415000", "sellingGeneralAndAdministrative": "358110000", "netIncomeFromContinuingOperations": "-113040000" }, "balance": { "goodwill": "1116542000", "inventory": "1", "commonStock": "1154000", "currentDebt": "None", "investments": "None", "totalAssets": "2680308000", "longTermDebt": "597049000", "shortTermDebt": "9738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "752009000", "reportedCurrency": "USD", "retainedEarnings": "-719194000", "totalLiabilities": "1612607000", "otherCurrentAssets": "44099000", "totalCurrentAssets": "683673000", "currentLongTermDebt": "None", "longTermInvestments": "4895000", "shortTermInvestments": "13768000", "currentNetReceivables": "446749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996635000", "currentAccountsPayable": "48246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90177000", "shortLongTermDebtTotal": "644796000", "totalShareholderEquity": "1067701000", "capitalLeaseObligations": "47747000", "otherCurrentLiabilities": "610282000", "totalCurrentLiabilities": "674242000", "otherNonCurrentLiabilities": "3637000", "totalNonCurrentLiabilities": "938365000", "cashAndShortTermInvestments": "192825000", "commonStockSharesOutstanding": "111251000", "intangibleAssetsExcludingGoodwill": "752009000", "cashAndCashEquivalentsAtCarryingValue": "192825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113040000", "profitLoss": "None", "dividendPayout": "18793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10746000", "operatingCashflow": "142582000", "capitalExpenditures": "28745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "281340000", "cashflowFromInvestment": "-415544000", "stockBasedCompensation": "40501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15292000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 1352013000, "cost_of_revenue": 1035429000, "gross_profit": 316584000, "ebit": -46505000, "ebitda": 43746000, "pretax_income": -62077000, "tax_provision": -43376000, "net_income": -19164000, "net_income_to_common": -19164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188200000, "total_current_assets": 478054000, "total_assets": 1817293000, "short_term_debt": 7122000, "long_term_debt": 412986000, "total_debt": 420108000, "total_liabilities": 957876000, "total_equity": 859417000, "shares_outstanding": 93699000, "goodwill_and_intangibles": 1165558000 }, "cash_flow": { "operating_cash_flow": -11553000, "capital_expenditure": 38361000, "free_cash_flow": 26808000, "dividends_paid": 14884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259749, "ticker_id": 1371, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46505000", "ebitda": "43746000", "netIncome": "-19164000", "grossProfit": "316584000", "depreciation": "None", "totalRevenue": "1352013000", "costOfRevenue": "1035429000", "interestIncome": "9634000", "incomeBeforeTax": "-62077000", "interestExpense": "15572000", "operatingIncome": "3642000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-43376000", "reportedCurrency": "USD", "netInterestIncome": "-14203000", "nonInterestIncome": "None", "operatingExpenses": "312942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "5995000", "costofGoodsAndServicesSold": "1035429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90251000", "sellingGeneralAndAdministrative": "245747000", "netIncomeFromContinuingOperations": "-18701000" }, "balance": { "goodwill": "722774000", "inventory": "-415926000", "commonStock": "1015000", "currentDebt": "None", "investments": "None", "totalAssets": "1817293000", "longTermDebt": "412986000", "shortTermDebt": "7122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "442784000", "reportedCurrency": "USD", "retainedEarnings": "-606154000", "totalLiabilities": "957876000", "otherCurrentAssets": "35170000", "totalCurrentAssets": "478054000", "currentLongTermDebt": "None", "longTermInvestments": "4475000", "shortTermInvestments": "14492000", "currentNetReceivables": "254684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339239000", "currentAccountsPayable": "57174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87874000", "shortLongTermDebtTotal": "476118000", "totalShareholderEquity": "859417000", "capitalLeaseObligations": "63132000", "otherCurrentLiabilities": "363388000", "totalCurrentLiabilities": "433442000", "otherNonCurrentLiabilities": "106704000", "totalNonCurrentLiabilities": "524434000", "cashAndShortTermInvestments": "188200000", "commonStockSharesOutstanding": "93699000", "intangibleAssetsExcludingGoodwill": "442784000", "cashAndCashEquivalentsAtCarryingValue": "188200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19164000", "profitLoss": "None", "dividendPayout": "14884000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11553000", "capitalExpenditures": "38361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131541000", "cashflowFromInvestment": "-259115000", "stockBasedCompensation": "33981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-139127000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1352013000, "cost_of_revenue": 1035429000, "gross_profit": 316584000, "research_and_development": 27000000, "selling_general_admin": 245747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46505000, "depreciation_amortisation": 90251000, "ebitda": 43746000, "interest_expense": 15572000, "interest_income": null, "other_non_operating": null, "pretax_income": -62077000, "tax_provision": -43376000, "effective_tax_rate": null, "net_income": -19164000, "net_income_continuing_ops": -18701000, "net_income_to_common": -19164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188200000, "short_term_investments": 14492000, "net_receivables": 254684000, "inventory": -415926000, "other_current_assets": null, "total_current_assets": 478054000, "net_ppe": null, "goodwill": 722774000, "intangible_assets": 442784000, "goodwill_and_intangibles": 1165558000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1339239000, "total_assets": 1817293000, "short_term_debt": 7122000, "accounts_payable": 57174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433442000, "long_term_debt": 412986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 524434000, "total_liabilities": 957876000, "total_debt": 420108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -606154000, "total_equity": 859417000, "shares_outstanding": 93699000, "operating_cash_flow": -11553000, "stock_based_compensation": 33981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259115000, "dividends_paid": 14884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131541000, "free_cash_flow": 26808000, "net_change_in_cash": -139127000 }, "raw_data": { "income": { "ebit": "-46505000", "ebitda": "43746000", "netIncome": "-19164000", "grossProfit": "316584000", "depreciation": "None", "totalRevenue": "1352013000", "costOfRevenue": "1035429000", "interestIncome": "9634000", "incomeBeforeTax": "-62077000", "interestExpense": "15572000", "operatingIncome": "3642000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-43376000", "reportedCurrency": "USD", "netInterestIncome": "-14203000", "nonInterestIncome": "None", "operatingExpenses": "312942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "5995000", "costofGoodsAndServicesSold": "1035429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90251000", "sellingGeneralAndAdministrative": "245747000", "netIncomeFromContinuingOperations": "-18701000" }, "balance": { "goodwill": "722774000", "inventory": "-415926000", "commonStock": "1015000", "currentDebt": "None", "investments": "None", "totalAssets": "1817293000", "longTermDebt": "412986000", "shortTermDebt": "7122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "442784000", "reportedCurrency": "USD", "retainedEarnings": "-606154000", "totalLiabilities": "957876000", "otherCurrentAssets": "35170000", "totalCurrentAssets": "478054000", "currentLongTermDebt": "None", "longTermInvestments": "4475000", "shortTermInvestments": "14492000", "currentNetReceivables": "254684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339239000", "currentAccountsPayable": "57174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87874000", "shortLongTermDebtTotal": "476118000", "totalShareholderEquity": "859417000", "capitalLeaseObligations": "63132000", "otherCurrentLiabilities": "363388000", "totalCurrentLiabilities": "433442000", "otherNonCurrentLiabilities": "106704000", "totalNonCurrentLiabilities": "524434000", "cashAndShortTermInvestments": "188200000", "commonStockSharesOutstanding": "93699000", "intangibleAssetsExcludingGoodwill": "442784000", "cashAndCashEquivalentsAtCarryingValue": "188200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19164000", "profitLoss": "None", "dividendPayout": "14884000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11553000", "capitalExpenditures": "38361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131541000", "cashflowFromInvestment": "-259115000", "stockBasedCompensation": "33981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-139127000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 907957000, "cost_of_revenue": 657551000, "gross_profit": 250406000, "ebit": -4376000, "ebitda": 55661000, "pretax_income": -29801000, "tax_provision": 483000, "net_income": -37601000, "net_income_to_common": -37601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266280000, "total_current_assets": 523960000, "total_assets": 1419458000, "short_term_debt": 7069000, "long_term_debt": 215676000, "total_debt": 222745000, "total_liabilities": 725825000, "total_equity": 693633000, "shares_outstanding": 86067000, "goodwill_and_intangibles": 706081000 }, "cash_flow": { "operating_cash_flow": 38747000, "capital_expenditure": 24983000, "free_cash_flow": 63730000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259754, "ticker_id": 1371, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4376000", "ebitda": "55661000", "netIncome": "-37601000", "grossProfit": "250406000", "depreciation": "None", "totalRevenue": "907957000", "costOfRevenue": "657551000", "interestIncome": "407000", "incomeBeforeTax": "-29801000", "interestExpense": "25425000", "operatingIncome": "-42411000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-25018000", "nonInterestIncome": "None", "operatingExpenses": "292817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26500000", "otherNonOperatingIncome": "13586000", "costofGoodsAndServicesSold": "657551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60037000", "sellingGeneralAndAdministrative": "219499000", "netIncomeFromContinuingOperations": "-30284000" }, "balance": { "goodwill": "426297000", "inventory": "-308222000", "commonStock": "908000", "currentDebt": "None", "investments": "None", "totalAssets": "1419458000", "longTermDebt": "215676000", "shortTermDebt": "7069000", "treasuryStock": "-21123000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "279784000", "reportedCurrency": "USD", "retainedEarnings": "-626779000", "totalLiabilities": "725825000", "otherCurrentAssets": "127076000", "totalCurrentAssets": "523960000", "currentLongTermDebt": "None", "longTermInvestments": "5458000", "shortTermInvestments": "75685000", "currentNetReceivables": "130604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895498000", "currentAccountsPayable": "96084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81365000", "shortLongTermDebtTotal": "280467000", "totalShareholderEquity": "693633000", "capitalLeaseObligations": "64791000", "otherCurrentLiabilities": "330396000", "totalCurrentLiabilities": "445493000", "otherNonCurrentLiabilities": "63253000", "totalNonCurrentLiabilities": "280332000", "cashAndShortTermInvestments": "266280000", "commonStockSharesOutstanding": "86067000", "intangibleAssetsExcludingGoodwill": "279784000", "cashAndCashEquivalentsAtCarryingValue": "266280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37601000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14116000", "operatingCashflow": "38747000", "capitalExpenditures": "24983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29548000", "cashflowFromInvestment": "-15786000", "stockBasedCompensation": "16711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 907957000, "cost_of_revenue": 657551000, "gross_profit": 250406000, "research_and_development": 26500000, "selling_general_admin": 219499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4376000, "depreciation_amortisation": 60037000, "ebitda": 55661000, "interest_expense": 25425000, "interest_income": null, "other_non_operating": null, "pretax_income": -29801000, "tax_provision": 483000, "effective_tax_rate": null, "net_income": -37601000, "net_income_continuing_ops": -30284000, "net_income_to_common": -37601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266280000, "short_term_investments": 75685000, "net_receivables": 130604000, "inventory": -308222000, "other_current_assets": null, "total_current_assets": 523960000, "net_ppe": null, "goodwill": 426297000, "intangible_assets": 279784000, "goodwill_and_intangibles": 706081000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895498000, "total_assets": 1419458000, "short_term_debt": 7069000, "accounts_payable": 96084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445493000, "long_term_debt": 215676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280332000, "total_liabilities": 725825000, "total_debt": 222745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -626779000, "total_equity": 693633000, "shares_outstanding": 86067000, "operating_cash_flow": 38747000, "stock_based_compensation": 16711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15786000, "dividends_paid": 1300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29548000, "free_cash_flow": 63730000, "net_change_in_cash": -6587000 }, "raw_data": { "income": { "ebit": "-4376000", "ebitda": "55661000", "netIncome": "-37601000", "grossProfit": "250406000", "depreciation": "None", "totalRevenue": "907957000", "costOfRevenue": "657551000", "interestIncome": "407000", "incomeBeforeTax": "-29801000", "interestExpense": "25425000", "operatingIncome": "-42411000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-25018000", "nonInterestIncome": "None", "operatingExpenses": "292817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26500000", "otherNonOperatingIncome": "13586000", "costofGoodsAndServicesSold": "657551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60037000", "sellingGeneralAndAdministrative": "219499000", "netIncomeFromContinuingOperations": "-30284000" }, "balance": { "goodwill": "426297000", "inventory": "-308222000", "commonStock": "908000", "currentDebt": "None", "investments": "None", "totalAssets": "1419458000", "longTermDebt": "215676000", "shortTermDebt": "7069000", "treasuryStock": "-21123000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "279784000", "reportedCurrency": "USD", "retainedEarnings": "-626779000", "totalLiabilities": "725825000", "otherCurrentAssets": "127076000", "totalCurrentAssets": "523960000", "currentLongTermDebt": "None", "longTermInvestments": "5458000", "shortTermInvestments": "75685000", "currentNetReceivables": "130604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895498000", "currentAccountsPayable": "96084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81365000", "shortLongTermDebtTotal": "280467000", "totalShareholderEquity": "693633000", "capitalLeaseObligations": "64791000", "otherCurrentLiabilities": "330396000", "totalCurrentLiabilities": "445493000", "otherNonCurrentLiabilities": "63253000", "totalNonCurrentLiabilities": "280332000", "cashAndShortTermInvestments": "266280000", "commonStockSharesOutstanding": "86067000", "intangibleAssetsExcludingGoodwill": "279784000", "cashAndCashEquivalentsAtCarryingValue": "266280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37601000", "profitLoss": "None", "dividendPayout": "1300000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14116000", "operatingCashflow": "38747000", "capitalExpenditures": "24983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29548000", "cashflowFromInvestment": "-15786000", "stockBasedCompensation": "16711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6587000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 924639000, "cost_of_revenue": 696581000, "gross_profit": 228058000, "ebit": -302215000, "ebitda": -240740000, "pretax_income": -330540000, "tax_provision": -2368000, "net_income": -334246000, "net_income_to_common": -334246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333376000, "total_current_assets": 547649000, "total_assets": 1474439000, "short_term_debt": 33914000, "long_term_debt": 263343000, "total_debt": 297257000, "total_liabilities": 854839000, "total_equity": 619600000, "shares_outstanding": 84928000, "goodwill_and_intangibles": 614021000 }, "cash_flow": { "operating_cash_flow": -16225000, "capital_expenditure": 29473000, "free_cash_flow": 13248000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259759, "ticker_id": 1371, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-302215000", "ebitda": "-240740000", "netIncome": "-334246000", "grossProfit": "228058000", "depreciation": "None", "totalRevenue": "924639000", "costOfRevenue": "696581000", "interestIncome": "3164000", "incomeBeforeTax": "-330540000", "interestExpense": "28325000", "operatingIncome": "-262847000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2368000", "reportedCurrency": "USD", "netInterestIncome": "-25173000", "nonInterestIncome": "None", "operatingExpenses": "490905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24300000", "otherNonOperatingIncome": "-38719000", "costofGoodsAndServicesSold": "696581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61475000", "sellingGeneralAndAdministrative": "310551000", "netIncomeFromContinuingOperations": "-334246000" }, "balance": { "goodwill": "349029000", "inventory": "-445098000", "commonStock": "859000", "currentDebt": "None", "investments": "None", "totalAssets": "1474439000", "longTermDebt": "263343000", "shortTermDebt": "33914000", "treasuryStock": "-21123000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "264992000", "reportedCurrency": "USD", "retainedEarnings": "-589178000", "totalLiabilities": "854839000", "otherCurrentAssets": "89880000", "totalCurrentAssets": "547649000", "currentLongTermDebt": "26557000", "longTermInvestments": "17417000", "shortTermInvestments": "3858000", "currentNetReceivables": "124393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "926790000", "currentAccountsPayable": "31975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "86240000", "shortLongTermDebtTotal": "359783000", "totalShareholderEquity": "619600000", "capitalLeaseObligations": "69883000", "otherCurrentLiabilities": "327218000", "totalCurrentLiabilities": "403294000", "otherNonCurrentLiabilities": "84735000", "totalNonCurrentLiabilities": "451545000", "cashAndShortTermInvestments": "333376000", "commonStockSharesOutstanding": "84928000", "intangibleAssetsExcludingGoodwill": "264992000", "cashAndCashEquivalentsAtCarryingValue": "333376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-334246000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "47017000", "operatingCashflow": "-16225000", "capitalExpenditures": "29473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11862000", "cashflowFromInvestment": "261072000", "stockBasedCompensation": "14606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "232985000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 924639000, "cost_of_revenue": 696581000, "gross_profit": 228058000, "research_and_development": 24300000, "selling_general_admin": 310551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -302215000, "depreciation_amortisation": 61475000, "ebitda": -240740000, "interest_expense": 28325000, "interest_income": null, "other_non_operating": null, "pretax_income": -330540000, "tax_provision": -2368000, "effective_tax_rate": null, "net_income": -334246000, "net_income_continuing_ops": -334246000, "net_income_to_common": -334246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333376000, "short_term_investments": 3858000, "net_receivables": 124393000, "inventory": -445098000, "other_current_assets": null, "total_current_assets": 547649000, "net_ppe": null, "goodwill": 349029000, "intangible_assets": 264992000, "goodwill_and_intangibles": 614021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 926790000, "total_assets": 1474439000, "short_term_debt": 33914000, "accounts_payable": 31975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 403294000, "long_term_debt": 263343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 451545000, "total_liabilities": 854839000, "total_debt": 297257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -589178000, "total_equity": 619600000, "shares_outstanding": 84928000, "operating_cash_flow": -16225000, "stock_based_compensation": 14606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 261072000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11862000, "free_cash_flow": 13248000, "net_change_in_cash": 232985000 }, "raw_data": { "income": { "ebit": "-302215000", "ebitda": "-240740000", "netIncome": "-334246000", "grossProfit": "228058000", "depreciation": "None", "totalRevenue": "924639000", "costOfRevenue": "696581000", "interestIncome": "3164000", "incomeBeforeTax": "-330540000", "interestExpense": "28325000", "operatingIncome": "-262847000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2368000", "reportedCurrency": "USD", "netInterestIncome": "-25173000", "nonInterestIncome": "None", "operatingExpenses": "490905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24300000", "otherNonOperatingIncome": "-38719000", "costofGoodsAndServicesSold": "696581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61475000", "sellingGeneralAndAdministrative": "310551000", "netIncomeFromContinuingOperations": "-334246000" }, "balance": { "goodwill": "349029000", "inventory": "-445098000", "commonStock": "859000", "currentDebt": "None", "investments": "None", "totalAssets": "1474439000", "longTermDebt": "263343000", "shortTermDebt": "33914000", "treasuryStock": "-21123000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "264992000", "reportedCurrency": "USD", "retainedEarnings": "-589178000", "totalLiabilities": "854839000", "otherCurrentAssets": "89880000", "totalCurrentAssets": "547649000", "currentLongTermDebt": "26557000", "longTermInvestments": "17417000", "shortTermInvestments": "3858000", "currentNetReceivables": "124393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "926790000", "currentAccountsPayable": "31975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "86240000", "shortLongTermDebtTotal": "359783000", "totalShareholderEquity": "619600000", "capitalLeaseObligations": "69883000", "otherCurrentLiabilities": "327218000", "totalCurrentLiabilities": "403294000", "otherNonCurrentLiabilities": "84735000", "totalNonCurrentLiabilities": "451545000", "cashAndShortTermInvestments": "333376000", "commonStockSharesOutstanding": "84928000", "intangibleAssetsExcludingGoodwill": "264992000", "cashAndCashEquivalentsAtCarryingValue": "333376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-334246000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "47017000", "operatingCashflow": "-16225000", "capitalExpenditures": "29473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11862000", "cashflowFromInvestment": "261072000", "stockBasedCompensation": "14606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "232985000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 687122000, "cost_of_revenue": 513033000, "gross_profit": 174089000, "ebit": -315433000, "ebitda": -254520000, "pretax_income": -329988000, "tax_provision": -22795000, "net_income": -301971000, "net_income_to_common": -301971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101008000, "total_current_assets": 228801000, "total_assets": 1498015000, "short_term_debt": 6269000, "long_term_debt": 293667000, "total_debt": 299936000, "total_liabilities": 568968000, "total_equity": 922358000, "shares_outstanding": 82364000, "goodwill_and_intangibles": 880523000 }, "cash_flow": { "operating_cash_flow": -42645000, "capital_expenditure": 35534000, "free_cash_flow": -7111000, "dividends_paid": 61131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259764, "ticker_id": 1371, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-315433000", "ebitda": "-254520000", "netIncome": "-301971000", "grossProfit": "174089000", "depreciation": "None", "totalRevenue": "687122000", "costOfRevenue": "513033000", "interestIncome": "3987000", "incomeBeforeTax": "-329988000", "interestExpense": "14555000", "operatingIncome": "-308885000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-22795000", "reportedCurrency": "USD", "netInterestIncome": "-10547000", "nonInterestIncome": "None", "operatingExpenses": "482974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19800000", "otherNonOperatingIncome": "-5478000", "costofGoodsAndServicesSold": "513033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60913000", "sellingGeneralAndAdministrative": "392820000", "netIncomeFromContinuingOperations": "-301971000" }, "balance": { "goodwill": "572064000", "inventory": "-150086000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "1498015000", "longTermDebt": "293667000", "shortTermDebt": "6269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "308459000", "reportedCurrency": "USD", "retainedEarnings": "-251962000", "totalLiabilities": "568968000", "otherCurrentAssets": "48568000", "totalCurrentAssets": "228801000", "currentLongTermDebt": "None", "longTermInvestments": "139369000", "shortTermInvestments": "1807000", "currentNetReceivables": "77418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1269214000", "currentAccountsPayable": "37488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85155000", "shortLongTermDebtTotal": "368794000", "totalShareholderEquity": "922358000", "capitalLeaseObligations": "75127000", "otherCurrentLiabilities": "129184000", "totalCurrentLiabilities": "192769000", "otherNonCurrentLiabilities": "80590000", "totalNonCurrentLiabilities": "376199000", "cashAndShortTermInvestments": "101008000", "commonStockSharesOutstanding": "82364000", "intangibleAssetsExcludingGoodwill": "308459000", "cashAndCashEquivalentsAtCarryingValue": "101008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301971000", "profitLoss": "None", "dividendPayout": "61131000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-19503000", "operatingCashflow": "-42645000", "capitalExpenditures": "35534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35545000", "cashflowFromInvestment": "-181634000", "stockBasedCompensation": "15618000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-259824000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66635999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687122000, "cost_of_revenue": 513033000, "gross_profit": 174089000, "research_and_development": 19800000, "selling_general_admin": 392820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -315433000, "depreciation_amortisation": 60913000, "ebitda": -254520000, "interest_expense": 14555000, "interest_income": null, "other_non_operating": null, "pretax_income": -329988000, "tax_provision": -22795000, "effective_tax_rate": null, "net_income": -301971000, "net_income_continuing_ops": -301971000, "net_income_to_common": -301971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101008000, "short_term_investments": 1807000, "net_receivables": 77418000, "inventory": -150086000, "other_current_assets": null, "total_current_assets": 228801000, "net_ppe": null, "goodwill": 572064000, "intangible_assets": 308459000, "goodwill_and_intangibles": 880523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1269214000, "total_assets": 1498015000, "short_term_debt": 6269000, "accounts_payable": 37488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192769000, "long_term_debt": 293667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 376199000, "total_liabilities": 568968000, "total_debt": 299936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251962000, "total_equity": 922358000, "shares_outstanding": 82364000, "operating_cash_flow": -42645000, "stock_based_compensation": 15618000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181634000, "dividends_paid": 61131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35545000, "free_cash_flow": -7111000, "net_change_in_cash": -259824000 }, "raw_data": { "income": { "ebit": "-315433000", "ebitda": "-254520000", "netIncome": "-301971000", "grossProfit": "174089000", "depreciation": "None", "totalRevenue": "687122000", "costOfRevenue": "513033000", "interestIncome": "3987000", "incomeBeforeTax": "-329988000", "interestExpense": "14555000", "operatingIncome": "-308885000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-22795000", "reportedCurrency": "USD", "netInterestIncome": "-10547000", "nonInterestIncome": "None", "operatingExpenses": "482974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19800000", "otherNonOperatingIncome": "-5478000", "costofGoodsAndServicesSold": "513033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60913000", "sellingGeneralAndAdministrative": "392820000", "netIncomeFromContinuingOperations": "-301971000" }, "balance": { "goodwill": "572064000", "inventory": "-150086000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "1498015000", "longTermDebt": "293667000", "shortTermDebt": "6269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "308459000", "reportedCurrency": "USD", "retainedEarnings": "-251962000", "totalLiabilities": "568968000", "otherCurrentAssets": "48568000", "totalCurrentAssets": "228801000", "currentLongTermDebt": "None", "longTermInvestments": "139369000", "shortTermInvestments": "1807000", "currentNetReceivables": "77418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1269214000", "currentAccountsPayable": "37488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85155000", "shortLongTermDebtTotal": "368794000", "totalShareholderEquity": "922358000", "capitalLeaseObligations": "75127000", "otherCurrentLiabilities": "129184000", "totalCurrentLiabilities": "192769000", "otherNonCurrentLiabilities": "80590000", "totalNonCurrentLiabilities": "376199000", "cashAndShortTermInvestments": "101008000", "commonStockSharesOutstanding": "82364000", "intangibleAssetsExcludingGoodwill": "308459000", "cashAndCashEquivalentsAtCarryingValue": "101008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-301971000", "profitLoss": "None", "dividendPayout": "61131000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-19503000", "operatingCashflow": "-42645000", "capitalExpenditures": "35534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35545000", "cashflowFromInvestment": "-181634000", "stockBasedCompensation": "15618000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-259824000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66635999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 627063000, "cost_of_revenue": 327825000, "gross_profit": 299238000, "ebit": -48667000, "ebitda": -4152000, "pretax_income": -54151000, "tax_provision": 40000, "net_income": -52658000, "net_income_to_common": -52658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228320000, "total_current_assets": 487966000, "total_assets": 1722281000, "short_term_debt": 122596000, "long_term_debt": 221041000, "total_debt": 343637000, "total_liabilities": 532925000, "total_equity": 1189356000, "shares_outstanding": 77338000, "goodwill_and_intangibles": 1103160000 }, "cash_flow": { "operating_cash_flow": -20651000, "capital_expenditure": 39550000, "free_cash_flow": 18899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259769, "ticker_id": 1371, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48667000", "ebitda": "-4152000", "netIncome": "-52658000", "grossProfit": "299238000", "depreciation": "None", "totalRevenue": "627063000", "costOfRevenue": "327825000", "interestIncome": "3440000", "incomeBeforeTax": "-54151000", "interestExpense": "5484000", "operatingIncome": "-47480000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-2044000", "nonInterestIncome": "None", "operatingExpenses": "350822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18200000", "otherNonOperatingIncome": "-1296000", "costofGoodsAndServicesSold": "327825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44515000", "sellingGeneralAndAdministrative": "306307000", "netIncomeFromContinuingOperations": "-52658000" }, "balance": { "goodwill": "768124000", "inventory": "78513000", "commonStock": "823000", "currentDebt": "None", "investments": "None", "totalAssets": "1722281000", "longTermDebt": "221041000", "shortTermDebt": "122596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "335036000", "reportedCurrency": "USD", "retainedEarnings": "50009000", "totalLiabilities": "532925000", "otherCurrentAssets": "98823000", "totalCurrentAssets": "487966000", "currentLongTermDebt": "None", "longTermInvestments": "16286000", "shortTermInvestments": "818000", "currentNetReceivables": "82310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113170000", "currentAccountsPayable": "146760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73628000", "shortLongTermDebtTotal": "343637000", "totalShareholderEquity": "1189356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102012000", "totalCurrentLiabilities": "146760000", "otherNonCurrentLiabilities": "17090000", "totalNonCurrentLiabilities": "386165000", "cashAndShortTermInvestments": "228320000", "commonStockSharesOutstanding": "77338000", "intangibleAssetsExcludingGoodwill": "335036000", "cashAndCashEquivalentsAtCarryingValue": "228320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "644000", "operatingCashflow": "-20651000", "capitalExpenditures": "39550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274024000", "cashflowFromInvestment": "-160375000", "stockBasedCompensation": "17609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92998000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 627063000, "cost_of_revenue": 327825000, "gross_profit": 299238000, "research_and_development": 18200000, "selling_general_admin": 306307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48667000, "depreciation_amortisation": 44515000, "ebitda": -4152000, "interest_expense": 5484000, "interest_income": null, "other_non_operating": null, "pretax_income": -54151000, "tax_provision": 40000, "effective_tax_rate": null, "net_income": -52658000, "net_income_continuing_ops": -52658000, "net_income_to_common": -52658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228320000, "short_term_investments": 818000, "net_receivables": 82310000, "inventory": 78513000, "other_current_assets": null, "total_current_assets": 487966000, "net_ppe": null, "goodwill": 768124000, "intangible_assets": 335036000, "goodwill_and_intangibles": 1103160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1113170000, "total_assets": 1722281000, "short_term_debt": 122596000, "accounts_payable": 146760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146760000, "long_term_debt": 221041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386165000, "total_liabilities": 532925000, "total_debt": 343637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50009000, "total_equity": 1189356000, "shares_outstanding": 77338000, "operating_cash_flow": -20651000, "stock_based_compensation": 17609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 274024000, "free_cash_flow": 18899000, "net_change_in_cash": 92998000 }, "raw_data": { "income": { "ebit": "-48667000", "ebitda": "-4152000", "netIncome": "-52658000", "grossProfit": "299238000", "depreciation": "None", "totalRevenue": "627063000", "costOfRevenue": "327825000", "interestIncome": "3440000", "incomeBeforeTax": "-54151000", "interestExpense": "5484000", "operatingIncome": "-47480000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-2044000", "nonInterestIncome": "None", "operatingExpenses": "350822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18200000", "otherNonOperatingIncome": "-1296000", "costofGoodsAndServicesSold": "327825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44515000", "sellingGeneralAndAdministrative": "306307000", "netIncomeFromContinuingOperations": "-52658000" }, "balance": { "goodwill": "768124000", "inventory": "78513000", "commonStock": "823000", "currentDebt": "None", "investments": "None", "totalAssets": "1722281000", "longTermDebt": "221041000", "shortTermDebt": "122596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "335036000", "reportedCurrency": "USD", "retainedEarnings": "50009000", "totalLiabilities": "532925000", "otherCurrentAssets": "98823000", "totalCurrentAssets": "487966000", "currentLongTermDebt": "None", "longTermInvestments": "16286000", "shortTermInvestments": "818000", "currentNetReceivables": "82310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1113170000", "currentAccountsPayable": "146760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73628000", "shortLongTermDebtTotal": "343637000", "totalShareholderEquity": "1189356000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "102012000", "totalCurrentLiabilities": "146760000", "otherNonCurrentLiabilities": "17090000", "totalNonCurrentLiabilities": "386165000", "cashAndShortTermInvestments": "228320000", "commonStockSharesOutstanding": "77338000", "intangibleAssetsExcludingGoodwill": "335036000", "cashAndCashEquivalentsAtCarryingValue": "228320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "644000", "operatingCashflow": "-20651000", "capitalExpenditures": "39550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "274024000", "cashflowFromInvestment": "-160375000", "stockBasedCompensation": "17609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "92998000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 496246000, "cost_of_revenue": 434327000, "gross_profit": 61919000, "ebit": -10137000, "ebitda": 12349000, "pretax_income": -25722000, "tax_provision": 910000, "net_income": -26632000, "net_income_to_common": -26632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166005000, "total_current_assets": 502010000, "total_assets": 1878847000, "short_term_debt": 8779000, "long_term_debt": 973486000, "total_debt": 982265000, "total_liabilities": 1482454000, "total_equity": 396393000, "shares_outstanding": 111905000, "goodwill_and_intangibles": 1264115000 }, "cash_flow": { "operating_cash_flow": -984000, "capital_expenditure": 6406000, "free_cash_flow": 5422000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259732, "ticker_id": 1371, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10137000", "ebitda": "12349000", "netIncome": "-26632000", "grossProfit": "61919000", "depreciation": "None", "totalRevenue": "496246000", "costOfRevenue": "434327000", "interestIncome": "1014000", "incomeBeforeTax": "-25722000", "interestExpense": "16868000", "operatingIncome": "-10137000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "910000", "reportedCurrency": "USD", "netInterestIncome": "-15854000", "nonInterestIncome": "None", "operatingExpenses": "72056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22486000", "sellingGeneralAndAdministrative": "72818000", "netIncomeFromContinuingOperations": "-26632000" }, "balance": { "goodwill": "694433000", "inventory": "None", "commonStock": "1185000", "currentDebt": "None", "investments": "None", "totalAssets": "1878847000", "longTermDebt": "973486000", "shortTermDebt": "8779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "569682000", "reportedCurrency": "USD", "retainedEarnings": "-1341959000", "totalLiabilities": "1482454000", "otherCurrentAssets": "21847000", "totalCurrentAssets": "502010000", "currentLongTermDebt": "None", "longTermInvestments": "8955000", "shortTermInvestments": "None", "currentNetReceivables": "314158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1376837000", "currentAccountsPayable": "63007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985425000", "totalShareholderEquity": "396393000", "capitalLeaseObligations": "11939000", "otherCurrentLiabilities": "308032000", "totalCurrentLiabilities": "381235000", "otherNonCurrentLiabilities": "8091000", "totalNonCurrentLiabilities": "1101219000", "cashAndShortTermInvestments": "166005000", "commonStockSharesOutstanding": "111905000", "intangibleAssetsExcludingGoodwill": "569682000", "cashAndCashEquivalentsAtCarryingValue": "166005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26632000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-984000", "capitalExpenditures": "6406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3973000", "cashflowFromInvestment": "-6406000", "stockBasedCompensation": "10649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496246000, "cost_of_revenue": 434327000, "gross_profit": 61919000, "research_and_development": null, "selling_general_admin": 72818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10137000, "depreciation_amortisation": 22486000, "ebitda": 12349000, "interest_expense": 16868000, "interest_income": null, "other_non_operating": null, "pretax_income": -25722000, "tax_provision": 910000, "effective_tax_rate": null, "net_income": -26632000, "net_income_continuing_ops": -26632000, "net_income_to_common": -26632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166005000, "short_term_investments": null, "net_receivables": 314158000, "inventory": null, "other_current_assets": null, "total_current_assets": 502010000, "net_ppe": null, "goodwill": 694433000, "intangible_assets": 569682000, "goodwill_and_intangibles": 1264115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1376837000, "total_assets": 1878847000, "short_term_debt": 8779000, "accounts_payable": 63007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381235000, "long_term_debt": 973486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1101219000, "total_liabilities": 1482454000, "total_debt": 982265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1341959000, "total_equity": 396393000, "shares_outstanding": 111905000, "operating_cash_flow": -984000, "stock_based_compensation": 10649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6406000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3973000, "free_cash_flow": 5422000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10137000", "ebitda": "12349000", "netIncome": "-26632000", "grossProfit": "61919000", "depreciation": "None", "totalRevenue": "496246000", "costOfRevenue": "434327000", "interestIncome": "1014000", "incomeBeforeTax": "-25722000", "interestExpense": "16868000", "operatingIncome": "-10137000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "910000", "reportedCurrency": "USD", "netInterestIncome": "-15854000", "nonInterestIncome": "None", "operatingExpenses": "72056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22486000", "sellingGeneralAndAdministrative": "72818000", "netIncomeFromContinuingOperations": "-26632000" }, "balance": { "goodwill": "694433000", "inventory": "None", "commonStock": "1185000", "currentDebt": "None", "investments": "None", "totalAssets": "1878847000", "longTermDebt": "973486000", "shortTermDebt": "8779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "569682000", "reportedCurrency": "USD", "retainedEarnings": "-1341959000", "totalLiabilities": "1482454000", "otherCurrentAssets": "21847000", "totalCurrentAssets": "502010000", "currentLongTermDebt": "None", "longTermInvestments": "8955000", "shortTermInvestments": "None", "currentNetReceivables": "314158000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1376837000", "currentAccountsPayable": "63007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "985425000", "totalShareholderEquity": "396393000", "capitalLeaseObligations": "11939000", "otherCurrentLiabilities": "308032000", "totalCurrentLiabilities": "381235000", "otherNonCurrentLiabilities": "8091000", "totalNonCurrentLiabilities": "1101219000", "cashAndShortTermInvestments": "166005000", "commonStockSharesOutstanding": "111905000", "intangibleAssetsExcludingGoodwill": "569682000", "cashAndCashEquivalentsAtCarryingValue": "166005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26632000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-984000", "capitalExpenditures": "6406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3973000", "cashflowFromInvestment": "-6406000", "stockBasedCompensation": "10649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 468719000, "cost_of_revenue": 416503000, "gross_profit": 52216000, "ebit": -9640000, "ebitda": 35397000, "pretax_income": -430808000, "tax_provision": -1677000, "net_income": -429131000, "net_income_to_common": -429131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151856000, "total_current_assets": 506372000, "total_assets": 1899236000, "short_term_debt": 15343000, "long_term_debt": 970537000, "total_debt": 985880000, "total_liabilities": 1484042000, "total_equity": 415194000, "shares_outstanding": 114208000, "goodwill_and_intangibles": 1279419000 }, "cash_flow": { "operating_cash_flow": 48800000, "capital_expenditure": 7761000, "free_cash_flow": 56561000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259733, "ticker_id": 1371, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9640000", "ebitda": "35397000", "netIncome": "-429131000", "grossProfit": "52216000", "depreciation": "None", "totalRevenue": "468719000", "costOfRevenue": "416503000", "interestIncome": "868000", "incomeBeforeTax": "-430808000", "interestExpense": "19010000", "operatingIncome": "-9640000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1677000", "reportedCurrency": "USD", "netInterestIncome": "-18142000", "nonInterestIncome": "None", "operatingExpenses": "61856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45037000", "sellingGeneralAndAdministrative": "72656000", "netIncomeFromContinuingOperations": "-429131000" }, "balance": { "goodwill": "694482000", "inventory": "None", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "1899236000", "longTermDebt": "970537000", "shortTermDebt": "15343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "584937000", "reportedCurrency": "USD", "retainedEarnings": "-1315327000", "totalLiabilities": "1484042000", "otherCurrentAssets": "31118000", "totalCurrentAssets": "506372000", "currentLongTermDebt": "None", "longTermInvestments": "8966000", "shortTermInvestments": "None", "currentNetReceivables": "323398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392864000", "currentAccountsPayable": "59776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85158000", "shortLongTermDebtTotal": "989698000", "totalShareholderEquity": "415194000", "capitalLeaseObligations": "19161000", "otherCurrentLiabilities": "308938000", "totalCurrentLiabilities": "385260000", "otherNonCurrentLiabilities": "8012000", "totalNonCurrentLiabilities": "1098782000", "cashAndShortTermInvestments": "151856000", "commonStockSharesOutstanding": "114208000", "intangibleAssetsExcludingGoodwill": "584937000", "cashAndCashEquivalentsAtCarryingValue": "151856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-429131000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48800000", "capitalExpenditures": "7761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93036000", "cashflowFromInvestment": "82153000", "stockBasedCompensation": "-2396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-45037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468719000, "cost_of_revenue": 416503000, "gross_profit": 52216000, "research_and_development": null, "selling_general_admin": 72656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9640000, "depreciation_amortisation": 45037000, "ebitda": 35397000, "interest_expense": 19010000, "interest_income": null, "other_non_operating": null, "pretax_income": -430808000, "tax_provision": -1677000, "effective_tax_rate": null, "net_income": -429131000, "net_income_continuing_ops": -429131000, "net_income_to_common": -429131000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151856000, "short_term_investments": null, "net_receivables": 323398000, "inventory": null, "other_current_assets": null, "total_current_assets": 506372000, "net_ppe": null, "goodwill": 694482000, "intangible_assets": 584937000, "goodwill_and_intangibles": 1279419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1392864000, "total_assets": 1899236000, "short_term_debt": 15343000, "accounts_payable": 59776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385260000, "long_term_debt": 970537000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1098782000, "total_liabilities": 1484042000, "total_debt": 985880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1315327000, "total_equity": 415194000, "shares_outstanding": 114208000, "operating_cash_flow": 48800000, "stock_based_compensation": -2396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82153000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93036000, "free_cash_flow": 56561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9640000", "ebitda": "35397000", "netIncome": "-429131000", "grossProfit": "52216000", "depreciation": "None", "totalRevenue": "468719000", "costOfRevenue": "416503000", "interestIncome": "868000", "incomeBeforeTax": "-430808000", "interestExpense": "19010000", "operatingIncome": "-9640000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1677000", "reportedCurrency": "USD", "netInterestIncome": "-18142000", "nonInterestIncome": "None", "operatingExpenses": "61856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45037000", "sellingGeneralAndAdministrative": "72656000", "netIncomeFromContinuingOperations": "-429131000" }, "balance": { "goodwill": "694482000", "inventory": "None", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "1899236000", "longTermDebt": "970537000", "shortTermDebt": "15343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "584937000", "reportedCurrency": "USD", "retainedEarnings": "-1315327000", "totalLiabilities": "1484042000", "otherCurrentAssets": "31118000", "totalCurrentAssets": "506372000", "currentLongTermDebt": "None", "longTermInvestments": "8966000", "shortTermInvestments": "None", "currentNetReceivables": "323398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1392864000", "currentAccountsPayable": "59776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85158000", "shortLongTermDebtTotal": "989698000", "totalShareholderEquity": "415194000", "capitalLeaseObligations": "19161000", "otherCurrentLiabilities": "308938000", "totalCurrentLiabilities": "385260000", "otherNonCurrentLiabilities": "8012000", "totalNonCurrentLiabilities": "1098782000", "cashAndShortTermInvestments": "151856000", "commonStockSharesOutstanding": "114208000", "intangibleAssetsExcludingGoodwill": "584937000", "cashAndCashEquivalentsAtCarryingValue": "151856000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-429131000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48800000", "capitalExpenditures": "7761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93036000", "cashflowFromInvestment": "82153000", "stockBasedCompensation": "-2396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-45037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 479533000, "cost_of_revenue": 403674000, "gross_profit": 75859000, "ebit": 658000, "ebitda": 27454000, "pretax_income": -19958000, "tax_provision": 906000, "net_income": -20864000, "net_income_to_common": -20864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116650000, "total_current_assets": 570094000, "total_assets": 2453459000, "short_term_debt": 23060000, "long_term_debt": 1054822000, "total_debt": 1077882000, "total_liabilities": 1611226000, "total_equity": 842233000, "shares_outstanding": 114066000, "goodwill_and_intangibles": 1837636000 }, "cash_flow": { "operating_cash_flow": 15812000, "capital_expenditure": 8962000, "free_cash_flow": 24774000, "dividends_paid": 1929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259735, "ticker_id": 1371, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "658000", "ebitda": "27454000", "netIncome": "-20864000", "grossProfit": "75859000", "depreciation": "None", "totalRevenue": "479533000", "costOfRevenue": "403674000", "interestIncome": "964000", "incomeBeforeTax": "-19958000", "interestExpense": "16475000", "operatingIncome": "658000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "906000", "reportedCurrency": "USD", "netInterestIncome": "-15511000", "nonInterestIncome": "None", "operatingExpenses": "75201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5600", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26796000", "sellingGeneralAndAdministrative": "77592000", "netIncomeFromContinuingOperations": "-20864000" }, "balance": { "goodwill": "1075376000", "inventory": "None", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "2453459000", "longTermDebt": "1054822000", "shortTermDebt": "23060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "762260000", "reportedCurrency": "USD", "retainedEarnings": "-886196000", "totalLiabilities": "1611226000", "otherCurrentAssets": "66880000", "totalCurrentAssets": "570094000", "currentLongTermDebt": "5118000", "longTermInvestments": "8936000", "shortTermInvestments": "None", "currentNetReceivables": "386564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1883365000", "currentAccountsPayable": "72180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84923000", "shortLongTermDebtTotal": "1082314999", "totalShareholderEquity": "842233000", "capitalLeaseObligations": "22375000", "otherCurrentLiabilities": "334687000", "totalCurrentLiabilities": "429927000", "otherNonCurrentLiabilities": "3784000", "totalNonCurrentLiabilities": "1181299000", "cashAndShortTermInvestments": "116650000", "commonStockSharesOutstanding": "114066000", "intangibleAssetsExcludingGoodwill": "762260000", "cashAndCashEquivalentsAtCarryingValue": "116650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20864000", "profitLoss": "None", "dividendPayout": "1929000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15812000", "capitalExpenditures": "8962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41815000", "cashflowFromInvestment": "-8762000", "stockBasedCompensation": "14682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479533000, "cost_of_revenue": 403674000, "gross_profit": 75859000, "research_and_development": 5600, "selling_general_admin": 77592000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 658000, "depreciation_amortisation": 26796000, "ebitda": 27454000, "interest_expense": 16475000, "interest_income": null, "other_non_operating": null, "pretax_income": -19958000, "tax_provision": 906000, "effective_tax_rate": null, "net_income": -20864000, "net_income_continuing_ops": -20864000, "net_income_to_common": -20864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116650000, "short_term_investments": null, "net_receivables": 386564000, "inventory": null, "other_current_assets": null, "total_current_assets": 570094000, "net_ppe": null, "goodwill": 1075376000, "intangible_assets": 762260000, "goodwill_and_intangibles": 1837636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1883365000, "total_assets": 2453459000, "short_term_debt": 23060000, "accounts_payable": 72180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 429927000, "long_term_debt": 1054822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1181299000, "total_liabilities": 1611226000, "total_debt": 1077882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -886196000, "total_equity": 842233000, "shares_outstanding": 114066000, "operating_cash_flow": 15812000, "stock_based_compensation": 14682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8762000, "dividends_paid": 1929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41815000, "free_cash_flow": 24774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "658000", "ebitda": "27454000", "netIncome": "-20864000", "grossProfit": "75859000", "depreciation": "None", "totalRevenue": "479533000", "costOfRevenue": "403674000", "interestIncome": "964000", "incomeBeforeTax": "-19958000", "interestExpense": "16475000", "operatingIncome": "658000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "906000", "reportedCurrency": "USD", "netInterestIncome": "-15511000", "nonInterestIncome": "None", "operatingExpenses": "75201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5600", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26796000", "sellingGeneralAndAdministrative": "77592000", "netIncomeFromContinuingOperations": "-20864000" }, "balance": { "goodwill": "1075376000", "inventory": "None", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "2453459000", "longTermDebt": "1054822000", "shortTermDebt": "23060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "762260000", "reportedCurrency": "USD", "retainedEarnings": "-886196000", "totalLiabilities": "1611226000", "otherCurrentAssets": "66880000", "totalCurrentAssets": "570094000", "currentLongTermDebt": "5118000", "longTermInvestments": "8936000", "shortTermInvestments": "None", "currentNetReceivables": "386564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1883365000", "currentAccountsPayable": "72180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84923000", "shortLongTermDebtTotal": "1082314999", "totalShareholderEquity": "842233000", "capitalLeaseObligations": "22375000", "otherCurrentLiabilities": "334687000", "totalCurrentLiabilities": "429927000", "otherNonCurrentLiabilities": "3784000", "totalNonCurrentLiabilities": "1181299000", "cashAndShortTermInvestments": "116650000", "commonStockSharesOutstanding": "114066000", "intangibleAssetsExcludingGoodwill": "762260000", "cashAndCashEquivalentsAtCarryingValue": "116650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20864000", "profitLoss": "None", "dividendPayout": "1929000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15812000", "capitalExpenditures": "8962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41815000", "cashflowFromInvestment": "-8762000", "stockBasedCompensation": "14682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 444328000, "cost_of_revenue": 367384000, "gross_profit": 76944000, "ebit": 2826000, "ebitda": 27253000, "pretax_income": -20722000, "tax_provision": -825000, "net_income": -19897000, "net_income_to_common": -19897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150995000, "total_current_assets": 562257000, "total_assets": 2461532000, "short_term_debt": 196327000, "long_term_debt": 648455000, "total_debt": 844782000, "total_liabilities": 1565527000, "total_equity": 896005000, "shares_outstanding": 115882000, "goodwill_and_intangibles": 1788490000 }, "cash_flow": { "operating_cash_flow": -30334000, "capital_expenditure": 8770000, "free_cash_flow": -21564000, "dividends_paid": 4621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259736, "ticker_id": 1371, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2826000", "ebitda": "27253000", "netIncome": "-19897000", "grossProfit": "76944000", "depreciation": "None", "totalRevenue": "444328000", "costOfRevenue": "367384000", "interestIncome": "1084000", "incomeBeforeTax": "-20722000", "interestExpense": "11601000", "operatingIncome": "2826000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-825000", "reportedCurrency": "USD", "netInterestIncome": "-10517000", "nonInterestIncome": "None", "operatingExpenses": "74118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24427000", "sellingGeneralAndAdministrative": "75209000", "netIncomeFromContinuingOperations": "-19897000" }, "balance": { "goodwill": "1137321000", "inventory": "None", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "2461532000", "longTermDebt": "648455000", "shortTermDebt": "196327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "651169000", "reportedCurrency": "USD", "retainedEarnings": "-865332000", "totalLiabilities": "1565527000", "otherCurrentAssets": "52506000", "totalCurrentAssets": "562257000", "currentLongTermDebt": "172119000", "longTermInvestments": "8978000", "shortTermInvestments": "None", "currentNetReceivables": "358756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1899275000", "currentAccountsPayable": "69460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82615000", "shortLongTermDebtTotal": "853193000", "totalShareholderEquity": "896005000", "capitalLeaseObligations": "32619000", "otherCurrentLiabilities": "289399000", "totalCurrentLiabilities": "557519000", "otherNonCurrentLiabilities": "3787000", "totalNonCurrentLiabilities": "1008008000", "cashAndShortTermInvestments": "150995000", "commonStockSharesOutstanding": "115882000", "intangibleAssetsExcludingGoodwill": "651169000", "cashAndCashEquivalentsAtCarryingValue": "150995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51090000", "profitLoss": "None", "dividendPayout": "4621000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30334000", "capitalExpenditures": "8770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8927000", "cashflowFromInvestment": "-60531000", "stockBasedCompensation": "11580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444328000, "cost_of_revenue": 367384000, "gross_profit": 76944000, "research_and_development": null, "selling_general_admin": 75209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2826000, "depreciation_amortisation": 24427000, "ebitda": 27253000, "interest_expense": 11601000, "interest_income": null, "other_non_operating": null, "pretax_income": -20722000, "tax_provision": -825000, "effective_tax_rate": null, "net_income": -19897000, "net_income_continuing_ops": -19897000, "net_income_to_common": -19897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150995000, "short_term_investments": null, "net_receivables": 358756000, "inventory": null, "other_current_assets": null, "total_current_assets": 562257000, "net_ppe": null, "goodwill": 1137321000, "intangible_assets": 651169000, "goodwill_and_intangibles": 1788490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1899275000, "total_assets": 2461532000, "short_term_debt": 196327000, "accounts_payable": 69460000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557519000, "long_term_debt": 648455000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008008000, "total_liabilities": 1565527000, "total_debt": 844782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -865332000, "total_equity": 896005000, "shares_outstanding": 115882000, "operating_cash_flow": -30334000, "stock_based_compensation": 11580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60531000, "dividends_paid": 4621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8927000, "free_cash_flow": -21564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2826000", "ebitda": "27253000", "netIncome": "-19897000", "grossProfit": "76944000", "depreciation": "None", "totalRevenue": "444328000", "costOfRevenue": "367384000", "interestIncome": "1084000", "incomeBeforeTax": "-20722000", "interestExpense": "11601000", "operatingIncome": "2826000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-825000", "reportedCurrency": "USD", "netInterestIncome": "-10517000", "nonInterestIncome": "None", "operatingExpenses": "74118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24427000", "sellingGeneralAndAdministrative": "75209000", "netIncomeFromContinuingOperations": "-19897000" }, "balance": { "goodwill": "1137321000", "inventory": "None", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "2461532000", "longTermDebt": "648455000", "shortTermDebt": "196327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "651169000", "reportedCurrency": "USD", "retainedEarnings": "-865332000", "totalLiabilities": "1565527000", "otherCurrentAssets": "52506000", "totalCurrentAssets": "562257000", "currentLongTermDebt": "172119000", "longTermInvestments": "8978000", "shortTermInvestments": "None", "currentNetReceivables": "358756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1899275000", "currentAccountsPayable": "69460000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82615000", "shortLongTermDebtTotal": "853193000", "totalShareholderEquity": "896005000", "capitalLeaseObligations": "32619000", "otherCurrentLiabilities": "289399000", "totalCurrentLiabilities": "557519000", "otherNonCurrentLiabilities": "3787000", "totalNonCurrentLiabilities": "1008008000", "cashAndShortTermInvestments": "150995000", "commonStockSharesOutstanding": "115882000", "intangibleAssetsExcludingGoodwill": "651169000", "cashAndCashEquivalentsAtCarryingValue": "150995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51090000", "profitLoss": "None", "dividendPayout": "4621000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-30334000", "capitalExpenditures": "8770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8927000", "cashflowFromInvestment": "-60531000", "stockBasedCompensation": "11580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 483649000, "cost_of_revenue": 381178000, "gross_profit": 102471000, "ebit": -52763000, "ebitda": -28705000, "pretax_income": -63148000, "tax_provision": 1470000, "net_income": -64618000, "net_income_to_common": -64618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246547000, "total_current_assets": 727934000, "total_assets": 2653451000, "short_term_debt": 206980000, "long_term_debt": 647532000, "total_debt": 854512000, "total_liabilities": 1717930000, "total_equity": 935521000, "shares_outstanding": 115315000, "goodwill_and_intangibles": 1805201000 }, "cash_flow": { "operating_cash_flow": 4565000, "capital_expenditure": 8595000, "free_cash_flow": 13160000, "dividends_paid": 4577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259737, "ticker_id": 1371, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52763000", "ebitda": "-28705000", "netIncome": "-64618000", "grossProfit": "102471000", "depreciation": "None", "totalRevenue": "483649000", "costOfRevenue": "381178000", "interestIncome": "1274000", "incomeBeforeTax": "-63148000", "interestExpense": "10385000", "operatingIncome": "-1622000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1470000", "reportedCurrency": "USD", "netInterestIncome": "-9111000", "nonInterestIncome": "None", "operatingExpenses": "104093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24058000", "sellingGeneralAndAdministrative": "78409000", "netIncomeFromContinuingOperations": "-64618000" }, "balance": { "goodwill": "1137320000", "inventory": "None", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "2653451000", "longTermDebt": "647532000", "shortTermDebt": "206980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "667881000", "reportedCurrency": "USD", "retainedEarnings": "-845435000", "totalLiabilities": "1717930000", "otherCurrentAssets": "50891000", "totalCurrentAssets": "727934000", "currentLongTermDebt": "171793000", "longTermInvestments": "8569000", "shortTermInvestments": "None", "currentNetReceivables": "430496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1925517000", "currentAccountsPayable": "57813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80166000", "shortLongTermDebtTotal": "870097000", "totalShareholderEquity": "935521000", "capitalLeaseObligations": "50772000", "otherCurrentLiabilities": "469287000", "totalCurrentLiabilities": "739097000", "otherNonCurrentLiabilities": "3269000", "totalNonCurrentLiabilities": "978833000", "cashAndShortTermInvestments": "246547000", "commonStockSharesOutstanding": "115315000", "intangibleAssetsExcludingGoodwill": "667881000", "cashAndCashEquivalentsAtCarryingValue": "246547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64618000", "profitLoss": "None", "dividendPayout": "4577000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4565000", "capitalExpenditures": "8595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107854000", "cashflowFromInvestment": "-13093000", "stockBasedCompensation": "11081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 483649000, "cost_of_revenue": 381178000, "gross_profit": 102471000, "research_and_development": null, "selling_general_admin": 78409000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52763000, "depreciation_amortisation": 24058000, "ebitda": -28705000, "interest_expense": 10385000, "interest_income": null, "other_non_operating": null, "pretax_income": -63148000, "tax_provision": 1470000, "effective_tax_rate": null, "net_income": -64618000, "net_income_continuing_ops": -64618000, "net_income_to_common": -64618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246547000, "short_term_investments": null, "net_receivables": 430496000, "inventory": null, "other_current_assets": null, "total_current_assets": 727934000, "net_ppe": null, "goodwill": 1137320000, "intangible_assets": 667881000, "goodwill_and_intangibles": 1805201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1925517000, "total_assets": 2653451000, "short_term_debt": 206980000, "accounts_payable": 57813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739097000, "long_term_debt": 647532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 978833000, "total_liabilities": 1717930000, "total_debt": 854512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -845435000, "total_equity": 935521000, "shares_outstanding": 115315000, "operating_cash_flow": 4565000, "stock_based_compensation": 11081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13093000, "dividends_paid": 4577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107854000, "free_cash_flow": 13160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52763000", "ebitda": "-28705000", "netIncome": "-64618000", "grossProfit": "102471000", "depreciation": "None", "totalRevenue": "483649000", "costOfRevenue": "381178000", "interestIncome": "1274000", "incomeBeforeTax": "-63148000", "interestExpense": "10385000", "operatingIncome": "-1622000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1470000", "reportedCurrency": "USD", "netInterestIncome": "-9111000", "nonInterestIncome": "None", "operatingExpenses": "104093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24058000", "sellingGeneralAndAdministrative": "78409000", "netIncomeFromContinuingOperations": "-64618000" }, "balance": { "goodwill": "1137320000", "inventory": "None", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "2653451000", "longTermDebt": "647532000", "shortTermDebt": "206980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "667881000", "reportedCurrency": "USD", "retainedEarnings": "-845435000", "totalLiabilities": "1717930000", "otherCurrentAssets": "50891000", "totalCurrentAssets": "727934000", "currentLongTermDebt": "171793000", "longTermInvestments": "8569000", "shortTermInvestments": "None", "currentNetReceivables": "430496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1925517000", "currentAccountsPayable": "57813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80166000", "shortLongTermDebtTotal": "870097000", "totalShareholderEquity": "935521000", "capitalLeaseObligations": "50772000", "otherCurrentLiabilities": "469287000", "totalCurrentLiabilities": "739097000", "otherNonCurrentLiabilities": "3269000", "totalNonCurrentLiabilities": "978833000", "cashAndShortTermInvestments": "246547000", "commonStockSharesOutstanding": "115315000", "intangibleAssetsExcludingGoodwill": "667881000", "cashAndCashEquivalentsAtCarryingValue": "246547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64618000", "profitLoss": "None", "dividendPayout": "4577000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4565000", "capitalExpenditures": "8595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107854000", "cashflowFromInvestment": "-13093000", "stockBasedCompensation": "11081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 646542000, "cost_of_revenue": 570831000, "gross_profit": 75711000, "ebit": -17203000, "ebitda": 13287000, "pretax_income": -23923000, "tax_provision": -1121000, "net_income": -22802000, "net_income_to_common": -22802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104203000, "total_current_assets": 607117000, "total_assets": 2544411000, "short_term_debt": 198184000, "long_term_debt": 490520000, "total_debt": 688704000, "total_liabilities": 1543152000, "total_equity": 1001259000, "shares_outstanding": 115032000, "goodwill_and_intangibles": 1817476000 }, "cash_flow": { "operating_cash_flow": -26231000, "capital_expenditure": 6150999, "free_cash_flow": -20080001, "dividends_paid": 4806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259738, "ticker_id": 1371, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17203000", "ebitda": "13287000", "netIncome": "-22802000", "grossProfit": "75711000", "depreciation": "None", "totalRevenue": "646542000", "costOfRevenue": "570831000", "interestIncome": "830000", "incomeBeforeTax": "-23923000", "interestExpense": "6720000", "operatingIncome": "-18596000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1121000", "reportedCurrency": "USD", "netInterestIncome": "-5890000", "nonInterestIncome": "None", "operatingExpenses": "94307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30490000", "sellingGeneralAndAdministrative": "79104000", "netIncomeFromContinuingOperations": "-22802000" }, "balance": { "goodwill": "1137320000", "inventory": "None", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "2544411000", "longTermDebt": "490520000", "shortTermDebt": "198184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "680156000", "reportedCurrency": "USD", "retainedEarnings": "-780817000", "totalLiabilities": "1543152000", "otherCurrentAssets": "88233000", "totalCurrentAssets": "607117000", "currentLongTermDebt": "171467000", "longTermInvestments": "8588000", "shortTermInvestments": "59295000", "currentNetReceivables": "414681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1937294000", "currentAccountsPayable": "96025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79285000", "shortLongTermDebtTotal": "713673000", "totalShareholderEquity": "1001259000", "capitalLeaseObligations": "51686000", "otherCurrentLiabilities": "418785000", "totalCurrentLiabilities": "715501000", "otherNonCurrentLiabilities": "2984000", "totalNonCurrentLiabilities": "827651000", "cashAndShortTermInvestments": "104203000", "commonStockSharesOutstanding": "115032000", "intangibleAssetsExcludingGoodwill": "680156000", "cashAndCashEquivalentsAtCarryingValue": "104203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22802000", "profitLoss": "None", "dividendPayout": "4806000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26231000", "capitalExpenditures": "6150999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96942000", "cashflowFromInvestment": "-19930000", "stockBasedCompensation": "-6115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 646542000, "cost_of_revenue": 570831000, "gross_profit": 75711000, "research_and_development": null, "selling_general_admin": 79104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17203000, "depreciation_amortisation": 30490000, "ebitda": 13287000, "interest_expense": 6720000, "interest_income": null, "other_non_operating": null, "pretax_income": -23923000, "tax_provision": -1121000, "effective_tax_rate": null, "net_income": -22802000, "net_income_continuing_ops": -22802000, "net_income_to_common": -22802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104203000, "short_term_investments": 59295000, "net_receivables": 414681000, "inventory": null, "other_current_assets": null, "total_current_assets": 607117000, "net_ppe": null, "goodwill": 1137320000, "intangible_assets": 680156000, "goodwill_and_intangibles": 1817476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1937294000, "total_assets": 2544411000, "short_term_debt": 198184000, "accounts_payable": 96025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715501000, "long_term_debt": 490520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 827651000, "total_liabilities": 1543152000, "total_debt": 688704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780817000, "total_equity": 1001259000, "shares_outstanding": 115032000, "operating_cash_flow": -26231000, "stock_based_compensation": -6115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6150999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19930000, "dividends_paid": 4806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96942000, "free_cash_flow": -20080001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17203000", "ebitda": "13287000", "netIncome": "-22802000", "grossProfit": "75711000", "depreciation": "None", "totalRevenue": "646542000", "costOfRevenue": "570831000", "interestIncome": "830000", "incomeBeforeTax": "-23923000", "interestExpense": "6720000", "operatingIncome": "-18596000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1121000", "reportedCurrency": "USD", "netInterestIncome": "-5890000", "nonInterestIncome": "None", "operatingExpenses": "94307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30490000", "sellingGeneralAndAdministrative": "79104000", "netIncomeFromContinuingOperations": "-22802000" }, "balance": { "goodwill": "1137320000", "inventory": "None", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "2544411000", "longTermDebt": "490520000", "shortTermDebt": "198184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "680156000", "reportedCurrency": "USD", "retainedEarnings": "-780817000", "totalLiabilities": "1543152000", "otherCurrentAssets": "88233000", "totalCurrentAssets": "607117000", "currentLongTermDebt": "171467000", "longTermInvestments": "8588000", "shortTermInvestments": "59295000", "currentNetReceivables": "414681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1937294000", "currentAccountsPayable": "96025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79285000", "shortLongTermDebtTotal": "713673000", "totalShareholderEquity": "1001259000", "capitalLeaseObligations": "51686000", "otherCurrentLiabilities": "418785000", "totalCurrentLiabilities": "715501000", "otherNonCurrentLiabilities": "2984000", "totalNonCurrentLiabilities": "827651000", "cashAndShortTermInvestments": "104203000", "commonStockSharesOutstanding": "115032000", "intangibleAssetsExcludingGoodwill": "680156000", "cashAndCashEquivalentsAtCarryingValue": "104203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22802000", "profitLoss": "None", "dividendPayout": "4806000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-26231000", "capitalExpenditures": "6150999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96942000", "cashflowFromInvestment": "-19930000", "stockBasedCompensation": "-6115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 621401000, "cost_of_revenue": 540708000, "gross_profit": 80693000, "ebit": -17746000, "ebitda": 11955000, "pretax_income": -23756000, "tax_provision": -619000, "net_income": -23137000, "net_income_to_common": -23137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96583000, "total_current_assets": 544011000, "total_assets": 2501764000, "short_term_debt": 6220000, "long_term_debt": 599668000, "total_debt": 605888000, "total_liabilities": 1463079000, "total_equity": 1038685000, "shares_outstanding": 114862000, "goodwill_and_intangibles": 1834121000 }, "cash_flow": { "operating_cash_flow": 18670000, "capital_expenditure": 6289000, "free_cash_flow": 24959000, "dividends_paid": 5134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259740, "ticker_id": 1371, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17746000", "ebitda": "11955000", "netIncome": "-23137000", "grossProfit": "80693000", "depreciation": "None", "totalRevenue": "621401000", "costOfRevenue": "540708000", "interestIncome": "794000", "incomeBeforeTax": "-23756000", "interestExpense": "6010000", "operatingIncome": "-16268000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-619000", "reportedCurrency": "USD", "netInterestIncome": "-5216000", "nonInterestIncome": "None", "operatingExpenses": "96961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29701000", "sellingGeneralAndAdministrative": "67060000", "netIncomeFromContinuingOperations": "-23137000" }, "balance": { "goodwill": "1137342000", "inventory": "None", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "2501764000", "longTermDebt": "599668000", "shortTermDebt": "6220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "696779000", "reportedCurrency": "USD", "retainedEarnings": "-758015000", "totalLiabilities": "1463079000", "otherCurrentAssets": "39526000", "totalCurrentAssets": "544011000", "currentLongTermDebt": "None", "longTermInvestments": "8405000", "shortTermInvestments": "16343000", "currentNetReceivables": "407902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1957753000", "currentAccountsPayable": "50087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83185000", "shortLongTermDebtTotal": "635206000", "totalShareholderEquity": "1038685000", "capitalLeaseObligations": "35538000", "otherCurrentLiabilities": "464755000", "totalCurrentLiabilities": "523683000", "otherNonCurrentLiabilities": "3247000", "totalNonCurrentLiabilities": "939396000", "cashAndShortTermInvestments": "96583000", "commonStockSharesOutstanding": "114862000", "intangibleAssetsExcludingGoodwill": "696779000", "cashAndCashEquivalentsAtCarryingValue": "96583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23137000", "profitLoss": "None", "dividendPayout": "5134000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18670000", "capitalExpenditures": "6289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9008000", "cashflowFromInvestment": "-19729000", "stockBasedCompensation": "14416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-692000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 621401000, "cost_of_revenue": 540708000, "gross_profit": 80693000, "research_and_development": null, "selling_general_admin": 67060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17746000, "depreciation_amortisation": 29701000, "ebitda": 11955000, "interest_expense": 6010000, "interest_income": null, "other_non_operating": null, "pretax_income": -23756000, "tax_provision": -619000, "effective_tax_rate": null, "net_income": -23137000, "net_income_continuing_ops": -23137000, "net_income_to_common": -23137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96583000, "short_term_investments": 16343000, "net_receivables": 407902000, "inventory": null, "other_current_assets": null, "total_current_assets": 544011000, "net_ppe": null, "goodwill": 1137342000, "intangible_assets": 696779000, "goodwill_and_intangibles": 1834121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1957753000, "total_assets": 2501764000, "short_term_debt": 6220000, "accounts_payable": 50087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523683000, "long_term_debt": 599668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 939396000, "total_liabilities": 1463079000, "total_debt": 605888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -758015000, "total_equity": 1038685000, "shares_outstanding": 114862000, "operating_cash_flow": 18670000, "stock_based_compensation": 14416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19729000, "dividends_paid": 5134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9008000, "free_cash_flow": 24959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17746000", "ebitda": "11955000", "netIncome": "-23137000", "grossProfit": "80693000", "depreciation": "None", "totalRevenue": "621401000", "costOfRevenue": "540708000", "interestIncome": "794000", "incomeBeforeTax": "-23756000", "interestExpense": "6010000", "operatingIncome": "-16268000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-619000", "reportedCurrency": "USD", "netInterestIncome": "-5216000", "nonInterestIncome": "None", "operatingExpenses": "96961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29701000", "sellingGeneralAndAdministrative": "67060000", "netIncomeFromContinuingOperations": "-23137000" }, "balance": { "goodwill": "1137342000", "inventory": "None", "commonStock": "1166000", "currentDebt": "None", "investments": "None", "totalAssets": "2501764000", "longTermDebt": "599668000", "shortTermDebt": "6220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "696779000", "reportedCurrency": "USD", "retainedEarnings": "-758015000", "totalLiabilities": "1463079000", "otherCurrentAssets": "39526000", "totalCurrentAssets": "544011000", "currentLongTermDebt": "None", "longTermInvestments": "8405000", "shortTermInvestments": "16343000", "currentNetReceivables": "407902000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1957753000", "currentAccountsPayable": "50087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83185000", "shortLongTermDebtTotal": "635206000", "totalShareholderEquity": "1038685000", "capitalLeaseObligations": "35538000", "otherCurrentLiabilities": "464755000", "totalCurrentLiabilities": "523683000", "otherNonCurrentLiabilities": "3247000", "totalNonCurrentLiabilities": "939396000", "cashAndShortTermInvestments": "96583000", "commonStockSharesOutstanding": "114862000", "intangibleAssetsExcludingGoodwill": "696779000", "cashAndCashEquivalentsAtCarryingValue": "96583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23137000", "profitLoss": "None", "dividendPayout": "5134000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18670000", "capitalExpenditures": "6289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9008000", "cashflowFromInvestment": "-19729000", "stockBasedCompensation": "14416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5134000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-692000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 647145000, "cost_of_revenue": 540302000, "gross_profit": 106843000, "ebit": 6470000, "ebitda": 36340000, "pretax_income": 1358000, "tax_provision": -238000, "net_income": 1596000, "net_income_to_common": 1596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101250000, "total_current_assets": 520971000, "total_assets": 2475109000, "short_term_debt": 6133000, "long_term_debt": 598784000, "total_debt": 604917000, "total_liabilities": 1421248000, "total_equity": 1053861000, "shares_outstanding": 114688000, "goodwill_and_intangibles": 1827828000 }, "cash_flow": { "operating_cash_flow": 21417000, "capital_expenditure": 7106000, "free_cash_flow": 28523000, "dividends_paid": 5067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259741, "ticker_id": 1371, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6470000", "ebitda": "36340000", "netIncome": "1596000", "grossProfit": "106843000", "depreciation": "None", "totalRevenue": "647145000", "costOfRevenue": "540302000", "interestIncome": "1370000", "incomeBeforeTax": "1358000", "interestExpense": "5995000", "operatingIncome": "7788000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-238000", "reportedCurrency": "USD", "netInterestIncome": "-4625000", "nonInterestIncome": "None", "operatingExpenses": "99055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29870000", "sellingGeneralAndAdministrative": "69185000", "netIncomeFromContinuingOperations": "1596000" }, "balance": { "goodwill": "1116538000", "inventory": "None", "commonStock": "1163000", "currentDebt": "None", "investments": "None", "totalAssets": "2475109000", "longTermDebt": "598784000", "shortTermDebt": "6133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "711290000", "reportedCurrency": "USD", "retainedEarnings": "-734878000", "totalLiabilities": "1421248000", "otherCurrentAssets": "45996000", "totalCurrentAssets": "520971000", "currentLongTermDebt": "None", "longTermInvestments": "8371000", "shortTermInvestments": "20053000", "currentNetReceivables": "373725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1954138000", "currentAccountsPayable": "39030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635706000", "totalShareholderEquity": "1053861000", "capitalLeaseObligations": "36922000", "otherCurrentLiabilities": "433653000", "totalCurrentLiabilities": "483374000", "otherNonCurrentLiabilities": "3431000", "totalNonCurrentLiabilities": "937874000", "cashAndShortTermInvestments": "101250000", "commonStockSharesOutstanding": "114688000", "intangibleAssetsExcludingGoodwill": "711290000", "cashAndCashEquivalentsAtCarryingValue": "101250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1596000", "profitLoss": "None", "dividendPayout": "5067000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21417000", "capitalExpenditures": "7106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103381000", "cashflowFromInvestment": "-13541000", "stockBasedCompensation": "12659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647145000, "cost_of_revenue": 540302000, "gross_profit": 106843000, "research_and_development": 6700000, "selling_general_admin": 69185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6470000, "depreciation_amortisation": 29870000, "ebitda": 36340000, "interest_expense": 5995000, "interest_income": null, "other_non_operating": null, "pretax_income": 1358000, "tax_provision": -238000, "effective_tax_rate": null, "net_income": 1596000, "net_income_continuing_ops": 1596000, "net_income_to_common": 1596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101250000, "short_term_investments": 20053000, "net_receivables": 373725000, "inventory": null, "other_current_assets": null, "total_current_assets": 520971000, "net_ppe": null, "goodwill": 1116538000, "intangible_assets": 711290000, "goodwill_and_intangibles": 1827828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1954138000, "total_assets": 2475109000, "short_term_debt": 6133000, "accounts_payable": 39030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483374000, "long_term_debt": 598784000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 937874000, "total_liabilities": 1421248000, "total_debt": 604917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -734878000, "total_equity": 1053861000, "shares_outstanding": 114688000, "operating_cash_flow": 21417000, "stock_based_compensation": 12659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13541000, "dividends_paid": 5067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103381000, "free_cash_flow": 28523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6470000", "ebitda": "36340000", "netIncome": "1596000", "grossProfit": "106843000", "depreciation": "None", "totalRevenue": "647145000", "costOfRevenue": "540302000", "interestIncome": "1370000", "incomeBeforeTax": "1358000", "interestExpense": "5995000", "operatingIncome": "7788000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-238000", "reportedCurrency": "USD", "netInterestIncome": "-4625000", "nonInterestIncome": "None", "operatingExpenses": "99055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29870000", "sellingGeneralAndAdministrative": "69185000", "netIncomeFromContinuingOperations": "1596000" }, "balance": { "goodwill": "1116538000", "inventory": "None", "commonStock": "1163000", "currentDebt": "None", "investments": "None", "totalAssets": "2475109000", "longTermDebt": "598784000", "shortTermDebt": "6133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "711290000", "reportedCurrency": "USD", "retainedEarnings": "-734878000", "totalLiabilities": "1421248000", "otherCurrentAssets": "45996000", "totalCurrentAssets": "520971000", "currentLongTermDebt": "None", "longTermInvestments": "8371000", "shortTermInvestments": "20053000", "currentNetReceivables": "373725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1954138000", "currentAccountsPayable": "39030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "635706000", "totalShareholderEquity": "1053861000", "capitalLeaseObligations": "36922000", "otherCurrentLiabilities": "433653000", "totalCurrentLiabilities": "483374000", "otherNonCurrentLiabilities": "3431000", "totalNonCurrentLiabilities": "937874000", "cashAndShortTermInvestments": "101250000", "commonStockSharesOutstanding": "114688000", "intangibleAssetsExcludingGoodwill": "711290000", "cashAndCashEquivalentsAtCarryingValue": "101250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1596000", "profitLoss": "None", "dividendPayout": "5067000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21417000", "capitalExpenditures": "7106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103381000", "cashflowFromInvestment": "-13541000", "stockBasedCompensation": "12659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 639653000, "cost_of_revenue": 535547000, "gross_profit": 104106000, "ebit": -10718000, "ebitda": 18785000, "pretax_income": -16715000, "tax_provision": 565000, "net_income": -17280000, "net_income_to_common": -17280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165147000, "total_current_assets": 669246000, "total_assets": 2643673000, "short_term_debt": 12696000, "long_term_debt": 597901000, "total_debt": 610597000, "total_liabilities": 1595737000, "total_equity": 1047936000, "shares_outstanding": 114141000, "goodwill_and_intangibles": 1847884000 }, "cash_flow": { "operating_cash_flow": 4909000, "capital_expenditure": 5347000, "free_cash_flow": 10256000, "dividends_paid": 5078000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259742, "ticker_id": 1371, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10718000", "ebitda": "18785000", "netIncome": "-17280000", "grossProfit": "104106000", "depreciation": "None", "totalRevenue": "639653000", "costOfRevenue": "535547000", "interestIncome": "2550000", "incomeBeforeTax": "-16715000", "interestExpense": "5997000", "operatingIncome": "-13409000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "565000", "reportedCurrency": "USD", "netInterestIncome": "-3447000", "nonInterestIncome": "None", "operatingExpenses": "117515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29503000", "sellingGeneralAndAdministrative": "79104000", "netIncomeFromContinuingOperations": "-17280000" }, "balance": { "goodwill": "1116539000", "inventory": "None", "commonStock": "1162000", "currentDebt": "None", "investments": "None", "totalAssets": "2643673000", "longTermDebt": "597901000", "shortTermDebt": "12696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "731345000", "reportedCurrency": "USD", "retainedEarnings": "-736474000", "totalLiabilities": "1595737000", "otherCurrentAssets": "76360000", "totalCurrentAssets": "669246000", "currentLongTermDebt": "None", "longTermInvestments": "8197000", "shortTermInvestments": "51594000", "currentNetReceivables": "427739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1974427000", "currentAccountsPayable": "77346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "643066000", "totalShareholderEquity": "1047936000", "capitalLeaseObligations": "45165000", "otherCurrentLiabilities": "562844000", "totalCurrentLiabilities": "659022000", "otherNonCurrentLiabilities": "111673000", "totalNonCurrentLiabilities": "936715000", "cashAndShortTermInvestments": "165147000", "commonStockSharesOutstanding": "114141000", "intangibleAssetsExcludingGoodwill": "731345000", "cashAndCashEquivalentsAtCarryingValue": "165147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17280000", "profitLoss": "None", "dividendPayout": "5078000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4909000", "capitalExpenditures": "5347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14882000", "cashflowFromInvestment": "-9732000", "stockBasedCompensation": "18786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5078000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639653000, "cost_of_revenue": 535547000, "gross_profit": 104106000, "research_and_development": 6300000, "selling_general_admin": 79104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10718000, "depreciation_amortisation": 29503000, "ebitda": 18785000, "interest_expense": 5997000, "interest_income": null, "other_non_operating": null, "pretax_income": -16715000, "tax_provision": 565000, "effective_tax_rate": null, "net_income": -17280000, "net_income_continuing_ops": -17280000, "net_income_to_common": -17280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165147000, "short_term_investments": 51594000, "net_receivables": 427739000, "inventory": null, "other_current_assets": null, "total_current_assets": 669246000, "net_ppe": null, "goodwill": 1116539000, "intangible_assets": 731345000, "goodwill_and_intangibles": 1847884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1974427000, "total_assets": 2643673000, "short_term_debt": 12696000, "accounts_payable": 77346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659022000, "long_term_debt": 597901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 936715000, "total_liabilities": 1595737000, "total_debt": 610597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -736474000, "total_equity": 1047936000, "shares_outstanding": 114141000, "operating_cash_flow": 4909000, "stock_based_compensation": 18786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9732000, "dividends_paid": 5078000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14882000, "free_cash_flow": 10256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10718000", "ebitda": "18785000", "netIncome": "-17280000", "grossProfit": "104106000", "depreciation": "None", "totalRevenue": "639653000", "costOfRevenue": "535547000", "interestIncome": "2550000", "incomeBeforeTax": "-16715000", "interestExpense": "5997000", "operatingIncome": "-13409000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "565000", "reportedCurrency": "USD", "netInterestIncome": "-3447000", "nonInterestIncome": "None", "operatingExpenses": "117515000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29503000", "sellingGeneralAndAdministrative": "79104000", "netIncomeFromContinuingOperations": "-17280000" }, "balance": { "goodwill": "1116539000", "inventory": "None", "commonStock": "1162000", "currentDebt": "None", "investments": "None", "totalAssets": "2643673000", "longTermDebt": "597901000", "shortTermDebt": "12696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "731345000", "reportedCurrency": "USD", "retainedEarnings": "-736474000", "totalLiabilities": "1595737000", "otherCurrentAssets": "76360000", "totalCurrentAssets": "669246000", "currentLongTermDebt": "None", "longTermInvestments": "8197000", "shortTermInvestments": "51594000", "currentNetReceivables": "427739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1974427000", "currentAccountsPayable": "77346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "643066000", "totalShareholderEquity": "1047936000", "capitalLeaseObligations": "45165000", "otherCurrentLiabilities": "562844000", "totalCurrentLiabilities": "659022000", "otherNonCurrentLiabilities": "111673000", "totalNonCurrentLiabilities": "936715000", "cashAndShortTermInvestments": "165147000", "commonStockSharesOutstanding": "114141000", "intangibleAssetsExcludingGoodwill": "731345000", "cashAndCashEquivalentsAtCarryingValue": "165147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17280000", "profitLoss": "None", "dividendPayout": "5078000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4909000", "capitalExpenditures": "5347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14882000", "cashflowFromInvestment": "-9732000", "stockBasedCompensation": "18786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5078000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 556055000, "cost_of_revenue": 454428000, "gross_profit": 101627000, "ebit": -35829000, "ebitda": -6227000, "pretax_income": -48067000, "tax_provision": -14656000, "net_income": -33411000, "net_income_to_common": -33411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192825000, "total_current_assets": 683673000, "total_assets": 2680308000, "short_term_debt": 9738000, "long_term_debt": 597049000, "total_debt": 606787000, "total_liabilities": 1612607000, "total_equity": 1067701000, "shares_outstanding": 113588000, "goodwill_and_intangibles": 1868551000 }, "cash_flow": { "operating_cash_flow": 89381000, "capital_expenditure": 6052000, "free_cash_flow": 95433000, "dividends_paid": 5162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259743, "ticker_id": 1371, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35829000", "ebitda": "-6227000", "netIncome": "-33411000", "grossProfit": "101627000", "depreciation": "None", "totalRevenue": "556055000", "costOfRevenue": "454428000", "interestIncome": "2521000", "incomeBeforeTax": "-48067000", "interestExpense": "12238000", "operatingIncome": "-21350000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14656000", "reportedCurrency": "USD", "netInterestIncome": "-9717000", "nonInterestIncome": "None", "operatingExpenses": "122977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29602000", "sellingGeneralAndAdministrative": "180115000", "netIncomeFromContinuingOperations": "-33411000" }, "balance": { "goodwill": "1116542000", "inventory": "1", "commonStock": "1154000", "currentDebt": "None", "investments": "None", "totalAssets": "2680308000", "longTermDebt": "597049000", "shortTermDebt": "9738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "752009000", "reportedCurrency": "USD", "retainedEarnings": "-719194000", "totalLiabilities": "1612607000", "otherCurrentAssets": "44099000", "totalCurrentAssets": "683673000", "currentLongTermDebt": "None", "longTermInvestments": "4895000", "shortTermInvestments": "13768000", "currentNetReceivables": "446749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996635000", "currentAccountsPayable": "48246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644796000", "totalShareholderEquity": "1067701000", "capitalLeaseObligations": "47747000", "otherCurrentLiabilities": "610282000", "totalCurrentLiabilities": "674242000", "otherNonCurrentLiabilities": "3637000", "totalNonCurrentLiabilities": "938365000", "cashAndShortTermInvestments": "192825000", "commonStockSharesOutstanding": "113588000", "intangibleAssetsExcludingGoodwill": "752009000", "cashAndCashEquivalentsAtCarryingValue": "192825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33411000", "profitLoss": "None", "dividendPayout": "5162000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-39596000", "operatingCashflow": "89381000", "capitalExpenditures": "6052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84352000", "cashflowFromInvestment": "-6052000", "stockBasedCompensation": "10603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 556055000, "cost_of_revenue": 454428000, "gross_profit": 101627000, "research_and_development": 6600000, "selling_general_admin": 180115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35829000, "depreciation_amortisation": 29602000, "ebitda": -6227000, "interest_expense": 12238000, "interest_income": null, "other_non_operating": null, "pretax_income": -48067000, "tax_provision": -14656000, "effective_tax_rate": null, "net_income": -33411000, "net_income_continuing_ops": -33411000, "net_income_to_common": -33411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192825000, "short_term_investments": 13768000, "net_receivables": 446749000, "inventory": 1, "other_current_assets": null, "total_current_assets": 683673000, "net_ppe": null, "goodwill": 1116542000, "intangible_assets": 752009000, "goodwill_and_intangibles": 1868551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1996635000, "total_assets": 2680308000, "short_term_debt": 9738000, "accounts_payable": 48246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674242000, "long_term_debt": 597049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 938365000, "total_liabilities": 1612607000, "total_debt": 606787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -719194000, "total_equity": 1067701000, "shares_outstanding": 113588000, "operating_cash_flow": 89381000, "stock_based_compensation": 10603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6052000, "dividends_paid": 5162000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84352000, "free_cash_flow": 95433000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35829000", "ebitda": "-6227000", "netIncome": "-33411000", "grossProfit": "101627000", "depreciation": "None", "totalRevenue": "556055000", "costOfRevenue": "454428000", "interestIncome": "2521000", "incomeBeforeTax": "-48067000", "interestExpense": "12238000", "operatingIncome": "-21350000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14656000", "reportedCurrency": "USD", "netInterestIncome": "-9717000", "nonInterestIncome": "None", "operatingExpenses": "122977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29602000", "sellingGeneralAndAdministrative": "180115000", "netIncomeFromContinuingOperations": "-33411000" }, "balance": { "goodwill": "1116542000", "inventory": "1", "commonStock": "1154000", "currentDebt": "None", "investments": "None", "totalAssets": "2680308000", "longTermDebt": "597049000", "shortTermDebt": "9738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "752009000", "reportedCurrency": "USD", "retainedEarnings": "-719194000", "totalLiabilities": "1612607000", "otherCurrentAssets": "44099000", "totalCurrentAssets": "683673000", "currentLongTermDebt": "None", "longTermInvestments": "4895000", "shortTermInvestments": "13768000", "currentNetReceivables": "446749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996635000", "currentAccountsPayable": "48246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644796000", "totalShareholderEquity": "1067701000", "capitalLeaseObligations": "47747000", "otherCurrentLiabilities": "610282000", "totalCurrentLiabilities": "674242000", "otherNonCurrentLiabilities": "3637000", "totalNonCurrentLiabilities": "938365000", "cashAndShortTermInvestments": "192825000", "commonStockSharesOutstanding": "113588000", "intangibleAssetsExcludingGoodwill": "752009000", "cashAndCashEquivalentsAtCarryingValue": "192825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33411000", "profitLoss": "None", "dividendPayout": "5162000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-39596000", "operatingCashflow": "89381000", "capitalExpenditures": "6052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84352000", "cashflowFromInvestment": "-6052000", "stockBasedCompensation": "10603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5162000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29602000", "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": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 511015000, "cost_of_revenue": 386585000, "gross_profit": 124430000, "ebit": -16260000, "ebitda": 18477000, "pretax_income": -30874000, "tax_provision": -5550000, "net_income": -25324000, "net_income_to_common": -25324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184536000, "total_current_assets": 638798000, "total_assets": 2669615000, "short_term_debt": 13957000, "long_term_debt": 599947000, "total_debt": 613904000, "total_liabilities": 1573522000, "total_equity": 1096093000, "shares_outstanding": 112282000, "goodwill_and_intangibles": 1895211000 }, "cash_flow": { "operating_cash_flow": 60521000, "capital_expenditure": 6793000, "free_cash_flow": 67314000, "dividends_paid": 5096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259745, "ticker_id": 1371, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16260000", "ebitda": "18477000", "netIncome": "-25324000", "grossProfit": "124430000", "depreciation": "None", "totalRevenue": "511015000", "costOfRevenue": "386585000", "interestIncome": "12859000", "incomeBeforeTax": "-30874000", "interestExpense": "14614000", "operatingIncome": "-17938000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5550000", "reportedCurrency": "USD", "netInterestIncome": "-13543000", "nonInterestIncome": "None", "operatingExpenses": "142368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34737000", "sellingGeneralAndAdministrative": "80767000", "netIncomeFromContinuingOperations": "-25324000" }, "balance": { "goodwill": "1117543000", "inventory": "23208000", "commonStock": "1148000", "currentDebt": "None", "investments": "None", "totalAssets": "2669615000", "longTermDebt": "599947000", "shortTermDebt": "13957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "777668000", "reportedCurrency": "USD", "retainedEarnings": "-685783000", "totalLiabilities": "1573522000", "otherCurrentAssets": "36822000", "totalCurrentAssets": "638798000", "currentLongTermDebt": "991000", "longTermInvestments": "4867000", "shortTermInvestments": "23208000", "currentNetReceivables": "394232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2030817000", "currentAccountsPayable": "51776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97308000", "shortLongTermDebtTotal": "653554000", "totalShareholderEquity": "1096093000", "capitalLeaseObligations": "52616000", "otherCurrentLiabilities": "543798000", "totalCurrentLiabilities": "615294000", "otherNonCurrentLiabilities": "3978000", "totalNonCurrentLiabilities": "958228000", "cashAndShortTermInvestments": "184536000", "commonStockSharesOutstanding": "112282000", "intangibleAssetsExcludingGoodwill": "777668000", "cashAndCashEquivalentsAtCarryingValue": "184536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25324000", "profitLoss": "None", "dividendPayout": "5096000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7632000", "operatingCashflow": "60521000", "capitalExpenditures": "6793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37367000", "cashflowFromInvestment": "-409492000", "stockBasedCompensation": "10222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "163552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 511015000, "cost_of_revenue": 386585000, "gross_profit": 124430000, "research_and_development": 6600000, "selling_general_admin": 80767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16260000, "depreciation_amortisation": 34737000, "ebitda": 18477000, "interest_expense": 14614000, "interest_income": null, "other_non_operating": null, "pretax_income": -30874000, "tax_provision": -5550000, "effective_tax_rate": null, "net_income": -25324000, "net_income_continuing_ops": -25324000, "net_income_to_common": -25324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184536000, "short_term_investments": 23208000, "net_receivables": 394232000, "inventory": 23208000, "other_current_assets": null, "total_current_assets": 638798000, "net_ppe": null, "goodwill": 1117543000, "intangible_assets": 777668000, "goodwill_and_intangibles": 1895211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2030817000, "total_assets": 2669615000, "short_term_debt": 13957000, "accounts_payable": 51776000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615294000, "long_term_debt": 599947000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 958228000, "total_liabilities": 1573522000, "total_debt": 613904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -685783000, "total_equity": 1096093000, "shares_outstanding": 112282000, "operating_cash_flow": 60521000, "stock_based_compensation": 10222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409492000, "dividends_paid": 5096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37367000, "free_cash_flow": 67314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16260000", "ebitda": "18477000", "netIncome": "-25324000", "grossProfit": "124430000", "depreciation": "None", "totalRevenue": "511015000", "costOfRevenue": "386585000", "interestIncome": "12859000", "incomeBeforeTax": "-30874000", "interestExpense": "14614000", "operatingIncome": "-17938000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5550000", "reportedCurrency": "USD", "netInterestIncome": "-13543000", "nonInterestIncome": "None", "operatingExpenses": "142368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34737000", "sellingGeneralAndAdministrative": "80767000", "netIncomeFromContinuingOperations": "-25324000" }, "balance": { "goodwill": "1117543000", "inventory": "23208000", "commonStock": "1148000", "currentDebt": "None", "investments": "None", "totalAssets": "2669615000", "longTermDebt": "599947000", "shortTermDebt": "13957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "777668000", "reportedCurrency": "USD", "retainedEarnings": "-685783000", "totalLiabilities": "1573522000", "otherCurrentAssets": "36822000", "totalCurrentAssets": "638798000", "currentLongTermDebt": "991000", "longTermInvestments": "4867000", "shortTermInvestments": "23208000", "currentNetReceivables": "394232000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2030817000", "currentAccountsPayable": "51776000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97308000", "shortLongTermDebtTotal": "653554000", "totalShareholderEquity": "1096093000", "capitalLeaseObligations": "52616000", "otherCurrentLiabilities": "543798000", "totalCurrentLiabilities": "615294000", "otherNonCurrentLiabilities": "3978000", "totalNonCurrentLiabilities": "958228000", "cashAndShortTermInvestments": "184536000", "commonStockSharesOutstanding": "112282000", "intangibleAssetsExcludingGoodwill": "777668000", "cashAndCashEquivalentsAtCarryingValue": "184536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25324000", "profitLoss": "None", "dividendPayout": "5096000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7632000", "operatingCashflow": "60521000", "capitalExpenditures": "6793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37367000", "cashflowFromInvestment": "-409492000", "stockBasedCompensation": "10222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "163552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32404000", "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": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "income_statement": { "revenue": 469136000, "cost_of_revenue": 351938000, "gross_profit": 117198000, "ebit": -20835000, "ebitda": 11299000, "pretax_income": -35293000, "tax_provision": -970000, "net_income": -34323000, "net_income_to_common": -34323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142530000, "total_current_assets": 576699000, "total_assets": 2646831000, "short_term_debt": 6218000, "long_term_debt": 633013000, "total_debt": 639231000, "total_liabilities": 1553612000, "total_equity": 1093219000, "shares_outstanding": 111278000, "goodwill_and_intangibles": 1919478000 }, "cash_flow": { "operating_cash_flow": 654000, "capital_expenditure": 6845000, "free_cash_flow": 7499000, "dividends_paid": 4884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 259746, "ticker_id": 1371, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:49:55.793776+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20835000", "ebitda": "11299000", "netIncome": "-34323000", "grossProfit": "117198000", "depreciation": "None", "totalRevenue": "469136000", "costOfRevenue": "351938000", "interestIncome": "604000", "incomeBeforeTax": "-35293000", "interestExpense": "14458000", "operatingIncome": "-21568000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-970000", "reportedCurrency": "USD", "netInterestIncome": "-13854000", "nonInterestIncome": "None", "operatingExpenses": "138766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "733000", "costofGoodsAndServicesSold": "351938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32134000", "sellingGeneralAndAdministrative": "90389000", "netIncomeFromContinuingOperations": "-34323000" }, "balance": { "goodwill": "1117556000", "inventory": "-437385000", "commonStock": "1131000", "currentDebt": "None", "investments": "None", "totalAssets": "2646831000", "longTermDebt": "633013000", "shortTermDebt": "6218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "801922000", "reportedCurrency": "USD", "retainedEarnings": "-660459000", "totalLiabilities": "1553612000", "otherCurrentAssets": "88893000", "totalCurrentAssets": "576699000", "currentLongTermDebt": "None", "longTermInvestments": "4254000", "shortTermInvestments": "47477000", "currentNetReceivables": "345276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070131000", "currentAccountsPayable": "76953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83524000", "shortLongTermDebtTotal": "695807000", "totalShareholderEquity": "1093219000", "capitalLeaseObligations": "62794000", "otherCurrentLiabilities": "450777000", "totalCurrentLiabilities": "540898000", "otherNonCurrentLiabilities": "172983000", "totalNonCurrentLiabilities": "1012714000", "cashAndShortTermInvestments": "142530000", "commonStockSharesOutstanding": "111278000", "intangibleAssetsExcludingGoodwill": "801922000", "cashAndCashEquivalentsAtCarryingValue": "142530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34323000", "profitLoss": "None", "dividendPayout": "4884000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "31964000", "operatingCashflow": "654000", "capitalExpenditures": "6845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23330000", "cashflowFromInvestment": "-8354000", "stockBasedCompensation": "8966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469136000, "cost_of_revenue": 351938000, "gross_profit": 117198000, "research_and_development": 6800000, "selling_general_admin": 90389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20835000, "depreciation_amortisation": 32134000, "ebitda": 11299000, "interest_expense": 14458000, "interest_income": null, "other_non_operating": null, "pretax_income": -35293000, "tax_provision": -970000, "effective_tax_rate": null, "net_income": -34323000, "net_income_continuing_ops": -34323000, "net_income_to_common": -34323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142530000, "short_term_investments": 47477000, "net_receivables": 345276000, "inventory": -437385000, "other_current_assets": null, "total_current_assets": 576699000, "net_ppe": null, "goodwill": 1117556000, "intangible_assets": 801922000, "goodwill_and_intangibles": 1919478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2070131000, "total_assets": 2646831000, "short_term_debt": 6218000, "accounts_payable": 76953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540898000, "long_term_debt": 633013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012714000, "total_liabilities": 1553612000, "total_debt": 639231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -660459000, "total_equity": 1093219000, "shares_outstanding": 111278000, "operating_cash_flow": 654000, "stock_based_compensation": 8966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8354000, "dividends_paid": 4884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23330000, "free_cash_flow": 7499000, "net_change_in_cash": 15630000 }, "raw_data": { "income": { "ebit": "-20835000", "ebitda": "11299000", "netIncome": "-34323000", "grossProfit": "117198000", "depreciation": "None", "totalRevenue": "469136000", "costOfRevenue": "351938000", "interestIncome": "604000", "incomeBeforeTax": "-35293000", "interestExpense": "14458000", "operatingIncome": "-21568000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-970000", "reportedCurrency": "USD", "netInterestIncome": "-13854000", "nonInterestIncome": "None", "operatingExpenses": "138766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "733000", "costofGoodsAndServicesSold": "351938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32134000", "sellingGeneralAndAdministrative": "90389000", "netIncomeFromContinuingOperations": "-34323000" }, "balance": { "goodwill": "1117556000", "inventory": "-437385000", "commonStock": "1131000", "currentDebt": "None", "investments": "None", "totalAssets": "2646831000", "longTermDebt": "633013000", "shortTermDebt": "6218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "801922000", "reportedCurrency": "USD", "retainedEarnings": "-660459000", "totalLiabilities": "1553612000", "otherCurrentAssets": "88893000", "totalCurrentAssets": "576699000", "currentLongTermDebt": "None", "longTermInvestments": "4254000", "shortTermInvestments": "47477000", "currentNetReceivables": "345276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2070131000", "currentAccountsPayable": "76953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "83524000", "shortLongTermDebtTotal": "695807000", "totalShareholderEquity": "1093219000", "capitalLeaseObligations": "62794000", "otherCurrentLiabilities": "450777000", "totalCurrentLiabilities": "540898000", "otherNonCurrentLiabilities": "172983000", "totalNonCurrentLiabilities": "1012714000", "cashAndShortTermInvestments": "142530000", "commonStockSharesOutstanding": "111278000", "intangibleAssetsExcludingGoodwill": "801922000", "cashAndCashEquivalentsAtCarryingValue": "142530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34323000", "profitLoss": "None", "dividendPayout": "4884000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "31964000", "operatingCashflow": "654000", "capitalExpenditures": "6845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23330000", "cashflowFromInvestment": "-8354000", "stockBasedCompensation": "8966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3073000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }