{ "ticker": { "uuid": "1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75", "symbol": "TRS", "name": "TriMas Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75/" }, "ticker_metadata": { "id": 8615, "uuid": "1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75", "symbol": "TRS", "name": "TriMas Corporation", "asset_type": "equity", "market_cap": 1466427000, "stock_exchange_id": 2, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "TriMas Corporation manufactures and supplies products for the consumer, aerospace and industrial end markets globally. The company is headquartered in Bloomfield Hills, Michigan.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75", "symbol": "TRS", "name": "TriMas Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75/", "api_url": "https://sharemaestro.com/factors/api/tickers/1c2ecf6e-8a5a-4bb6-b231-ffccb81eba75/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.94, "quality": 0.22, "momentum": 0.85, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 39.17, "market_cap": 1465981237.91, "pe_ratio": 1.6135, "earnings_yield": 0.6198, "ebitda_to_ev": 0.2426, "shareholder_yield": 0.0044, "roe": 0.6267, "piotroski_f_score": 4, "momentum_12_1": 0.6541, "volatility_252d": 0.3537 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:06.196229+00:00", "batch_id": "" }, "size": { "price_close": 39.17, "market_cap": 1465981237.91, "market_cap_usd": 1465981237.91, "enterprise_value": 560181237.91, "shares_outstanding": 37426123, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1.6135, "pb_ratio": 1.0112, "ptbv_ratio": 1.3607, "ps_ratio": 1.6893, "pcf_ratio": 16.4939, "pfcf_ratio": 11.3194, "ev_ebitda": 4.1214, "ev_ebit": 6.0547, "ev_sales": 0.6455, "ev_fcf": 4.3254, "earnings_yield": 0.6198, "fcf_yield": 0.2312, "price_to_sales": 1.6893, "price_to_book": 1.0112, "price_to_cashflow": 16.4939, "ebitda_to_ev": 0.2426, "sales_yield": 1.5491 }, "yield": { "dividend_yield": 0.0044, "buyback_yield": 0, "shareholder_yield": 0.0044, "debt_paydown_yield": null, "total_yield": 0.0044 }, "quality": { "gross_margin": 0.2262, "operating_margin": 0.1066, "net_margin": 1.047, "ebitda_margin": 0.1566, "fcf_margin": 0.1492, "roe": 0.6267, "roa": 0.3955, "roic": 0.1291, "roc_greenblatt": null, "asset_turnover": 0.3778, "cash_conversion": 0.1425, "accruals_ratio": 0.3568, "sbc_to_revenue": 0.0134, "piotroski_f_score": 4, "altman_z_score": 2.7672, "earnings_stability_5y": 2.3597, "revenue_stability_5y": 0.1426, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0855, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5844, "net_debt_to_ebitda": -6.6642, "debt_to_assets": 0.1758, "interest_coverage": 4.9344, "current_ratio": 4.8545, "quick_ratio": 4.4964, "net_debt": -905800000, "local_beta": 0.0003, "volatility_252d": 0.3537, "volatility_60d": 0.8291, "max_drawdown_12m": -0.219, "risk_adjusted_momentum": 1.8492 }, "growth": { "revenue_growth_1y": 0.124, "revenue_growth_3y_cagr": -0.0993, "revenue_growth_5y_cagr": -0.0346, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.22, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0173, "book_value_growth_1y": 0.0557, "revenue_growth": 0.124, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0831, "price_return_3m": 0.0472, "price_return_6m": 0.1723, "price_return_9m": 0.0146, "price_return_12m": 0.5166, "price_return_12m_ex1m": 0.6541, "momentum_6m": 0.1723, "momentum_12m": 0.5166, "momentum_12_1": 0.6541, "distance_from_52w_high": -0.0831, "distance_from_52w_low": 0.4674, "relative_strength": 0.3587 }, "raw_ttm": { "revenue_ttm": 867790000, "gross_profit_ttm": 196309999, "ebit_ttm": 92520000, "ebitda_ttm": 135920000, "net_income_ttm": 908549999, "eps_diluted_ttm": 24.2758, "operating_cash_flow_ttm": 88880000, "capital_expenditure_ttm": 40630000, "fcf_ttm": 129510000, "dividends_paid_ttm": 6490000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18750000, "cash_and_equivalents": 1309610000, "total_current_assets": 1589940000, "total_current_liabilities": 327520000, "net_ppe": null, "total_assets": 2297130000, "total_debt": 403810000, "total_equity": 1449810000, "net_working_capital": -40000000, "book_value_per_share": 38.7379, "retained_earnings": 917120000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1077400000, "tangible_book_per_share": 28.7874 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 3, "rank_pb": 22, "rank_ptbv": 27, "rank_ps": 42, "rank_pcf": 69, "rank_ev_ebitda": 9, "rank_ev_ebit": 30, "rank_earnings_yield": 3, "rank_fcf_yield": 13, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 4, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 80, "rank_fcf_margin": 59, "rank_piotroski": 71, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 24 }, "composites": { "value_composite": 6, "quality_composite": 78, "momentum_composite": 15, "growth_composite": 27, "yield_composite": 68, "svqf_composite": 2, "vc1_composite": 11, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.4548, "os_score": 0.89, "value_percentile": 0.94, "quality_percentile": 0.22, "momentum_percentile": 0.85, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 17, "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": 3034, "ticker_id": 8615, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:06.196229+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.17, "market_cap": 1465981237.91, "market_cap_usd": 1465981237.91, "enterprise_value": 560181237.91, "shares_outstanding": 37426123, "fx_rate_to_usd": null, "pe_ratio": 1.61353942, "pb_ratio": 1.01115404, "ptbv_ratio": 1.36066571, "ps_ratio": 1.68932719, "pcf_ratio": 16.49393832, "pfcf_ratio": 11.31944435, "ev_ebitda": 4.12140405, "ev_ebit": 6.05470426, "ev_sales": 0.64552627, "ev_fcf": 4.32538984, "earnings_yield": 0.61975554, "fcf_yield": 0.23119303, "dividend_yield": 0.00442707, "buyback_yield": 0, "shareholder_yield": 0.00442707, "debt_paydown_yield": null, "total_yield": 0.00442707, "gross_margin": 0.22621832, "operating_margin": 0.10661566, "net_margin": 1.04696989, "ebitda_margin": 0.15662776, "fcf_margin": 0.14924118, "roe": 0.62666832, "roa": 0.39551527, "roic": 0.12914276, "roc_greenblatt": null, "asset_turnover": 0.37777139, "cash_conversion": 0.14254581, "accruals_ratio": 0.35682351, "sbc_to_revenue": 0.01339034, "debt_to_equity": 0.5844352, "net_debt_to_ebitda": -6.66421424, "debt_to_assets": 0.17578892, "interest_coverage": 4.9344, "current_ratio": 4.85448217, "quick_ratio": 4.4964277, "net_debt": -905800000, "revenue_growth_1y": 0.12400751, "revenue_growth_3y_cagr": -0.09934493, "revenue_growth_5y_cagr": -0.0345849, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.21995037, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.01728065, "book_value_growth_1y": 0.05571049, "piotroski_f_score": 4, "altman_z_score": 2.76718788, "earnings_stability_5y": 2.359681, "revenue_stability_5y": 0.142632, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08309925, "price_return_3m": 0.0472058, "price_return_6m": 0.17226663, "price_return_9m": 0.01463804, "price_return_12m": 0.51661814, "price_return_12m_ex1m": 0.65407013, "distance_from_52w_high": -0.08309925, "distance_from_52w_low": 0.46740393, "relative_strength": 0.35867709, "local_beta": 0.0003, "volatility_252d": 0.353703, "volatility_60d": 0.8291, "max_drawdown_12m": -0.21904523, "revenue_ttm": 867790000, "gross_profit_ttm": 196309999, "ebit_ttm": 92520000, "ebitda_ttm": 135920000, "net_income_ttm": 908549999, "eps_diluted_ttm": 24.27582464, "operating_cash_flow_ttm": 88880000, "capital_expenditure_ttm": 40630000, "fcf_ttm": 129510000, "dividends_paid_ttm": 6490000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18750000, "cash_and_equivalents": 1309610000, "total_current_assets": 1589940000, "total_current_liabilities": 327520000, "net_ppe": null, "total_assets": 2297130000, "total_debt": 403810000, "total_equity": 1449810000, "net_working_capital": -40000000, "book_value_per_share": 38.73791576, "retained_earnings": 917120000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1077400000, "tangible_book_per_share": 28.78737934, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 3, "rank_pb": 22, "rank_ptbv": 27, "rank_ps": 42, "rank_pcf": 69, "rank_ev_ebitda": 9, "rank_ev_ebit": 30, "rank_earnings_yield": 3, "rank_fcf_yield": 13, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 4, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 80, "rank_fcf_margin": 59, "rank_piotroski": 71, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 24, "value_composite": 6, "quality_composite": 78, "momentum_composite": 15, "growth_composite": 27, "yield_composite": 68, "svqf_composite": 2, "vc1_composite": 11, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 17, "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": 39.17, "os": 0.89, "value": 0.94, "quality": 0.22, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 1.6135, "earnings_yield": 0.6198, "shareholder_yield": 0.0044, "roe": 0.6267, "momentum_12_1": 0.6541, "complete_fields": { "id": 3034, "ticker_id": 8615, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:06.196229+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.17, "market_cap": 1465981237.91, "market_cap_usd": 1465981237.91, "enterprise_value": 560181237.91, "shares_outstanding": 37426123, "fx_rate_to_usd": null, "pe_ratio": 1.61353942, "pb_ratio": 1.01115404, "ptbv_ratio": 1.36066571, "ps_ratio": 1.68932719, "pcf_ratio": 16.49393832, "pfcf_ratio": 11.31944435, "ev_ebitda": 4.12140405, "ev_ebit": 6.05470426, "ev_sales": 0.64552627, "ev_fcf": 4.32538984, "earnings_yield": 0.61975554, "fcf_yield": 0.23119303, "dividend_yield": 0.00442707, "buyback_yield": 0, "shareholder_yield": 0.00442707, "debt_paydown_yield": null, "total_yield": 0.00442707, "gross_margin": 0.22621832, "operating_margin": 0.10661566, "net_margin": 1.04696989, "ebitda_margin": 0.15662776, "fcf_margin": 0.14924118, "roe": 0.62666832, "roa": 0.39551527, "roic": 0.12914276, "roc_greenblatt": null, "asset_turnover": 0.37777139, "cash_conversion": 0.14254581, "accruals_ratio": 0.35682351, "sbc_to_revenue": 0.01339034, "debt_to_equity": 0.5844352, "net_debt_to_ebitda": -6.66421424, "debt_to_assets": 0.17578892, "interest_coverage": 4.9344, "current_ratio": 4.85448217, "quick_ratio": 4.4964277, "net_debt": -905800000, "revenue_growth_1y": 0.12400751, "revenue_growth_3y_cagr": -0.09934493, "revenue_growth_5y_cagr": -0.0345849, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.21995037, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.01728065, "book_value_growth_1y": 0.05571049, "piotroski_f_score": 4, "altman_z_score": 2.76718788, "earnings_stability_5y": 2.359681, "revenue_stability_5y": 0.142632, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08309925, "price_return_3m": 0.0472058, "price_return_6m": 0.17226663, "price_return_9m": 0.01463804, "price_return_12m": 0.51661814, "price_return_12m_ex1m": 0.65407013, "distance_from_52w_high": -0.08309925, "distance_from_52w_low": 0.46740393, "relative_strength": 0.35867709, "local_beta": 0.0003, "volatility_252d": 0.353703, "volatility_60d": 0.8291, "max_drawdown_12m": -0.21904523, "revenue_ttm": 867790000, "gross_profit_ttm": 196309999, "ebit_ttm": 92520000, "ebitda_ttm": 135920000, "net_income_ttm": 908549999, "eps_diluted_ttm": 24.27582464, "operating_cash_flow_ttm": 88880000, "capital_expenditure_ttm": 40630000, "fcf_ttm": 129510000, "dividends_paid_ttm": 6490000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18750000, "cash_and_equivalents": 1309610000, "total_current_assets": 1589940000, "total_current_liabilities": 327520000, "net_ppe": null, "total_assets": 2297130000, "total_debt": 403810000, "total_equity": 1449810000, "net_working_capital": -40000000, "book_value_per_share": 38.73791576, "retained_earnings": 917120000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1077400000, "tangible_book_per_share": 28.78737934, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 3, "rank_pb": 22, "rank_ptbv": 27, "rank_ps": 42, "rank_pcf": 69, "rank_ev_ebitda": 9, "rank_ev_ebit": 30, "rank_earnings_yield": 3, "rank_fcf_yield": 13, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 4, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 80, "rank_fcf_margin": 59, "rank_piotroski": 71, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 24, "value_composite": 6, "quality_composite": 78, "momentum_composite": 15, "growth_composite": 27, "yield_composite": 68, "svqf_composite": 2, "vc1_composite": 11, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 17, "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": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 645720000, "cost_of_revenue": 514480000, "gross_profit": 131240000, "ebit": 14050000, "ebitda": 71080000, "pretax_income": 24260000, "tax_provision": -48050000, "net_income": 120140000, "net_income_to_common": 120140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30020000, "total_current_assets": 462670000, "total_assets": 1485080000, "short_term_debt": 4099999, "long_term_debt": 469170000, "total_debt": 473269999, "total_liabilities": 779490000, "total_equity": 705590000, "shares_outstanding": 40790137, "goodwill_and_intangibles": 376830000 }, "cash_flow": { "operating_cash_flow": 117450000, "capital_expenditure": 48350000, "free_cash_flow": 165800000, "dividends_paid": 6610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186865, "ticker_id": 8615, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14050000", "ebitda": "71080000", "netIncome": "120140000", "grossProfit": "131240000", "depreciation": "None", "totalRevenue": "645720000", "costOfRevenue": "514480000", "interestIncome": "None", "incomeBeforeTax": "24260000", "interestExpense": "18030000", "operatingIncome": "14050000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48050000", "reportedCurrency": "USD", "netInterestIncome": "-18030000", "nonInterestIncome": "None", "operatingExpenses": "117190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57030000", "sellingGeneralAndAdministrative": "129310000", "netIncomeFromContinuingOperations": "72310000" }, "balance": { "goodwill": "300280000", "inventory": "108720000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "1485080000", "longTermDebt": "469170000", "shortTermDebt": "4099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "76550000", "reportedCurrency": "USD", "retainedEarnings": "127410000", "totalLiabilities": "779490000", "otherCurrentAssets": "212660000", "totalCurrentAssets": "462670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022410000", "currentAccountsPayable": "72280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505080000", "totalShareholderEquity": "705590000", "capitalLeaseObligations": "35910000", "otherCurrentLiabilities": "96710000", "totalCurrentLiabilities": "183670000", "otherNonCurrentLiabilities": "65840000", "totalNonCurrentLiabilities": "595820000", "cashAndShortTermInvestments": "30020000", "commonStockSharesOutstanding": "40790137", "intangibleAssetsExcludingGoodwill": "76550000", "cashAndCashEquivalentsAtCarryingValue": "30020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120140000", "profitLoss": "None", "dividendPayout": "6610000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4270000", "operatingCashflow": "117450000", "capitalExpenditures": "48350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46450000", "cashflowFromInvestment": "-64050000", "stockBasedCompensation": "11540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 645720000, "cost_of_revenue": 514480000, "gross_profit": 131240000, "research_and_development": null, "selling_general_admin": 129310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14050000, "depreciation_amortisation": 57030000, "ebitda": 71080000, "interest_expense": 18030000, "interest_income": null, "other_non_operating": null, "pretax_income": 24260000, "tax_provision": -48050000, "effective_tax_rate": null, "net_income": 120140000, "net_income_continuing_ops": 72310000, "net_income_to_common": 120140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30020000, "short_term_investments": null, "net_receivables": 111270000, "inventory": 108720000, "other_current_assets": null, "total_current_assets": 462670000, "net_ppe": null, "goodwill": 300280000, "intangible_assets": 76550000, "goodwill_and_intangibles": 376830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1022410000, "total_assets": 1485080000, "short_term_debt": 4099999, "accounts_payable": 72280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183670000, "long_term_debt": 469170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595820000, "total_liabilities": 779490000, "total_debt": 473269999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127410000, "total_equity": 705590000, "shares_outstanding": 40790137, "operating_cash_flow": 117450000, "stock_based_compensation": 11540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64050000, "dividends_paid": 6610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46450000, "free_cash_flow": 165800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14050000", "ebitda": "71080000", "netIncome": "120140000", "grossProfit": "131240000", "depreciation": "None", "totalRevenue": "645720000", "costOfRevenue": "514480000", "interestIncome": "None", "incomeBeforeTax": "24260000", "interestExpense": "18030000", "operatingIncome": "14050000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-48050000", "reportedCurrency": "USD", "netInterestIncome": "-18030000", "nonInterestIncome": "None", "operatingExpenses": "117190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57030000", "sellingGeneralAndAdministrative": "129310000", "netIncomeFromContinuingOperations": "72310000" }, "balance": { "goodwill": "300280000", "inventory": "108720000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "1485080000", "longTermDebt": "469170000", "shortTermDebt": "4099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "76550000", "reportedCurrency": "USD", "retainedEarnings": "127410000", "totalLiabilities": "779490000", "otherCurrentAssets": "212660000", "totalCurrentAssets": "462670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022410000", "currentAccountsPayable": "72280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505080000", "totalShareholderEquity": "705590000", "capitalLeaseObligations": "35910000", "otherCurrentLiabilities": "96710000", "totalCurrentLiabilities": "183670000", "otherNonCurrentLiabilities": "65840000", "totalNonCurrentLiabilities": "595820000", "cashAndShortTermInvestments": "30020000", "commonStockSharesOutstanding": "40790137", "intangibleAssetsExcludingGoodwill": "76550000", "cashAndCashEquivalentsAtCarryingValue": "30020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120140000", "profitLoss": "None", "dividendPayout": "6610000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4270000", "operatingCashflow": "117450000", "capitalExpenditures": "48350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46450000", "cashflowFromInvestment": "-64050000", "stockBasedCompensation": "11540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 630800000, "cost_of_revenue": 507600000, "gross_profit": 123200000, "ebit": 20790000, "ebitda": 85710000, "pretax_income": -4179999, "tax_provision": -2230000, "net_income": 24250000, "net_income_to_common": 24250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23070000, "total_current_assets": 426640000, "total_assets": 1324180000, "short_term_debt": 8039999, "long_term_debt": 398120000, "total_debt": 406159999, "total_liabilities": 656880000, "total_equity": 667300000, "shares_outstanding": 40725714, "goodwill_and_intangibles": 517440000 }, "cash_flow": { "operating_cash_flow": 63780000, "capital_expenditure": 50960000, "free_cash_flow": 114740000, "dividends_paid": 6630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186870, "ticker_id": 8615, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20790000", "ebitda": "85710000", "netIncome": "24250000", "grossProfit": "123200000", "depreciation": "None", "totalRevenue": "630800000", "costOfRevenue": "507600000", "interestIncome": "None", "incomeBeforeTax": "-4179999", "interestExpense": "19560000", "operatingIncome": "20790000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2230000", "reportedCurrency": "USD", "netInterestIncome": "-19560000", "nonInterestIncome": "None", "operatingExpenses": "102410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64920000", "sellingGeneralAndAdministrative": "153040000", "netIncomeFromContinuingOperations": "24250000" }, "balance": { "goodwill": "356360000", "inventory": "209190000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1324180000", "longTermDebt": "398120000", "shortTermDebt": "8039999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161080000", "reportedCurrency": "USD", "retainedEarnings": "21670000", "totalLiabilities": "656880000", "otherCurrentAssets": "29560000", "totalCurrentAssets": "426640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "897540000", "currentAccountsPayable": "91050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442840000", "totalShareholderEquity": "667300000", "capitalLeaseObligations": "44720000", "otherCurrentLiabilities": "52980000", "totalCurrentLiabilities": "159430000", "otherNonCurrentLiabilities": "42540000", "totalNonCurrentLiabilities": "497450000", "cashAndShortTermInvestments": "23070000", "commonStockSharesOutstanding": "40725714", "intangibleAssetsExcludingGoodwill": "161080000", "cashAndCashEquivalentsAtCarryingValue": "23070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24250000", "profitLoss": "None", "dividendPayout": "6630000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-21200000", "operatingCashflow": "63780000", "capitalExpenditures": "50960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28640000", "cashflowFromInvestment": "-46960000", "stockBasedCompensation": "6960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630800000, "cost_of_revenue": 507600000, "gross_profit": 123200000, "research_and_development": null, "selling_general_admin": 153040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20790000, "depreciation_amortisation": 64920000, "ebitda": 85710000, "interest_expense": 19560000, "interest_income": null, "other_non_operating": null, "pretax_income": -4179999, "tax_provision": -2230000, "effective_tax_rate": null, "net_income": 24250000, "net_income_continuing_ops": 24250000, "net_income_to_common": 24250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23070000, "short_term_investments": null, "net_receivables": 164820000, "inventory": 209190000, "other_current_assets": null, "total_current_assets": 426640000, "net_ppe": null, "goodwill": 356360000, "intangible_assets": 161080000, "goodwill_and_intangibles": 517440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 897540000, "total_assets": 1324180000, "short_term_debt": 8039999, "accounts_payable": 91050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159430000, "long_term_debt": 398120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 497450000, "total_liabilities": 656880000, "total_debt": 406159999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21670000, "total_equity": 667300000, "shares_outstanding": 40725714, "operating_cash_flow": 63780000, "stock_based_compensation": 6960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46960000, "dividends_paid": 6630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28640000, "free_cash_flow": 114740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20790000", "ebitda": "85710000", "netIncome": "24250000", "grossProfit": "123200000", "depreciation": "None", "totalRevenue": "630800000", "costOfRevenue": "507600000", "interestIncome": "None", "incomeBeforeTax": "-4179999", "interestExpense": "19560000", "operatingIncome": "20790000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2230000", "reportedCurrency": "USD", "netInterestIncome": "-19560000", "nonInterestIncome": "None", "operatingExpenses": "102410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64920000", "sellingGeneralAndAdministrative": "153040000", "netIncomeFromContinuingOperations": "24250000" }, "balance": { "goodwill": "356360000", "inventory": "209190000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1324180000", "longTermDebt": "398120000", "shortTermDebt": "8039999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161080000", "reportedCurrency": "USD", "retainedEarnings": "21670000", "totalLiabilities": "656880000", "otherCurrentAssets": "29560000", "totalCurrentAssets": "426640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "897540000", "currentAccountsPayable": "91050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442840000", "totalShareholderEquity": "667300000", "capitalLeaseObligations": "44720000", "otherCurrentLiabilities": "52980000", "totalCurrentLiabilities": "159430000", "otherNonCurrentLiabilities": "42540000", "totalNonCurrentLiabilities": "497450000", "cashAndShortTermInvestments": "23070000", "commonStockSharesOutstanding": "40725714", "intangibleAssetsExcludingGoodwill": "161080000", "cashAndCashEquivalentsAtCarryingValue": "23070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24250000", "profitLoss": "None", "dividendPayout": "6630000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-21200000", "operatingCashflow": "63780000", "capitalExpenditures": "50960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28640000", "cashflowFromInvestment": "-46960000", "stockBasedCompensation": "6960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 893550000, "cost_of_revenue": 698690000, "gross_profit": 194860000, "ebit": 77040000, "ebitda": 134630000, "pretax_income": 50590000, "tax_provision": 10230000, "net_income": 40360000, "net_income_to_common": 40360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34890000, "total_current_assets": 397380000, "total_assets": 1341660000, "short_term_debt": 7900000, "long_term_debt": 395660000, "total_debt": 403560000, "total_liabilities": 658710000, "total_equity": 682950000, "shares_outstanding": 41685348, "goodwill_and_intangibles": 544790000 }, "cash_flow": { "operating_cash_flow": 88160000, "capital_expenditure": 54190000, "free_cash_flow": 142350000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186875, "ticker_id": 8615, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77040000", "ebitda": "134630000", "netIncome": "40360000", "grossProfit": "194860000", "depreciation": "None", "totalRevenue": "893550000", "costOfRevenue": "698690000", "interestIncome": "None", "incomeBeforeTax": "50590000", "interestExpense": "15920000", "operatingIncome": "77040000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10230000", "reportedCurrency": "USD", "netInterestIncome": "-15220000", "nonInterestIncome": "None", "operatingExpenses": "117820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57590000", "sellingGeneralAndAdministrative": "141120000", "netIncomeFromContinuingOperations": "51260000" }, "balance": { "goodwill": "363770000", "inventory": "192450000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1341660000", "longTermDebt": "395660000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "181020000", "reportedCurrency": "USD", "retainedEarnings": "4230000", "totalLiabilities": "658710000", "otherCurrentAssets": "22010000", "totalCurrentAssets": "397380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944280000", "currentAccountsPayable": "91910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443250000", "totalShareholderEquity": "682950000", "capitalLeaseObligations": "47590000", "otherCurrentLiabilities": "59640000", "totalCurrentLiabilities": "159450000", "otherNonCurrentLiabilities": "40620000", "totalNonCurrentLiabilities": "499260000", "cashAndShortTermInvestments": "34890000", "commonStockSharesOutstanding": "41685348", "intangibleAssetsExcludingGoodwill": "181020000", "cashAndCashEquivalentsAtCarryingValue": "34890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40360000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7070000", "operatingCashflow": "88160000", "capitalExpenditures": "54190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30940000", "cashflowFromInvestment": "-134420000", "stockBasedCompensation": "9670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 893550000, "cost_of_revenue": 698690000, "gross_profit": 194860000, "research_and_development": null, "selling_general_admin": 141120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77040000, "depreciation_amortisation": 57590000, "ebitda": 134630000, "interest_expense": 15920000, "interest_income": null, "other_non_operating": null, "pretax_income": 50590000, "tax_provision": 10230000, "effective_tax_rate": null, "net_income": 40360000, "net_income_continuing_ops": 51260000, "net_income_to_common": 40360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34890000, "short_term_investments": null, "net_receivables": 148030000, "inventory": 192450000, "other_current_assets": null, "total_current_assets": 397380000, "net_ppe": null, "goodwill": 363770000, "intangible_assets": 181020000, "goodwill_and_intangibles": 544790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 944280000, "total_assets": 1341660000, "short_term_debt": 7900000, "accounts_payable": 91910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159450000, "long_term_debt": 395660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 499260000, "total_liabilities": 658710000, "total_debt": 403560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4230000, "total_equity": 682950000, "shares_outstanding": 41685348, "operating_cash_flow": 88160000, "stock_based_compensation": 9670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134420000, "dividends_paid": 6700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30940000, "free_cash_flow": 142350000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77040000", "ebitda": "134630000", "netIncome": "40360000", "grossProfit": "194860000", "depreciation": "None", "totalRevenue": "893550000", "costOfRevenue": "698690000", "interestIncome": "None", "incomeBeforeTax": "50590000", "interestExpense": "15920000", "operatingIncome": "77040000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10230000", "reportedCurrency": "USD", "netInterestIncome": "-15220000", "nonInterestIncome": "None", "operatingExpenses": "117820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "698690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57590000", "sellingGeneralAndAdministrative": "141120000", "netIncomeFromContinuingOperations": "51260000" }, "balance": { "goodwill": "363770000", "inventory": "192450000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1341660000", "longTermDebt": "395660000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "181020000", "reportedCurrency": "USD", "retainedEarnings": "4230000", "totalLiabilities": "658710000", "otherCurrentAssets": "22010000", "totalCurrentAssets": "397380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944280000", "currentAccountsPayable": "91910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443250000", "totalShareholderEquity": "682950000", "capitalLeaseObligations": "47590000", "otherCurrentLiabilities": "59640000", "totalCurrentLiabilities": "159450000", "otherNonCurrentLiabilities": "40620000", "totalNonCurrentLiabilities": "499260000", "cashAndShortTermInvestments": "34890000", "commonStockSharesOutstanding": "41685348", "intangibleAssetsExcludingGoodwill": "181020000", "cashAndCashEquivalentsAtCarryingValue": "34890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40360000", "profitLoss": "None", "dividendPayout": "6700000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7070000", "operatingCashflow": "88160000", "capitalExpenditures": "54190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30940000", "cashflowFromInvestment": "-134420000", "stockBasedCompensation": "9670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 883830000, "cost_of_revenue": 689520000, "gross_profit": 194310000, "ebit": 81910000, "ebitda": 135130000, "pretax_income": 87670000, "tax_provision": 21500000, "net_income": 66170000, "net_income_to_common": 66170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112090000, "total_current_assets": 422660000, "total_assets": 1305000000, "short_term_debt": 8279999, "long_term_debt": 394730000, "total_debt": 403009999, "total_liabilities": 653170000, "total_equity": 651830000, "shares_outstanding": 42478015, "goodwill_and_intangibles": 527920000 }, "cash_flow": { "operating_cash_flow": 72570000, "capital_expenditure": 45960000, "free_cash_flow": 118530000, "dividends_paid": 6880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186880, "ticker_id": 8615, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81910000", "ebitda": "135130000", "netIncome": "66170000", "grossProfit": "194310000", "depreciation": "None", "totalRevenue": "883830000", "costOfRevenue": "689520000", "interestIncome": "None", "incomeBeforeTax": "87670000", "interestExpense": "14110000", "operatingIncome": "81910000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21500000", "reportedCurrency": "USD", "netInterestIncome": "-14110000", "nonInterestIncome": "None", "operatingExpenses": "112400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2720000", "costofGoodsAndServicesSold": "689520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53220000", "sellingGeneralAndAdministrative": "131190000", "netIncomeFromContinuingOperations": "66170000" }, "balance": { "goodwill": "339810000", "inventory": "163360000", "commonStock": "420000", "currentDebt": "None", "investments": "None", "totalAssets": "1305000000", "longTermDebt": "394730000", "shortTermDebt": "8279999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "188110000", "reportedCurrency": "USD", "retainedEarnings": "-36130000", "totalLiabilities": "653170000", "otherCurrentAssets": "14840000", "totalCurrentAssets": "422660000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882340000", "currentAccountsPayable": "85210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277750000", "shortLongTermDebtTotal": "444020000", "totalShareholderEquity": "651830000", "capitalLeaseObligations": "49290000", "otherCurrentLiabilities": "46660000", "totalCurrentLiabilities": "140150000", "otherNonCurrentLiabilities": "56340000", "totalNonCurrentLiabilities": "513020000", "cashAndShortTermInvestments": "112090000", "commonStockSharesOutstanding": "42478015", "intangibleAssetsExcludingGoodwill": "188110000", "cashAndCashEquivalentsAtCarryingValue": "112090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66170000", "profitLoss": "None", "dividendPayout": "6880000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6970000", "operatingCashflow": "72570000", "capitalExpenditures": "45960000", "changeInReceivables": "-6650000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46180000", "cashflowFromInvestment": "-55040000", "stockBasedCompensation": "9840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883830000, "cost_of_revenue": 689520000, "gross_profit": 194310000, "research_and_development": null, "selling_general_admin": 131190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81910000, "depreciation_amortisation": 53220000, "ebitda": 135130000, "interest_expense": 14110000, "interest_income": null, "other_non_operating": null, "pretax_income": 87670000, "tax_provision": 21500000, "effective_tax_rate": null, "net_income": 66170000, "net_income_continuing_ops": 66170000, "net_income_to_common": 66170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112090000, "short_term_investments": null, "net_receivables": 132370000, "inventory": 163360000, "other_current_assets": null, "total_current_assets": 422660000, "net_ppe": null, "goodwill": 339810000, "intangible_assets": 188110000, "goodwill_and_intangibles": 527920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 882340000, "total_assets": 1305000000, "short_term_debt": 8279999, "accounts_payable": 85210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140150000, "long_term_debt": 394730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 513020000, "total_liabilities": 653170000, "total_debt": 403009999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36130000, "total_equity": 651830000, "shares_outstanding": 42478015, "operating_cash_flow": 72570000, "stock_based_compensation": 9840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55040000, "dividends_paid": 6880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46180000, "free_cash_flow": 118530000, "net_change_in_cash": -28650000 }, "raw_data": { "income": { "ebit": "81910000", "ebitda": "135130000", "netIncome": "66170000", "grossProfit": "194310000", "depreciation": "None", "totalRevenue": "883830000", "costOfRevenue": "689520000", "interestIncome": "None", "incomeBeforeTax": "87670000", "interestExpense": "14110000", "operatingIncome": "81910000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21500000", "reportedCurrency": "USD", "netInterestIncome": "-14110000", "nonInterestIncome": "None", "operatingExpenses": "112400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2720000", "costofGoodsAndServicesSold": "689520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53220000", "sellingGeneralAndAdministrative": "131190000", "netIncomeFromContinuingOperations": "66170000" }, "balance": { "goodwill": "339810000", "inventory": "163360000", "commonStock": "420000", "currentDebt": "None", "investments": "None", "totalAssets": "1305000000", "longTermDebt": "394730000", "shortTermDebt": "8279999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "188110000", "reportedCurrency": "USD", "retainedEarnings": "-36130000", "totalLiabilities": "653170000", "otherCurrentAssets": "14840000", "totalCurrentAssets": "422660000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882340000", "currentAccountsPayable": "85210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277750000", "shortLongTermDebtTotal": "444020000", "totalShareholderEquity": "651830000", "capitalLeaseObligations": "49290000", "otherCurrentLiabilities": "46660000", "totalCurrentLiabilities": "140150000", "otherNonCurrentLiabilities": "56340000", "totalNonCurrentLiabilities": "513020000", "cashAndShortTermInvestments": "112090000", "commonStockSharesOutstanding": "42478015", "intangibleAssetsExcludingGoodwill": "188110000", "cashAndCashEquivalentsAtCarryingValue": "112090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66170000", "profitLoss": "None", "dividendPayout": "6880000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6970000", "operatingCashflow": "72570000", "capitalExpenditures": "45960000", "changeInReceivables": "-6650000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46180000", "cashflowFromInvestment": "-55040000", "stockBasedCompensation": "9840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 857110000, "cost_of_revenue": 654680000, "gross_profit": 202430000, "ebit": 104920000, "ebitda": 158370000, "pretax_income": 69110000, "tax_provision": 11800000, "net_income": 57310000, "net_income_to_common": 57310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140740000, "total_current_assets": 431770000, "total_assets": 1303640000, "short_term_debt": 8119999, "long_term_debt": 393820000, "total_debt": 401939999, "total_liabilities": 672790000, "total_equity": 630850000, "shares_outstanding": 43281076, "goodwill_and_intangibles": 512220000 }, "cash_flow": { "operating_cash_flow": 134220000, "capital_expenditure": 45060000, "free_cash_flow": 179280000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186885, "ticker_id": 8615, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104920000", "ebitda": "158370000", "netIncome": "57310000", "grossProfit": "202430000", "depreciation": "None", "totalRevenue": "857110000", "costOfRevenue": "654680000", "interestIncome": "None", "incomeBeforeTax": "69110000", "interestExpense": "14510000", "operatingIncome": "104920000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11800000", "reportedCurrency": "USD", "netInterestIncome": "-25030000", "nonInterestIncome": "None", "operatingExpenses": "97510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11470000", "costofGoodsAndServicesSold": "654680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53450000", "sellingGeneralAndAdministrative": "121970000", "netIncomeFromContinuingOperations": "57310000" }, "balance": { "goodwill": "315490000", "inventory": "152450000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "1303640000", "longTermDebt": "393820000", "shortTermDebt": "8119999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "196730000", "reportedCurrency": "USD", "retainedEarnings": "-102300000", "totalLiabilities": "672790000", "otherCurrentAssets": "12950000", "totalCurrentAssets": "431770000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "871870000", "currentAccountsPayable": "87800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316280000", "shortLongTermDebtTotal": "445720000", "totalShareholderEquity": "630850000", "capitalLeaseObligations": "51900000", "otherCurrentLiabilities": "58980000", "totalCurrentLiabilities": "154900000", "otherNonCurrentLiabilities": "102810000", "totalNonCurrentLiabilities": "517890000", "cashAndShortTermInvestments": "140740000", "commonStockSharesOutstanding": "43281076", "intangibleAssetsExcludingGoodwill": "196730000", "cashAndCashEquivalentsAtCarryingValue": "140740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57310000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-960000", "operatingCashflow": "134220000", "capitalExpenditures": "45060000", "changeInReceivables": "-11180000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11750000", "cashflowFromInvestment": "-79180000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66790000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 857110000, "cost_of_revenue": 654680000, "gross_profit": 202430000, "research_and_development": null, "selling_general_admin": 121970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104920000, "depreciation_amortisation": 53450000, "ebitda": 158370000, "interest_expense": 14510000, "interest_income": null, "other_non_operating": null, "pretax_income": 69110000, "tax_provision": 11800000, "effective_tax_rate": null, "net_income": 57310000, "net_income_continuing_ops": 57310000, "net_income_to_common": 57310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140740000, "short_term_investments": null, "net_receivables": 125630000, "inventory": 152450000, "other_current_assets": null, "total_current_assets": 431770000, "net_ppe": null, "goodwill": 315490000, "intangible_assets": 196730000, "goodwill_and_intangibles": 512220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 871870000, "total_assets": 1303640000, "short_term_debt": 8119999, "accounts_payable": 87800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154900000, "long_term_debt": 393820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 517890000, "total_liabilities": 672790000, "total_debt": 401939999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102300000, "total_equity": 630850000, "shares_outstanding": 43281076, "operating_cash_flow": 134220000, "stock_based_compensation": 9500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79180000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11750000, "free_cash_flow": 179280000, "net_change_in_cash": 66790000 }, "raw_data": { "income": { "ebit": "104920000", "ebitda": "158370000", "netIncome": "57310000", "grossProfit": "202430000", "depreciation": "None", "totalRevenue": "857110000", "costOfRevenue": "654680000", "interestIncome": "None", "incomeBeforeTax": "69110000", "interestExpense": "14510000", "operatingIncome": "104920000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11800000", "reportedCurrency": "USD", "netInterestIncome": "-25030000", "nonInterestIncome": "None", "operatingExpenses": "97510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11470000", "costofGoodsAndServicesSold": "654680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53450000", "sellingGeneralAndAdministrative": "121970000", "netIncomeFromContinuingOperations": "57310000" }, "balance": { "goodwill": "315490000", "inventory": "152450000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "1303640000", "longTermDebt": "393820000", "shortTermDebt": "8119999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "196730000", "reportedCurrency": "USD", "retainedEarnings": "-102300000", "totalLiabilities": "672790000", "otherCurrentAssets": "12950000", "totalCurrentAssets": "431770000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "871870000", "currentAccountsPayable": "87800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316280000", "shortLongTermDebtTotal": "445720000", "totalShareholderEquity": "630850000", "capitalLeaseObligations": "51900000", "otherCurrentLiabilities": "58980000", "totalCurrentLiabilities": "154900000", "otherNonCurrentLiabilities": "102810000", "totalNonCurrentLiabilities": "517890000", "cashAndShortTermInvestments": "140740000", "commonStockSharesOutstanding": "43281076", "intangibleAssetsExcludingGoodwill": "196730000", "cashAndCashEquivalentsAtCarryingValue": "140740000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57310000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-960000", "operatingCashflow": "134220000", "capitalExpenditures": "45060000", "changeInReceivables": "-11180000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11750000", "cashflowFromInvestment": "-79180000", "stockBasedCompensation": "9500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66790000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 769970000, "cost_of_revenue": 587710000, "gross_profit": 182260000, "ebit": 67500000, "ebitda": 117270000, "pretax_income": -102710000, "tax_provision": -22950000, "net_income": -79760000, "net_income_to_common": -79760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73950000, "total_current_assets": 351830000, "total_assets": 1193880000, "short_term_debt": 6740000, "long_term_debt": 346290000, "total_debt": 353030000, "total_liabilities": 609630000, "total_equity": 584250000, "shares_outstanding": 43581232, "goodwill_and_intangibles": 510170000 }, "cash_flow": { "operating_cash_flow": 127410000, "capital_expenditure": 40480000, "free_cash_flow": 167890000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186890, "ticker_id": 8615, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67500000", "ebitda": "117270000", "netIncome": "-79760000", "grossProfit": "182260000", "depreciation": "None", "totalRevenue": "769970000", "costOfRevenue": "587710000", "interestIncome": "None", "incomeBeforeTax": "-102710000", "interestExpense": "14660000", "operatingIncome": "67500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-22950000", "reportedCurrency": "USD", "netInterestIncome": "-14660000", "nonInterestIncome": "None", "operatingExpenses": "114760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "240000", "costofGoodsAndServicesSold": "587710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49770000", "sellingGeneralAndAdministrative": "134480000", "netIncomeFromContinuingOperations": "-79760000" }, "balance": { "goodwill": "303970000", "inventory": "149380000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "1193880000", "longTermDebt": "346290000", "shortTermDebt": "6740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "206200000", "reportedCurrency": "USD", "retainedEarnings": "-159610000", "totalLiabilities": "609630000", "otherCurrentAssets": "15090000", "totalCurrentAssets": "351830000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "842050000", "currentAccountsPayable": "69910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "253060000", "shortLongTermDebtTotal": "384640000", "totalShareholderEquity": "584250000", "capitalLeaseObligations": "38350000", "otherCurrentLiabilities": "60540000", "totalCurrentLiabilities": "137190000", "otherNonCurrentLiabilities": "101300000", "totalNonCurrentLiabilities": "472440000", "cashAndShortTermInvestments": "73950000", "commonStockSharesOutstanding": "43581232", "intangibleAssetsExcludingGoodwill": "206200000", "cashAndCashEquivalentsAtCarryingValue": "73950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79760000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3980000", "operatingCashflow": "127410000", "capitalExpenditures": "40480000", "changeInReceivables": "9580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6140000", "cashflowFromInvestment": "-232070000", "stockBasedCompensation": "8170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 769970000, "cost_of_revenue": 587710000, "gross_profit": 182260000, "research_and_development": null, "selling_general_admin": 134480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67500000, "depreciation_amortisation": 49770000, "ebitda": 117270000, "interest_expense": 14660000, "interest_income": null, "other_non_operating": null, "pretax_income": -102710000, "tax_provision": -22950000, "effective_tax_rate": null, "net_income": -79760000, "net_income_continuing_ops": -79760000, "net_income_to_common": -79760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73950000, "short_term_investments": null, "net_receivables": 113410000, "inventory": 149380000, "other_current_assets": null, "total_current_assets": 351830000, "net_ppe": null, "goodwill": 303970000, "intangible_assets": 206200000, "goodwill_and_intangibles": 510170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 842050000, "total_assets": 1193880000, "short_term_debt": 6740000, "accounts_payable": 69910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137190000, "long_term_debt": 346290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472440000, "total_liabilities": 609630000, "total_debt": 353030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159610000, "total_equity": 584250000, "shares_outstanding": 43581232, "operating_cash_flow": 127410000, "stock_based_compensation": 8170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232070000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6140000, "free_cash_flow": 167890000, "net_change_in_cash": -98520000 }, "raw_data": { "income": { "ebit": "67500000", "ebitda": "117270000", "netIncome": "-79760000", "grossProfit": "182260000", "depreciation": "None", "totalRevenue": "769970000", "costOfRevenue": "587710000", "interestIncome": "None", "incomeBeforeTax": "-102710000", "interestExpense": "14660000", "operatingIncome": "67500000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-22950000", "reportedCurrency": "USD", "netInterestIncome": "-14660000", "nonInterestIncome": "None", "operatingExpenses": "114760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "240000", "costofGoodsAndServicesSold": "587710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49770000", "sellingGeneralAndAdministrative": "134480000", "netIncomeFromContinuingOperations": "-79760000" }, "balance": { "goodwill": "303970000", "inventory": "149380000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "1193880000", "longTermDebt": "346290000", "shortTermDebt": "6740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "206200000", "reportedCurrency": "USD", "retainedEarnings": "-159610000", "totalLiabilities": "609630000", "otherCurrentAssets": "15090000", "totalCurrentAssets": "351830000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "842050000", "currentAccountsPayable": "69910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "253060000", "shortLongTermDebtTotal": "384640000", "totalShareholderEquity": "584250000", "capitalLeaseObligations": "38350000", "otherCurrentLiabilities": "60540000", "totalCurrentLiabilities": "137190000", "otherNonCurrentLiabilities": "101300000", "totalNonCurrentLiabilities": "472440000", "cashAndShortTermInvestments": "73950000", "commonStockSharesOutstanding": "43581232", "intangibleAssetsExcludingGoodwill": "206200000", "cashAndCashEquivalentsAtCarryingValue": "73950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79760000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3980000", "operatingCashflow": "127410000", "capitalExpenditures": "40480000", "changeInReceivables": "9580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6140000", "cashflowFromInvestment": "-232070000", "stockBasedCompensation": "8170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 723530000, "cost_of_revenue": 544650000, "gross_profit": 178880000, "ebit": 91370000, "ebitda": 134870000, "pretax_income": 78260000, "tax_provision": 16320000, "net_income": 98620000, "net_income_to_common": 98620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172470000, "total_current_assets": 434040000, "total_assets": 1192700000, "short_term_debt": 5100000, "long_term_debt": 294690000, "total_debt": 299790000, "total_liabilities": 495220000, "total_equity": 697480000, "shares_outstanding": 45595154, "goodwill_and_intangibles": 496030000 }, "cash_flow": { "operating_cash_flow": 75600000, "capital_expenditure": 29670000, "free_cash_flow": 105270000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186895, "ticker_id": 8615, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91370000", "ebitda": "134870000", "netIncome": "98620000", "grossProfit": "178880000", "depreciation": "None", "totalRevenue": "723530000", "costOfRevenue": "544650000", "interestIncome": "None", "incomeBeforeTax": "78260000", "interestExpense": "13950000", "operatingIncome": "91370000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16320000", "reportedCurrency": "USD", "netInterestIncome": "-13950000", "nonInterestIncome": "None", "operatingExpenses": "87510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "990000", "costofGoodsAndServicesSold": "544650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43500000", "sellingGeneralAndAdministrative": "102530000", "netIncomeFromContinuingOperations": "61940000" }, "balance": { "goodwill": "334640000", "inventory": "132660000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "1192700000", "longTermDebt": "294690000", "shortTermDebt": "5100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "161390000", "reportedCurrency": "USD", "retainedEarnings": "-79850000", "totalLiabilities": "495220000", "otherCurrentAssets": "20050000", "totalCurrentAssets": "434040000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "758660000", "currentAccountsPayable": "72670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214330000", "shortLongTermDebtTotal": "322890000", "totalShareholderEquity": "697480000", "capitalLeaseObligations": "28200000", "otherCurrentLiabilities": "42020000", "totalCurrentLiabilities": "119790000", "otherNonCurrentLiabilities": "63910000", "totalNonCurrentLiabilities": "375430000", "cashAndShortTermInvestments": "172470000", "commonStockSharesOutstanding": "45595154", "intangibleAssetsExcludingGoodwill": "161390000", "cashAndCashEquivalentsAtCarryingValue": "172470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98620000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "740000", "operatingCashflow": "75600000", "capitalExpenditures": "29670000", "changeInReceivables": "3280000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40360000", "cashflowFromInvestment": "29080000", "stockBasedCompensation": "6450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64320000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 723530000, "cost_of_revenue": 544650000, "gross_profit": 178880000, "research_and_development": null, "selling_general_admin": 102530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91370000, "depreciation_amortisation": 43500000, "ebitda": 134870000, "interest_expense": 13950000, "interest_income": null, "other_non_operating": null, "pretax_income": 78260000, "tax_provision": 16320000, "effective_tax_rate": null, "net_income": 98620000, "net_income_continuing_ops": 61940000, "net_income_to_common": 98620000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172470000, "short_term_investments": null, "net_receivables": 108860000, "inventory": 132660000, "other_current_assets": null, "total_current_assets": 434040000, "net_ppe": null, "goodwill": 334640000, "intangible_assets": 161390000, "goodwill_and_intangibles": 496030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 758660000, "total_assets": 1192700000, "short_term_debt": 5100000, "accounts_payable": 72670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119790000, "long_term_debt": 294690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375430000, "total_liabilities": 495220000, "total_debt": 299790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79850000, "total_equity": 697480000, "shares_outstanding": 45595154, "operating_cash_flow": 75600000, "stock_based_compensation": 6450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29080000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40360000, "free_cash_flow": 105270000, "net_change_in_cash": 64320000 }, "raw_data": { "income": { "ebit": "91370000", "ebitda": "134870000", "netIncome": "98620000", "grossProfit": "178880000", "depreciation": "None", "totalRevenue": "723530000", "costOfRevenue": "544650000", "interestIncome": "None", "incomeBeforeTax": "78260000", "interestExpense": "13950000", "operatingIncome": "91370000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16320000", "reportedCurrency": "USD", "netInterestIncome": "-13950000", "nonInterestIncome": "None", "operatingExpenses": "87510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "990000", "costofGoodsAndServicesSold": "544650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43500000", "sellingGeneralAndAdministrative": "102530000", "netIncomeFromContinuingOperations": "61940000" }, "balance": { "goodwill": "334640000", "inventory": "132660000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "1192700000", "longTermDebt": "294690000", "shortTermDebt": "5100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "161390000", "reportedCurrency": "USD", "retainedEarnings": "-79850000", "totalLiabilities": "495220000", "otherCurrentAssets": "20050000", "totalCurrentAssets": "434040000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "758660000", "currentAccountsPayable": "72670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214330000", "shortLongTermDebtTotal": "322890000", "totalShareholderEquity": "697480000", "capitalLeaseObligations": "28200000", "otherCurrentLiabilities": "42020000", "totalCurrentLiabilities": "119790000", "otherNonCurrentLiabilities": "63910000", "totalNonCurrentLiabilities": "375430000", "cashAndShortTermInvestments": "172470000", "commonStockSharesOutstanding": "45595154", "intangibleAssetsExcludingGoodwill": "161390000", "cashAndCashEquivalentsAtCarryingValue": "172470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98620000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "740000", "operatingCashflow": "75600000", "capitalExpenditures": "29670000", "changeInReceivables": "3280000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40360000", "cashflowFromInvestment": "29080000", "stockBasedCompensation": "6450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64320000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 705030000, "cost_of_revenue": 519630000, "gross_profit": 185400000, "ebit": 108900000, "ebitda": 149390000, "pretax_income": 92360000, "tax_provision": 18650000, "net_income": 83300000, "net_income_to_common": 83300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108150000, "total_current_assets": 411810000, "total_assets": 1100520000, "short_term_debt": null, "long_term_debt": 293560000, "total_debt": 293560000, "total_liabilities": 480070000, "total_equity": 620450000, "shares_outstanding": 46170464, "goodwill_and_intangibles": 491180000 }, "cash_flow": { "operating_cash_flow": 129320000, "capital_expenditure": 25050000, "free_cash_flow": 154370000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186900, "ticker_id": 8615, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108900000", "ebitda": "149390000", "netIncome": "83300000", "grossProfit": "185400000", "depreciation": "None", "totalRevenue": "705030000", "costOfRevenue": "519630000", "interestIncome": "None", "incomeBeforeTax": "92360000", "interestExpense": "13910000", "operatingIncome": "108900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18650000", "reportedCurrency": "USD", "netInterestIncome": "-13910000", "nonInterestIncome": "None", "operatingExpenses": "76500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2180000", "costofGoodsAndServicesSold": "519630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40490000", "sellingGeneralAndAdministrative": "121800000", "netIncomeFromContinuingOperations": "83300000" }, "balance": { "goodwill": "316650000", "inventory": "173120000", "commonStock": "460000", "currentDebt": "None", "investments": "None", "totalAssets": "1100520000", "longTermDebt": "293560000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "174530000", "reportedCurrency": "USD", "retainedEarnings": "-179660000", "totalLiabilities": "480070000", "otherCurrentAssets": "79330000", "totalCurrentAssets": "411810000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688710000", "currentAccountsPayable": "67420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187800000", "shortLongTermDebtTotal": "293560000", "totalShareholderEquity": "620450000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74310000", "totalCurrentLiabilities": "141730000", "otherNonCurrentLiabilities": "39220000", "totalNonCurrentLiabilities": "338340000", "cashAndShortTermInvestments": "108150000", "commonStockSharesOutstanding": "46170464", "intangibleAssetsExcludingGoodwill": "174530000", "cashAndCashEquivalentsAtCarryingValue": "108150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83300000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-14680000", "operatingCashflow": "129320000", "capitalExpenditures": "25050000", "changeInReceivables": "-11420000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23950000", "cashflowFromInvestment": "-24800000", "stockBasedCompensation": "7170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "80570000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705030000, "cost_of_revenue": 519630000, "gross_profit": 185400000, "research_and_development": 0, "selling_general_admin": 121800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108900000, "depreciation_amortisation": 40490000, "ebitda": 149390000, "interest_expense": 13910000, "interest_income": null, "other_non_operating": null, "pretax_income": 92360000, "tax_provision": 18650000, "effective_tax_rate": null, "net_income": 83300000, "net_income_continuing_ops": 83300000, "net_income_to_common": 83300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108150000, "short_term_investments": null, "net_receivables": 97170000, "inventory": 173120000, "other_current_assets": null, "total_current_assets": 411810000, "net_ppe": null, "goodwill": 316650000, "intangible_assets": 174530000, "goodwill_and_intangibles": 491180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 688710000, "total_assets": 1100520000, "short_term_debt": null, "accounts_payable": 67420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141730000, "long_term_debt": 293560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338340000, "total_liabilities": 480070000, "total_debt": 293560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179660000, "total_equity": 620450000, "shares_outstanding": 46170464, "operating_cash_flow": 129320000, "stock_based_compensation": 7170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24800000, "dividends_paid": 1740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23950000, "free_cash_flow": 154370000, "net_change_in_cash": 80570000 }, "raw_data": { "income": { "ebit": "108900000", "ebitda": "149390000", "netIncome": "83300000", "grossProfit": "185400000", "depreciation": "None", "totalRevenue": "705030000", "costOfRevenue": "519630000", "interestIncome": "None", "incomeBeforeTax": "92360000", "interestExpense": "13910000", "operatingIncome": "108900000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18650000", "reportedCurrency": "USD", "netInterestIncome": "-13910000", "nonInterestIncome": "None", "operatingExpenses": "76500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-2180000", "costofGoodsAndServicesSold": "519630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40490000", "sellingGeneralAndAdministrative": "121800000", "netIncomeFromContinuingOperations": "83300000" }, "balance": { "goodwill": "316650000", "inventory": "173120000", "commonStock": "460000", "currentDebt": "None", "investments": "None", "totalAssets": "1100520000", "longTermDebt": "293560000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "174530000", "reportedCurrency": "USD", "retainedEarnings": "-179660000", "totalLiabilities": "480070000", "otherCurrentAssets": "79330000", "totalCurrentAssets": "411810000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688710000", "currentAccountsPayable": "67420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187800000", "shortLongTermDebtTotal": "293560000", "totalShareholderEquity": "620450000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74310000", "totalCurrentLiabilities": "141730000", "otherNonCurrentLiabilities": "39220000", "totalNonCurrentLiabilities": "338340000", "cashAndShortTermInvestments": "108150000", "commonStockSharesOutstanding": "46170464", "intangibleAssetsExcludingGoodwill": "174530000", "cashAndCashEquivalentsAtCarryingValue": "108150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83300000", "profitLoss": "None", "dividendPayout": "1740000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-14680000", "operatingCashflow": "129320000", "capitalExpenditures": "25050000", "changeInReceivables": "-11420000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23950000", "cashflowFromInvestment": "-24800000", "stockBasedCompensation": "7170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "80570000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 168280000, "cost_of_revenue": 132889999, "gross_profit": 35390000, "ebit": 10980000, "ebitda": 25500000, "pretax_income": 2540000, "tax_provision": 54300000, "net_income": 800830000, "net_income_to_common": 800830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1309610000, "total_current_assets": 1589940000, "total_assets": 2297130000, "short_term_debt": 7190000, "long_term_debt": 396620000, "total_debt": 403810000, "total_liabilities": 847320000, "total_equity": 1449810000, "shares_outstanding": 37426123, "goodwill_and_intangibles": 372410000 }, "cash_flow": { "operating_cash_flow": -19380000, "capital_expenditure": 5220000, "free_cash_flow": -14160000, "dividends_paid": 1490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186863, "ticker_id": 8615, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10980000", "ebitda": "25500000", "netIncome": "800830000", "grossProfit": "35390000", "depreciation": "None", "totalRevenue": "168280000", "costOfRevenue": "132889999", "interestIncome": "None", "incomeBeforeTax": "2540000", "interestExpense": "5240000", "operatingIncome": "10980000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "54300000", "reportedCurrency": "USD", "netInterestIncome": "-5240000", "nonInterestIncome": "None", "operatingExpenses": "24410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132889999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14520000", "sellingGeneralAndAdministrative": "29990000", "netIncomeFromContinuingOperations": "-51760000" }, "balance": { "goodwill": "297890000", "inventory": "117270000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2297130000", "longTermDebt": "396620000", "shortTermDebt": "7190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74520000", "reportedCurrency": "USD", "retainedEarnings": "917120000", "totalLiabilities": "847320000", "otherCurrentAssets": "34450000", "totalCurrentAssets": "1589940000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707190000", "currentAccountsPayable": "267170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "439280000", "totalShareholderEquity": "1449810000", "capitalLeaseObligations": "42660000", "otherCurrentLiabilities": "53160000", "totalCurrentLiabilities": "327520000", "otherNonCurrentLiabilities": "61490000", "totalNonCurrentLiabilities": "519800000", "cashAndShortTermInvestments": "1309610000", "commonStockSharesOutstanding": "37426123", "intangibleAssetsExcludingGoodwill": "74520000", "cashAndCashEquivalentsAtCarryingValue": "1309610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800830000", "profitLoss": "None", "dividendPayout": "1490000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16560000", "operatingCashflow": "-19380000", "capitalExpenditures": "5220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132340000", "cashflowFromInvestment": "1431310000", "stockBasedCompensation": "3070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168280000, "cost_of_revenue": 132889999, "gross_profit": 35390000, "research_and_development": null, "selling_general_admin": 29990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10980000, "depreciation_amortisation": 14520000, "ebitda": 25500000, "interest_expense": 5240000, "interest_income": null, "other_non_operating": null, "pretax_income": 2540000, "tax_provision": 54300000, "effective_tax_rate": null, "net_income": 800830000, "net_income_continuing_ops": -51760000, "net_income_to_common": 800830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1309610000, "short_term_investments": null, "net_receivables": 128610000, "inventory": 117270000, "other_current_assets": null, "total_current_assets": 1589940000, "net_ppe": null, "goodwill": 297890000, "intangible_assets": 74520000, "goodwill_and_intangibles": 372410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 707190000, "total_assets": 2297130000, "short_term_debt": 7190000, "accounts_payable": 267170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327520000, "long_term_debt": 396620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 519800000, "total_liabilities": 847320000, "total_debt": 403810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 917120000, "total_equity": 1449810000, "shares_outstanding": 37426123, "operating_cash_flow": -19380000, "stock_based_compensation": 3070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1431310000, "dividends_paid": 1490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132340000, "free_cash_flow": -14160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10980000", "ebitda": "25500000", "netIncome": "800830000", "grossProfit": "35390000", "depreciation": "None", "totalRevenue": "168280000", "costOfRevenue": "132889999", "interestIncome": "None", "incomeBeforeTax": "2540000", "interestExpense": "5240000", "operatingIncome": "10980000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "54300000", "reportedCurrency": "USD", "netInterestIncome": "-5240000", "nonInterestIncome": "None", "operatingExpenses": "24410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132889999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14520000", "sellingGeneralAndAdministrative": "29990000", "netIncomeFromContinuingOperations": "-51760000" }, "balance": { "goodwill": "297890000", "inventory": "117270000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2297130000", "longTermDebt": "396620000", "shortTermDebt": "7190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "74520000", "reportedCurrency": "USD", "retainedEarnings": "917120000", "totalLiabilities": "847320000", "otherCurrentAssets": "34450000", "totalCurrentAssets": "1589940000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707190000", "currentAccountsPayable": "267170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "439280000", "totalShareholderEquity": "1449810000", "capitalLeaseObligations": "42660000", "otherCurrentLiabilities": "53160000", "totalCurrentLiabilities": "327520000", "otherNonCurrentLiabilities": "61490000", "totalNonCurrentLiabilities": "519800000", "cashAndShortTermInvestments": "1309610000", "commonStockSharesOutstanding": "37426123", "intangibleAssetsExcludingGoodwill": "74520000", "cashAndCashEquivalentsAtCarryingValue": "1309610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "800830000", "profitLoss": "None", "dividendPayout": "1490000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16560000", "operatingCashflow": "-19380000", "capitalExpenditures": "5220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132340000", "cashflowFromInvestment": "1431310000", "stockBasedCompensation": "3070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 155490000, "cost_of_revenue": 122580000, "gross_profit": 32909999, "ebit": 29620000, "ebitda": 29620000, "pretax_income": 25030000, "tax_provision": -47820000, "net_income": 81700000, "net_income_to_common": 81700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30020000, "total_current_assets": 462670000, "total_assets": 1485080000, "short_term_debt": 4099999, "long_term_debt": 469170000, "total_debt": 473269999, "total_liabilities": 779490000, "total_equity": 705590000, "shares_outstanding": 40148066, "goodwill_and_intangibles": 376830000 }, "cash_flow": { "operating_cash_flow": 41520000, "capital_expenditure": 4700000, "free_cash_flow": 46220000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186864, "ticker_id": 8615, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29620000", "ebitda": "29620000", "netIncome": "81700000", "grossProfit": "32909999", "depreciation": "None", "totalRevenue": "155490000", "costOfRevenue": "122580000", "interestIncome": "None", "incomeBeforeTax": "25030000", "interestExpense": "4590000", "operatingIncome": "-5250000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-47820000", "reportedCurrency": "USD", "netInterestIncome": "-4590000", "nonInterestIncome": "None", "operatingExpenses": "38160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56987290", "sellingGeneralAndAdministrative": "5060000", "netIncomeFromContinuingOperations": "33870000" }, "balance": { "goodwill": "300280000", "inventory": "108720000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "1485080000", "longTermDebt": "469170000", "shortTermDebt": "4099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "76550000", "reportedCurrency": "USD", "retainedEarnings": "127410000", "totalLiabilities": "779490000", "otherCurrentAssets": "212660000", "totalCurrentAssets": "462670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022410000", "currentAccountsPayable": "72280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505080000", "totalShareholderEquity": "705590000", "capitalLeaseObligations": "35910000", "otherCurrentLiabilities": "107290000", "totalCurrentLiabilities": "183670000", "otherNonCurrentLiabilities": "65840000", "totalNonCurrentLiabilities": "595820000", "cashAndShortTermInvestments": "30020000", "commonStockSharesOutstanding": "40148066", "intangibleAssetsExcludingGoodwill": "76550000", "cashAndCashEquivalentsAtCarryingValue": "30020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81700000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4120000", "operatingCashflow": "41520000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40690000", "cashflowFromInvestment": "-4450000", "stockBasedCompensation": "3240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101060000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155490000, "cost_of_revenue": 122580000, "gross_profit": 32909999, "research_and_development": null, "selling_general_admin": 5060000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29620000, "depreciation_amortisation": 56987290, "ebitda": 29620000, "interest_expense": 4590000, "interest_income": null, "other_non_operating": null, "pretax_income": 25030000, "tax_provision": -47820000, "effective_tax_rate": null, "net_income": 81700000, "net_income_continuing_ops": 33870000, "net_income_to_common": 81700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30020000, "short_term_investments": null, "net_receivables": 111270000, "inventory": 108720000, "other_current_assets": null, "total_current_assets": 462670000, "net_ppe": null, "goodwill": 300280000, "intangible_assets": 76550000, "goodwill_and_intangibles": 376830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1022410000, "total_assets": 1485080000, "short_term_debt": 4099999, "accounts_payable": 72280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183670000, "long_term_debt": 469170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 595820000, "total_liabilities": 779490000, "total_debt": 473269999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127410000, "total_equity": 705590000, "shares_outstanding": 40148066, "operating_cash_flow": 41520000, "stock_based_compensation": 3240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4450000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40690000, "free_cash_flow": 46220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29620000", "ebitda": "29620000", "netIncome": "81700000", "grossProfit": "32909999", "depreciation": "None", "totalRevenue": "155490000", "costOfRevenue": "122580000", "interestIncome": "None", "incomeBeforeTax": "25030000", "interestExpense": "4590000", "operatingIncome": "-5250000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-47820000", "reportedCurrency": "USD", "netInterestIncome": "-4590000", "nonInterestIncome": "None", "operatingExpenses": "38160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56987290", "sellingGeneralAndAdministrative": "5060000", "netIncomeFromContinuingOperations": "33870000" }, "balance": { "goodwill": "300280000", "inventory": "108720000", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "1485080000", "longTermDebt": "469170000", "shortTermDebt": "4099999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "76550000", "reportedCurrency": "USD", "retainedEarnings": "127410000", "totalLiabilities": "779490000", "otherCurrentAssets": "212660000", "totalCurrentAssets": "462670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1022410000", "currentAccountsPayable": "72280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "505080000", "totalShareholderEquity": "705590000", "capitalLeaseObligations": "35910000", "otherCurrentLiabilities": "107290000", "totalCurrentLiabilities": "183670000", "otherNonCurrentLiabilities": "65840000", "totalNonCurrentLiabilities": "595820000", "cashAndShortTermInvestments": "30020000", "commonStockSharesOutstanding": "40148066", "intangibleAssetsExcludingGoodwill": "76550000", "cashAndCashEquivalentsAtCarryingValue": "30020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81700000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4120000", "operatingCashflow": "41520000", "capitalExpenditures": "4700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40690000", "cashflowFromInvestment": "-4450000", "stockBasedCompensation": "3240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101060000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 269260000, "cost_of_revenue": 207180000, "gross_profit": 62080000, "ebit": 24770000, "ebitda": 39290000, "pretax_income": 12120000, "tax_provision": 2820000, "net_income": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33640000, "total_current_assets": 483170000, "total_assets": 1433880000, "short_term_debt": 9640000, "long_term_debt": 407070000, "total_debt": 416710000, "total_liabilities": 708840000, "total_equity": 725040000, "shares_outstanding": 41113322, "goodwill_and_intangibles": 545360000 }, "cash_flow": { "operating_cash_flow": 36490000, "capital_expenditure": 13670000, "free_cash_flow": 50160000, "dividends_paid": 1670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186866, "ticker_id": 8615, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24770000", "ebitda": "39290000", "netIncome": "9300000", "grossProfit": "62080000", "depreciation": "None", "totalRevenue": "269260000", "costOfRevenue": "207180000", "interestIncome": "None", "incomeBeforeTax": "12120000", "interestExpense": "4370000", "operatingIncome": "24770000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2820000", "reportedCurrency": "USD", "netInterestIncome": "-4370000", "nonInterestIncome": "None", "operatingExpenses": "37310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14520000", "sellingGeneralAndAdministrative": "41140000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "387030000", "inventory": "227210000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1433880000", "longTermDebt": "407070000", "shortTermDebt": "9640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "158330000", "reportedCurrency": "USD", "retainedEarnings": "55070000", "totalLiabilities": "708840000", "otherCurrentAssets": "30260000", "totalCurrentAssets": "483170000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950710000", "currentAccountsPayable": "90350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "454930000", "totalShareholderEquity": "725040000", "capitalLeaseObligations": "47860000", "otherCurrentLiabilities": "80100000", "totalCurrentLiabilities": "180090000", "otherNonCurrentLiabilities": "62260000", "totalNonCurrentLiabilities": "528750000", "cashAndShortTermInvestments": "33640000", "commonStockSharesOutstanding": "41113322", "intangibleAssetsExcludingGoodwill": "158330000", "cashAndCashEquivalentsAtCarryingValue": "33640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "1670000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9690000", "operatingCashflow": "36490000", "capitalExpenditures": "13670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19490000", "cashflowFromInvestment": "-13640000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 269260000, "cost_of_revenue": 207180000, "gross_profit": 62080000, "research_and_development": null, "selling_general_admin": 41140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24770000, "depreciation_amortisation": 14520000, "ebitda": 39290000, "interest_expense": 4370000, "interest_income": null, "other_non_operating": null, "pretax_income": 12120000, "tax_provision": 2820000, "effective_tax_rate": null, "net_income": 9300000, "net_income_continuing_ops": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33640000, "short_term_investments": null, "net_receivables": 192060000, "inventory": 227210000, "other_current_assets": null, "total_current_assets": 483170000, "net_ppe": null, "goodwill": 387030000, "intangible_assets": 158330000, "goodwill_and_intangibles": 545360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 950710000, "total_assets": 1433880000, "short_term_debt": 9640000, "accounts_payable": 90350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180090000, "long_term_debt": 407070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 528750000, "total_liabilities": 708840000, "total_debt": 416710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55070000, "total_equity": 725040000, "shares_outstanding": 41113322, "operating_cash_flow": 36490000, "stock_based_compensation": 3300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13640000, "dividends_paid": 1670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19490000, "free_cash_flow": 50160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24770000", "ebitda": "39290000", "netIncome": "9300000", "grossProfit": "62080000", "depreciation": "None", "totalRevenue": "269260000", "costOfRevenue": "207180000", "interestIncome": "None", "incomeBeforeTax": "12120000", "interestExpense": "4370000", "operatingIncome": "24770000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2820000", "reportedCurrency": "USD", "netInterestIncome": "-4370000", "nonInterestIncome": "None", "operatingExpenses": "37310000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14520000", "sellingGeneralAndAdministrative": "41140000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "387030000", "inventory": "227210000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1433880000", "longTermDebt": "407070000", "shortTermDebt": "9640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "158330000", "reportedCurrency": "USD", "retainedEarnings": "55070000", "totalLiabilities": "708840000", "otherCurrentAssets": "30260000", "totalCurrentAssets": "483170000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192060000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "950710000", "currentAccountsPayable": "90350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "454930000", "totalShareholderEquity": "725040000", "capitalLeaseObligations": "47860000", "otherCurrentLiabilities": "80100000", "totalCurrentLiabilities": "180090000", "otherNonCurrentLiabilities": "62260000", "totalNonCurrentLiabilities": "528750000", "cashAndShortTermInvestments": "33640000", "commonStockSharesOutstanding": "41113322", "intangibleAssetsExcludingGoodwill": "158330000", "cashAndCashEquivalentsAtCarryingValue": "33640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "1670000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9690000", "operatingCashflow": "36490000", "capitalExpenditures": "13670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19490000", "cashflowFromInvestment": "-13640000", "stockBasedCompensation": "3300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 274760000, "cost_of_revenue": 208830000, "gross_profit": 65930000, "ebit": 27150000, "ebitda": 41510000, "pretax_income": 22350000, "tax_provision": 5630000, "net_income": 16719999, "net_income_to_common": 16719999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30280000, "total_current_assets": 489130000, "total_assets": 1445400000, "short_term_debt": 9670000, "long_term_debt": 424540000, "total_debt": 434210000, "total_liabilities": 730130000, "total_equity": 715270000, "shares_outstanding": 40929861, "goodwill_and_intangibles": 551540000 }, "cash_flow": { "operating_cash_flow": 30250000, "capital_expenditure": 17040000, "free_cash_flow": 47290000, "dividends_paid": 1670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186867, "ticker_id": 8615, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27150000", "ebitda": "41510000", "netIncome": "16719999", "grossProfit": "65930000", "depreciation": "None", "totalRevenue": "274760000", "costOfRevenue": "208830000", "interestIncome": "None", "incomeBeforeTax": "22350000", "interestExpense": "4550000", "operatingIncome": "27150000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5630000", "reportedCurrency": "USD", "netInterestIncome": "-4550000", "nonInterestIncome": "None", "operatingExpenses": "38780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14360000", "sellingGeneralAndAdministrative": "42570000", "netIncomeFromContinuingOperations": "16720000" }, "balance": { "goodwill": "388490000", "inventory": "216900000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1445400000", "longTermDebt": "424540000", "shortTermDebt": "9670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163050000", "reportedCurrency": "USD", "retainedEarnings": "47440000", "totalLiabilities": "730130000", "otherCurrentAssets": "38180000", "totalCurrentAssets": "489130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "956270000", "currentAccountsPayable": "102710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "474810000", "totalShareholderEquity": "715270000", "capitalLeaseObligations": "50270000", "otherCurrentLiabilities": "76380000", "totalCurrentLiabilities": "188760000", "otherNonCurrentLiabilities": "55430000", "totalNonCurrentLiabilities": "541370000", "cashAndShortTermInvestments": "30280000", "commonStockSharesOutstanding": "40929861", "intangibleAssetsExcludingGoodwill": "163050000", "cashAndCashEquivalentsAtCarryingValue": "30280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16720000", "profitLoss": "None", "dividendPayout": "1670000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5910000", "operatingCashflow": "30250000", "capitalExpenditures": "17040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16330000", "cashflowFromInvestment": "-16350000", "stockBasedCompensation": "2010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274760000, "cost_of_revenue": 208830000, "gross_profit": 65930000, "research_and_development": null, "selling_general_admin": 42570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27150000, "depreciation_amortisation": 14360000, "ebitda": 41510000, "interest_expense": 4550000, "interest_income": null, "other_non_operating": null, "pretax_income": 22350000, "tax_provision": 5630000, "effective_tax_rate": null, "net_income": 16719999, "net_income_continuing_ops": 16720000, "net_income_to_common": 16719999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30280000, "short_term_investments": null, "net_receivables": 203770000, "inventory": 216900000, "other_current_assets": null, "total_current_assets": 489130000, "net_ppe": null, "goodwill": 388490000, "intangible_assets": 163050000, "goodwill_and_intangibles": 551540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 956270000, "total_assets": 1445400000, "short_term_debt": 9670000, "accounts_payable": 102710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188760000, "long_term_debt": 424540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 541370000, "total_liabilities": 730130000, "total_debt": 434210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47440000, "total_equity": 715270000, "shares_outstanding": 40929861, "operating_cash_flow": 30250000, "stock_based_compensation": 2010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16350000, "dividends_paid": 1670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16330000, "free_cash_flow": 47290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27150000", "ebitda": "41510000", "netIncome": "16719999", "grossProfit": "65930000", "depreciation": "None", "totalRevenue": "274760000", "costOfRevenue": "208830000", "interestIncome": "None", "incomeBeforeTax": "22350000", "interestExpense": "4550000", "operatingIncome": "27150000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5630000", "reportedCurrency": "USD", "netInterestIncome": "-4550000", "nonInterestIncome": "None", "operatingExpenses": "38780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14360000", "sellingGeneralAndAdministrative": "42570000", "netIncomeFromContinuingOperations": "16720000" }, "balance": { "goodwill": "388490000", "inventory": "216900000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1445400000", "longTermDebt": "424540000", "shortTermDebt": "9670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163050000", "reportedCurrency": "USD", "retainedEarnings": "47440000", "totalLiabilities": "730130000", "otherCurrentAssets": "38180000", "totalCurrentAssets": "489130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "956270000", "currentAccountsPayable": "102710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "474810000", "totalShareholderEquity": "715270000", "capitalLeaseObligations": "50270000", "otherCurrentLiabilities": "76380000", "totalCurrentLiabilities": "188760000", "otherNonCurrentLiabilities": "55430000", "totalNonCurrentLiabilities": "541370000", "cashAndShortTermInvestments": "30280000", "commonStockSharesOutstanding": "40929861", "intangibleAssetsExcludingGoodwill": "163050000", "cashAndCashEquivalentsAtCarryingValue": "30280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16720000", "profitLoss": "None", "dividendPayout": "1670000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5910000", "operatingCashflow": "30250000", "capitalExpenditures": "17040000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16330000", "cashflowFromInvestment": "-16350000", "stockBasedCompensation": "2010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 152460000, "cost_of_revenue": 121300000, "gross_profit": 31160000, "ebit": 5660000, "ebitda": 19490000, "pretax_income": 2590000, "tax_provision": 650000, "net_income": 12420000, "net_income_to_common": 12420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32710000, "total_current_assets": 464910000, "total_assets": 1393750000, "short_term_debt": 9120000, "long_term_debt": 434190000, "total_debt": 443310000, "total_liabilities": 707180000, "total_equity": 686570000, "shares_outstanding": 40969299, "goodwill_and_intangibles": 540300000 }, "cash_flow": { "operating_cash_flow": 9190000, "capital_expenditure": 12940000, "free_cash_flow": 22130000, "dividends_paid": 1610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186868, "ticker_id": 8615, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5660000", "ebitda": "19490000", "netIncome": "12420000", "grossProfit": "31160000", "depreciation": "None", "totalRevenue": "152460000", "costOfRevenue": "121300000", "interestIncome": "None", "incomeBeforeTax": "2590000", "interestExpense": "4520000", "operatingIncome": "5660000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "650000", "reportedCurrency": "USD", "netInterestIncome": "-4520000", "nonInterestIncome": "None", "operatingExpenses": "25500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13830000", "sellingGeneralAndAdministrative": "40540000", "netIncomeFromContinuingOperations": "12420000" }, "balance": { "goodwill": "376970000", "inventory": "218890000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1393750000", "longTermDebt": "434190000", "shortTermDebt": "9120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "163330000", "reportedCurrency": "USD", "retainedEarnings": "32470000", "totalLiabilities": "707180000", "otherCurrentAssets": "29470000", "totalCurrentAssets": "464910000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "928840000", "currentAccountsPayable": "87360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483830000", "totalShareholderEquity": "686570000", "capitalLeaseObligations": "49640000", "otherCurrentLiabilities": "68450000", "totalCurrentLiabilities": "164930000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "542250000", "cashAndShortTermInvestments": "32710000", "commonStockSharesOutstanding": "40969299", "intangibleAssetsExcludingGoodwill": "163330000", "cashAndCashEquivalentsAtCarryingValue": "32710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12420000", "profitLoss": "None", "dividendPayout": "1610000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4610000", "operatingCashflow": "9190000", "capitalExpenditures": "12940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30060000", "cashflowFromInvestment": "-29610000", "stockBasedCompensation": "2990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152460000, "cost_of_revenue": 121300000, "gross_profit": 31160000, "research_and_development": null, "selling_general_admin": 40540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5660000, "depreciation_amortisation": 13830000, "ebitda": 19490000, "interest_expense": 4520000, "interest_income": null, "other_non_operating": null, "pretax_income": 2590000, "tax_provision": 650000, "effective_tax_rate": null, "net_income": 12420000, "net_income_continuing_ops": 12420000, "net_income_to_common": 12420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32710000, "short_term_investments": null, "net_receivables": 183840000, "inventory": 218890000, "other_current_assets": null, "total_current_assets": 464910000, "net_ppe": null, "goodwill": 376970000, "intangible_assets": 163330000, "goodwill_and_intangibles": 540300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 928840000, "total_assets": 1393750000, "short_term_debt": 9120000, "accounts_payable": 87360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164930000, "long_term_debt": 434190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542250000, "total_liabilities": 707180000, "total_debt": 443310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32470000, "total_equity": 686570000, "shares_outstanding": 40969299, "operating_cash_flow": 9190000, "stock_based_compensation": 2990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29610000, "dividends_paid": 1610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30060000, "free_cash_flow": 22130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5660000", "ebitda": "19490000", "netIncome": "12420000", "grossProfit": "31160000", "depreciation": "None", "totalRevenue": "152460000", "costOfRevenue": "121300000", "interestIncome": "None", "incomeBeforeTax": "2590000", "interestExpense": "4520000", "operatingIncome": "5660000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "650000", "reportedCurrency": "USD", "netInterestIncome": "-4520000", "nonInterestIncome": "None", "operatingExpenses": "25500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13830000", "sellingGeneralAndAdministrative": "40540000", "netIncomeFromContinuingOperations": "12420000" }, "balance": { "goodwill": "376970000", "inventory": "218890000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1393750000", "longTermDebt": "434190000", "shortTermDebt": "9120000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "163330000", "reportedCurrency": "USD", "retainedEarnings": "32470000", "totalLiabilities": "707180000", "otherCurrentAssets": "29470000", "totalCurrentAssets": "464910000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183840000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "928840000", "currentAccountsPayable": "87360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483830000", "totalShareholderEquity": "686570000", "capitalLeaseObligations": "49640000", "otherCurrentLiabilities": "68450000", "totalCurrentLiabilities": "164930000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "542250000", "cashAndShortTermInvestments": "32710000", "commonStockSharesOutstanding": "40969299", "intangibleAssetsExcludingGoodwill": "163330000", "cashAndCashEquivalentsAtCarryingValue": "32710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12420000", "profitLoss": "None", "dividendPayout": "1610000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4610000", "operatingCashflow": "9190000", "capitalExpenditures": "12940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30060000", "cashflowFromInvestment": "-29610000", "stockBasedCompensation": "2990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 149730000, "cost_of_revenue": 127270000, "gross_profit": 22460000, "ebit": -560000, "ebitda": 21780000, "pretax_income": -4810000, "tax_provision": -1290000, "net_income": 5640000, "net_income_to_common": 5640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23070000, "total_current_assets": 426640000, "total_assets": 1324180000, "short_term_debt": 8039999, "long_term_debt": 398120000, "total_debt": 406159999, "total_liabilities": 656880000, "total_equity": 667300000, "shares_outstanding": 40573108, "goodwill_and_intangibles": 517440000 }, "cash_flow": { "operating_cash_flow": 27080000, "capital_expenditure": 14980000, "free_cash_flow": 42060000, "dividends_paid": 1650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186869, "ticker_id": 8615, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-560000", "ebitda": "21780000", "netIncome": "5640000", "grossProfit": "22460000", "depreciation": "None", "totalRevenue": "149730000", "costOfRevenue": "127270000", "interestIncome": "None", "incomeBeforeTax": "-4810000", "interestExpense": "4550000", "operatingIncome": "-560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1290000", "reportedCurrency": "USD", "netInterestIncome": "-4550000", "nonInterestIncome": "None", "operatingExpenses": "23020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22340000", "sellingGeneralAndAdministrative": "32150000", "netIncomeFromContinuingOperations": "5640000" }, "balance": { "goodwill": "356360000", "inventory": "209190000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1324180000", "longTermDebt": "398120000", "shortTermDebt": "8039999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161080000", "reportedCurrency": "USD", "retainedEarnings": "21670000", "totalLiabilities": "656880000", "otherCurrentAssets": "29560000", "totalCurrentAssets": "426640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "897540000", "currentAccountsPayable": "91050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442840000", "totalShareholderEquity": "667300000", "capitalLeaseObligations": "44720000", "otherCurrentLiabilities": "52980000", "totalCurrentLiabilities": "159430000", "otherNonCurrentLiabilities": "42540000", "totalNonCurrentLiabilities": "497450000", "cashAndShortTermInvestments": "23070000", "commonStockSharesOutstanding": "40573108", "intangibleAssetsExcludingGoodwill": "161080000", "cashAndCashEquivalentsAtCarryingValue": "23070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5640000", "profitLoss": "None", "dividendPayout": "1650000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1850000", "operatingCashflow": "27080000", "capitalExpenditures": "14980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15840000", "cashflowFromInvestment": "-15080000", "stockBasedCompensation": "-1090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149730000, "cost_of_revenue": 127270000, "gross_profit": 22460000, "research_and_development": null, "selling_general_admin": 32150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -560000, "depreciation_amortisation": 22340000, "ebitda": 21780000, "interest_expense": 4550000, "interest_income": null, "other_non_operating": null, "pretax_income": -4810000, "tax_provision": -1290000, "effective_tax_rate": null, "net_income": 5640000, "net_income_continuing_ops": 5640000, "net_income_to_common": 5640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23070000, "short_term_investments": null, "net_receivables": 164820000, "inventory": 209190000, "other_current_assets": null, "total_current_assets": 426640000, "net_ppe": null, "goodwill": 356360000, "intangible_assets": 161080000, "goodwill_and_intangibles": 517440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 897540000, "total_assets": 1324180000, "short_term_debt": 8039999, "accounts_payable": 91050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159430000, "long_term_debt": 398120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 497450000, "total_liabilities": 656880000, "total_debt": 406159999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21670000, "total_equity": 667300000, "shares_outstanding": 40573108, "operating_cash_flow": 27080000, "stock_based_compensation": -1090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15080000, "dividends_paid": 1650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15840000, "free_cash_flow": 42060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-560000", "ebitda": "21780000", "netIncome": "5640000", "grossProfit": "22460000", "depreciation": "None", "totalRevenue": "149730000", "costOfRevenue": "127270000", "interestIncome": "None", "incomeBeforeTax": "-4810000", "interestExpense": "4550000", "operatingIncome": "-560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1290000", "reportedCurrency": "USD", "netInterestIncome": "-4550000", "nonInterestIncome": "None", "operatingExpenses": "23020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22340000", "sellingGeneralAndAdministrative": "32150000", "netIncomeFromContinuingOperations": "5640000" }, "balance": { "goodwill": "356360000", "inventory": "209190000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1324180000", "longTermDebt": "398120000", "shortTermDebt": "8039999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161080000", "reportedCurrency": "USD", "retainedEarnings": "21670000", "totalLiabilities": "656880000", "otherCurrentAssets": "29560000", "totalCurrentAssets": "426640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "897540000", "currentAccountsPayable": "91050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442840000", "totalShareholderEquity": "667300000", "capitalLeaseObligations": "44720000", "otherCurrentLiabilities": "52980000", "totalCurrentLiabilities": "159430000", "otherNonCurrentLiabilities": "42540000", "totalNonCurrentLiabilities": "497450000", "cashAndShortTermInvestments": "23070000", "commonStockSharesOutstanding": "40573108", "intangibleAssetsExcludingGoodwill": "161080000", "cashAndCashEquivalentsAtCarryingValue": "23070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5640000", "profitLoss": "None", "dividendPayout": "1650000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1850000", "operatingCashflow": "27080000", "capitalExpenditures": "14980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15840000", "cashflowFromInvestment": "-15080000", "stockBasedCompensation": "-1090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-140000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 229360000, "cost_of_revenue": 181340000, "gross_profit": 48020000, "ebit": 7240000, "ebitda": 21390000, "pretax_income": 3390000, "tax_provision": 860000, "net_income": 2530000, "net_income_to_common": 2530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26910000, "total_current_assets": 435340000, "total_assets": 1367830000, "short_term_debt": 7980000, "long_term_debt": 409870000, "total_debt": 417850000, "total_liabilities": 685080000, "total_equity": 682750000, "shares_outstanding": 40946571, "goodwill_and_intangibles": 533750000 }, "cash_flow": { "operating_cash_flow": 22030000, "capital_expenditure": 11870000, "free_cash_flow": 33900000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186871, "ticker_id": 8615, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7240000", "ebitda": "21390000", "netIncome": "2530000", "grossProfit": "48020000", "depreciation": "None", "totalRevenue": "229360000", "costOfRevenue": "181340000", "interestIncome": "None", "incomeBeforeTax": "3390000", "interestExpense": "4860000", "operatingIncome": "7240000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "860000", "reportedCurrency": "USD", "netInterestIncome": "-4860000", "nonInterestIncome": "None", "operatingExpenses": "40780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14150000", "sellingGeneralAndAdministrative": "44460000", "netIncomeFromContinuingOperations": "2530000" }, "balance": { "goodwill": "365100000", "inventory": "213880000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1367830000", "longTermDebt": "409870000", "shortTermDebt": "7980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "168650000", "reportedCurrency": "USD", "retainedEarnings": "17680000", "totalLiabilities": "685080000", "otherCurrentAssets": "31290000", "totalCurrentAssets": "435340000", "currentLongTermDebt": "80000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "932490000", "currentAccountsPayable": "80800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "456500000", "totalShareholderEquity": "682750000", "capitalLeaseObligations": "46550000", "otherCurrentLiabilities": "65210000", "totalCurrentLiabilities": "153990000", "otherNonCurrentLiabilities": "55750000", "totalNonCurrentLiabilities": "531090000", "cashAndShortTermInvestments": "26910000", "commonStockSharesOutstanding": "40946571", "intangibleAssetsExcludingGoodwill": "168650000", "cashAndCashEquivalentsAtCarryingValue": "26910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2530000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4740000", "operatingCashflow": "22030000", "capitalExpenditures": "11870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22130000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "1630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229360000, "cost_of_revenue": 181340000, "gross_profit": 48020000, "research_and_development": null, "selling_general_admin": 44460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7240000, "depreciation_amortisation": 14150000, "ebitda": 21390000, "interest_expense": 4860000, "interest_income": null, "other_non_operating": null, "pretax_income": 3390000, "tax_provision": 860000, "effective_tax_rate": null, "net_income": 2530000, "net_income_continuing_ops": 2530000, "net_income_to_common": 2530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26910000, "short_term_investments": null, "net_receivables": 163260000, "inventory": 213880000, "other_current_assets": null, "total_current_assets": 435340000, "net_ppe": null, "goodwill": 365100000, "intangible_assets": 168650000, "goodwill_and_intangibles": 533750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 932490000, "total_assets": 1367830000, "short_term_debt": 7980000, "accounts_payable": 80800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153990000, "long_term_debt": 409870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 531090000, "total_liabilities": 685080000, "total_debt": 417850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17680000, "total_equity": 682750000, "shares_outstanding": 40946571, "operating_cash_flow": 22030000, "stock_based_compensation": 1630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8000000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22130000, "free_cash_flow": 33900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7240000", "ebitda": "21390000", "netIncome": "2530000", "grossProfit": "48020000", "depreciation": "None", "totalRevenue": "229360000", "costOfRevenue": "181340000", "interestIncome": "None", "incomeBeforeTax": "3390000", "interestExpense": "4860000", "operatingIncome": "7240000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "860000", "reportedCurrency": "USD", "netInterestIncome": "-4860000", "nonInterestIncome": "None", "operatingExpenses": "40780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14150000", "sellingGeneralAndAdministrative": "44460000", "netIncomeFromContinuingOperations": "2530000" }, "balance": { "goodwill": "365100000", "inventory": "213880000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1367830000", "longTermDebt": "409870000", "shortTermDebt": "7980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "168650000", "reportedCurrency": "USD", "retainedEarnings": "17680000", "totalLiabilities": "685080000", "otherCurrentAssets": "31290000", "totalCurrentAssets": "435340000", "currentLongTermDebt": "80000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "932490000", "currentAccountsPayable": "80800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "456500000", "totalShareholderEquity": "682750000", "capitalLeaseObligations": "46550000", "otherCurrentLiabilities": "65210000", "totalCurrentLiabilities": "153990000", "otherNonCurrentLiabilities": "55750000", "totalNonCurrentLiabilities": "531090000", "cashAndShortTermInvestments": "26910000", "commonStockSharesOutstanding": "40946571", "intangibleAssetsExcludingGoodwill": "168650000", "cashAndCashEquivalentsAtCarryingValue": "26910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2530000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4740000", "operatingCashflow": "22030000", "capitalExpenditures": "11870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22130000", "cashflowFromInvestment": "-8000000", "stockBasedCompensation": "1630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 240500000, "cost_of_revenue": 190120000, "gross_profit": 50380000, "ebit": 17850000, "ebitda": 32090000, "pretax_income": 12670000, "tax_provision": 1730000, "net_income": 10940000, "net_income_to_common": 10940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35010000, "total_current_assets": 438900000, "total_assets": 1365840000, "short_term_debt": 7890000, "long_term_debt": 427360000, "total_debt": 435250000, "total_liabilities": 689910000, "total_equity": 675930000, "shares_outstanding": 40999038, "goodwill_and_intangibles": 531590000 }, "cash_flow": { "operating_cash_flow": 18360000, "capital_expenditure": 10860000, "free_cash_flow": 29220000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186872, "ticker_id": 8615, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17850000", "ebitda": "32090000", "netIncome": "10940000", "grossProfit": "50380000", "depreciation": "None", "totalRevenue": "240500000", "costOfRevenue": "190120000", "interestIncome": "None", "incomeBeforeTax": "12670000", "interestExpense": "5220000", "operatingIncome": "17850000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1730000", "reportedCurrency": "USD", "netInterestIncome": "-5220000", "nonInterestIncome": "None", "operatingExpenses": "32530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14240000", "sellingGeneralAndAdministrative": "36160000", "netIncomeFromContinuingOperations": "10940000" }, "balance": { "goodwill": "360370000", "inventory": "208620000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1365840000", "longTermDebt": "427360000", "shortTermDebt": "7890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "171220000", "reportedCurrency": "USD", "retainedEarnings": "16870000", "totalLiabilities": "689910000", "otherCurrentAssets": "25610000", "totalCurrentAssets": "438900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "926940000", "currentAccountsPayable": "90650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471320000", "totalShareholderEquity": "675930000", "capitalLeaseObligations": "43960000", "otherCurrentLiabilities": "57150000", "totalCurrentLiabilities": "155690000", "otherNonCurrentLiabilities": "43840000", "totalNonCurrentLiabilities": "534220000", "cashAndShortTermInvestments": "35010000", "commonStockSharesOutstanding": "40999038", "intangibleAssetsExcludingGoodwill": "171220000", "cashAndCashEquivalentsAtCarryingValue": "35010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10940000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4050000", "operatingCashflow": "18360000", "capitalExpenditures": "10860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3080000", "cashflowFromInvestment": "-10740000", "stockBasedCompensation": "1850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240500000, "cost_of_revenue": 190120000, "gross_profit": 50380000, "research_and_development": null, "selling_general_admin": 36160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17850000, "depreciation_amortisation": 14240000, "ebitda": 32090000, "interest_expense": 5220000, "interest_income": null, "other_non_operating": null, "pretax_income": 12670000, "tax_provision": 1730000, "effective_tax_rate": null, "net_income": 10940000, "net_income_continuing_ops": 10940000, "net_income_to_common": 10940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35010000, "short_term_investments": null, "net_receivables": 169660000, "inventory": 208620000, "other_current_assets": null, "total_current_assets": 438900000, "net_ppe": null, "goodwill": 360370000, "intangible_assets": 171220000, "goodwill_and_intangibles": 531590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 926940000, "total_assets": 1365840000, "short_term_debt": 7890000, "accounts_payable": 90650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155690000, "long_term_debt": 427360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534220000, "total_liabilities": 689910000, "total_debt": 435250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16870000, "total_equity": 675930000, "shares_outstanding": 40999038, "operating_cash_flow": 18360000, "stock_based_compensation": 1850000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10740000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3080000, "free_cash_flow": 29220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17850000", "ebitda": "32090000", "netIncome": "10940000", "grossProfit": "50380000", "depreciation": "None", "totalRevenue": "240500000", "costOfRevenue": "190120000", "interestIncome": "None", "incomeBeforeTax": "12670000", "interestExpense": "5220000", "operatingIncome": "17850000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1730000", "reportedCurrency": "USD", "netInterestIncome": "-5220000", "nonInterestIncome": "None", "operatingExpenses": "32530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14240000", "sellingGeneralAndAdministrative": "36160000", "netIncomeFromContinuingOperations": "10940000" }, "balance": { "goodwill": "360370000", "inventory": "208620000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1365840000", "longTermDebt": "427360000", "shortTermDebt": "7890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "171220000", "reportedCurrency": "USD", "retainedEarnings": "16870000", "totalLiabilities": "689910000", "otherCurrentAssets": "25610000", "totalCurrentAssets": "438900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "926940000", "currentAccountsPayable": "90650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471320000", "totalShareholderEquity": "675930000", "capitalLeaseObligations": "43960000", "otherCurrentLiabilities": "57150000", "totalCurrentLiabilities": "155690000", "otherNonCurrentLiabilities": "43840000", "totalNonCurrentLiabilities": "534220000", "cashAndShortTermInvestments": "35010000", "commonStockSharesOutstanding": "40999038", "intangibleAssetsExcludingGoodwill": "171220000", "cashAndCashEquivalentsAtCarryingValue": "35010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10940000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4050000", "operatingCashflow": "18360000", "capitalExpenditures": "10860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3080000", "cashflowFromInvestment": "-10740000", "stockBasedCompensation": "1850000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3530000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 227100000, "cost_of_revenue": 178040000, "gross_profit": 49060000, "ebit": 12440000, "ebitda": 26630000, "pretax_income": 7190000, "tax_provision": 2049999, "net_income": 5140000, "net_income_to_common": 5140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30470000, "total_current_assets": 427730000, "total_assets": 1364480000, "short_term_debt": 8029999, "long_term_debt": 424930000, "total_debt": 432959999, "total_liabilities": 691260000, "total_equity": 673220000, "shares_outstanding": 41322014, "goodwill_and_intangibles": 537000000 }, "cash_flow": { "operating_cash_flow": -3690000, "capital_expenditure": 13250000, "free_cash_flow": 9560000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186873, "ticker_id": 8615, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12440000", "ebitda": "26630000", "netIncome": "5140000", "grossProfit": "49060000", "depreciation": "None", "totalRevenue": "227100000", "costOfRevenue": "178040000", "interestIncome": "None", "incomeBeforeTax": "7190000", "interestExpense": "4930000", "operatingIncome": "12440000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2049999", "reportedCurrency": "USD", "netInterestIncome": "-4930000", "nonInterestIncome": "None", "operatingExpenses": "36620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14190000", "sellingGeneralAndAdministrative": "40270000", "netIncomeFromContinuingOperations": "5140000" }, "balance": { "goodwill": "361260000", "inventory": "206260000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1364480000", "longTermDebt": "424930000", "shortTermDebt": "8029999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "175740000", "reportedCurrency": "USD", "retainedEarnings": "7630000", "totalLiabilities": "691260000", "otherCurrentAssets": "28350000", "totalCurrentAssets": "427730000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "936750000", "currentAccountsPayable": "82250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "470910000", "totalShareholderEquity": "673220000", "capitalLeaseObligations": "45980000", "otherCurrentLiabilities": "66510000", "totalCurrentLiabilities": "156790000", "otherNonCurrentLiabilities": "45470000", "totalNonCurrentLiabilities": "534470000", "cashAndShortTermInvestments": "30470000", "commonStockSharesOutstanding": "41322014", "intangibleAssetsExcludingGoodwill": "175740000", "cashAndCashEquivalentsAtCarryingValue": "30470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5140000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14260000", "operatingCashflow": "-3690000", "capitalExpenditures": "13250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12410000", "cashflowFromInvestment": "-13140000", "stockBasedCompensation": "4570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227100000, "cost_of_revenue": 178040000, "gross_profit": 49060000, "research_and_development": null, "selling_general_admin": 40270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12440000, "depreciation_amortisation": 14190000, "ebitda": 26630000, "interest_expense": 4930000, "interest_income": null, "other_non_operating": null, "pretax_income": 7190000, "tax_provision": 2049999, "effective_tax_rate": null, "net_income": 5140000, "net_income_continuing_ops": 5140000, "net_income_to_common": 5140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30470000, "short_term_investments": null, "net_receivables": 162650000, "inventory": 206260000, "other_current_assets": null, "total_current_assets": 427730000, "net_ppe": null, "goodwill": 361260000, "intangible_assets": 175740000, "goodwill_and_intangibles": 537000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 936750000, "total_assets": 1364480000, "short_term_debt": 8029999, "accounts_payable": 82250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156790000, "long_term_debt": 424930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534470000, "total_liabilities": 691260000, "total_debt": 432959999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7630000, "total_equity": 673220000, "shares_outstanding": 41322014, "operating_cash_flow": -3690000, "stock_based_compensation": 4570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13140000, "dividends_paid": 1660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12410000, "free_cash_flow": 9560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12440000", "ebitda": "26630000", "netIncome": "5140000", "grossProfit": "49060000", "depreciation": "None", "totalRevenue": "227100000", "costOfRevenue": "178040000", "interestIncome": "None", "incomeBeforeTax": "7190000", "interestExpense": "4930000", "operatingIncome": "12440000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2049999", "reportedCurrency": "USD", "netInterestIncome": "-4930000", "nonInterestIncome": "None", "operatingExpenses": "36620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14190000", "sellingGeneralAndAdministrative": "40270000", "netIncomeFromContinuingOperations": "5140000" }, "balance": { "goodwill": "361260000", "inventory": "206260000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1364480000", "longTermDebt": "424930000", "shortTermDebt": "8029999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "175740000", "reportedCurrency": "USD", "retainedEarnings": "7630000", "totalLiabilities": "691260000", "otherCurrentAssets": "28350000", "totalCurrentAssets": "427730000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "936750000", "currentAccountsPayable": "82250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "470910000", "totalShareholderEquity": "673220000", "capitalLeaseObligations": "45980000", "otherCurrentLiabilities": "66510000", "totalCurrentLiabilities": "156790000", "otherNonCurrentLiabilities": "45470000", "totalNonCurrentLiabilities": "534470000", "cashAndShortTermInvestments": "30470000", "commonStockSharesOutstanding": "41322014", "intangibleAssetsExcludingGoodwill": "175740000", "cashAndCashEquivalentsAtCarryingValue": "30470000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5140000", "profitLoss": "None", "dividendPayout": "1660000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14260000", "operatingCashflow": "-3690000", "capitalExpenditures": "13250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12410000", "cashflowFromInvestment": "-13140000", "stockBasedCompensation": "4570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 209560000, "cost_of_revenue": 166470000, "gross_profit": 43090000, "ebit": 16900000, "ebitda": 30850000, "pretax_income": 8430000, "tax_provision": 490000, "net_income": 7940000, "net_income_to_common": 7940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34890000, "total_current_assets": 397380000, "total_assets": 1341660000, "short_term_debt": 7900000, "long_term_debt": 395660000, "total_debt": 403560000, "total_liabilities": 658710000, "total_equity": 682950000, "shares_outstanding": 41620790, "goodwill_and_intangibles": 544790000 }, "cash_flow": { "operating_cash_flow": 30590000, "capital_expenditure": 19250000, "free_cash_flow": 49840000, "dividends_paid": 1680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186874, "ticker_id": 8615, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16900000", "ebitda": "30850000", "netIncome": "7940000", "grossProfit": "43090000", "depreciation": "None", "totalRevenue": "209560000", "costOfRevenue": "166470000", "interestIncome": "None", "incomeBeforeTax": "8430000", "interestExpense": "4300000", "operatingIncome": "16900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "490000", "reportedCurrency": "USD", "netInterestIncome": "-4300000", "nonInterestIncome": "None", "operatingExpenses": "26190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13950000", "sellingGeneralAndAdministrative": "30170000", "netIncomeFromContinuingOperations": "7940000" }, "balance": { "goodwill": "363770000", "inventory": "192450000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1341660000", "longTermDebt": "395660000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "181020000", "reportedCurrency": "USD", "retainedEarnings": "4230000", "totalLiabilities": "658710000", "otherCurrentAssets": "22010000", "totalCurrentAssets": "397380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944280000", "currentAccountsPayable": "91910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443250000", "totalShareholderEquity": "682950000", "capitalLeaseObligations": "47590000", "otherCurrentLiabilities": "59640000", "totalCurrentLiabilities": "159450000", "otherNonCurrentLiabilities": "40620000", "totalNonCurrentLiabilities": "499260000", "cashAndShortTermInvestments": "34890000", "commonStockSharesOutstanding": "41620790", "intangibleAssetsExcludingGoodwill": "181020000", "cashAndCashEquivalentsAtCarryingValue": "34890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7940000", "profitLoss": "None", "dividendPayout": "1680000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8870000", "operatingCashflow": "30590000", "capitalExpenditures": "19250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7760000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209560000, "cost_of_revenue": 166470000, "gross_profit": 43090000, "research_and_development": null, "selling_general_admin": 30170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16900000, "depreciation_amortisation": 13950000, "ebitda": 30850000, "interest_expense": 4300000, "interest_income": null, "other_non_operating": null, "pretax_income": 8430000, "tax_provision": 490000, "effective_tax_rate": null, "net_income": 7940000, "net_income_continuing_ops": 7940000, "net_income_to_common": 7940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34890000, "short_term_investments": null, "net_receivables": 148030000, "inventory": 192450000, "other_current_assets": null, "total_current_assets": 397380000, "net_ppe": null, "goodwill": 363770000, "intangible_assets": 181020000, "goodwill_and_intangibles": 544790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 944280000, "total_assets": 1341660000, "short_term_debt": 7900000, "accounts_payable": 91910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159450000, "long_term_debt": 395660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 499260000, "total_liabilities": 658710000, "total_debt": 403560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4230000, "total_equity": 682950000, "shares_outstanding": 41620790, "operating_cash_flow": 30590000, "stock_based_compensation": 350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22600000, "dividends_paid": 1680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7760000, "free_cash_flow": 49840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16900000", "ebitda": "30850000", "netIncome": "7940000", "grossProfit": "43090000", "depreciation": "None", "totalRevenue": "209560000", "costOfRevenue": "166470000", "interestIncome": "None", "incomeBeforeTax": "8430000", "interestExpense": "4300000", "operatingIncome": "16900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "490000", "reportedCurrency": "USD", "netInterestIncome": "-4300000", "nonInterestIncome": "None", "operatingExpenses": "26190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13950000", "sellingGeneralAndAdministrative": "30170000", "netIncomeFromContinuingOperations": "7940000" }, "balance": { "goodwill": "363770000", "inventory": "192450000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1341660000", "longTermDebt": "395660000", "shortTermDebt": "7900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "181020000", "reportedCurrency": "USD", "retainedEarnings": "4230000", "totalLiabilities": "658710000", "otherCurrentAssets": "22010000", "totalCurrentAssets": "397380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944280000", "currentAccountsPayable": "91910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443250000", "totalShareholderEquity": "682950000", "capitalLeaseObligations": "47590000", "otherCurrentLiabilities": "59640000", "totalCurrentLiabilities": "159450000", "otherNonCurrentLiabilities": "40620000", "totalNonCurrentLiabilities": "499260000", "cashAndShortTermInvestments": "34890000", "commonStockSharesOutstanding": "41620790", "intangibleAssetsExcludingGoodwill": "181020000", "cashAndCashEquivalentsAtCarryingValue": "34890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7940000", "profitLoss": "None", "dividendPayout": "1680000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8870000", "operatingCashflow": "30590000", "capitalExpenditures": "19250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7760000", "cashflowFromInvestment": "-22600000", "stockBasedCompensation": "350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5450000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 235340000, "cost_of_revenue": 181030000, "gross_profit": 54310000, "ebit": 26340000, "ebitda": 40240000, "pretax_income": 19690000, "tax_provision": 3200000, "net_income": 16490000, "net_income_to_common": 16490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34660000, "total_current_assets": 407420000, "total_assets": 1341960000, "short_term_debt": 8780000, "long_term_debt": 395420000, "total_debt": 404200000, "total_liabilities": 666970000, "total_equity": 674990000, "shares_outstanding": 41673381, "goodwill_and_intangibles": 543290000 }, "cash_flow": { "operating_cash_flow": 31380000, "capital_expenditure": 10010000, "free_cash_flow": 41390000, "dividends_paid": 1680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186876, "ticker_id": 8615, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26340000", "ebitda": "40240000", "netIncome": "16490000", "grossProfit": "54310000", "depreciation": "None", "totalRevenue": "235340000", "costOfRevenue": "181030000", "interestIncome": "None", "incomeBeforeTax": "19690000", "interestExpense": "3950000", "operatingIncome": "26340000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-3950000", "nonInterestIncome": "None", "operatingExpenses": "27970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13900000", "sellingGeneralAndAdministrative": "32290000", "netIncomeFromContinuingOperations": "16490000" }, "balance": { "goodwill": "358780000", "inventory": "182330000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1341960000", "longTermDebt": "395420000", "shortTermDebt": "8780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "184510000", "reportedCurrency": "USD", "retainedEarnings": "-3710000", "totalLiabilities": "666970000", "otherCurrentAssets": "24610000", "totalCurrentAssets": "407420000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "934540000", "currentAccountsPayable": "81530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445350000", "totalShareholderEquity": "674990000", "capitalLeaseObligations": "49930000", "otherCurrentLiabilities": "67240000", "totalCurrentLiabilities": "157550000", "otherNonCurrentLiabilities": "46580000", "totalNonCurrentLiabilities": "509420000", "cashAndShortTermInvestments": "34660000", "commonStockSharesOutstanding": "41673381", "intangibleAssetsExcludingGoodwill": "184510000", "cashAndCashEquivalentsAtCarryingValue": "34660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16490000", "profitLoss": "None", "dividendPayout": "1680000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "31380000", "capitalExpenditures": "10010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23320000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "3140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235340000, "cost_of_revenue": 181030000, "gross_profit": 54310000, "research_and_development": null, "selling_general_admin": 32290000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26340000, "depreciation_amortisation": 13900000, "ebitda": 40240000, "interest_expense": 3950000, "interest_income": null, "other_non_operating": null, "pretax_income": 19690000, "tax_provision": 3200000, "effective_tax_rate": null, "net_income": 16490000, "net_income_continuing_ops": 16490000, "net_income_to_common": 16490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34660000, "short_term_investments": null, "net_receivables": 165820000, "inventory": 182330000, "other_current_assets": null, "total_current_assets": 407420000, "net_ppe": null, "goodwill": 358780000, "intangible_assets": 184510000, "goodwill_and_intangibles": 543290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 934540000, "total_assets": 1341960000, "short_term_debt": 8780000, "accounts_payable": 81530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157550000, "long_term_debt": 395420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 509420000, "total_liabilities": 666970000, "total_debt": 404200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3710000, "total_equity": 674990000, "shares_outstanding": 41673381, "operating_cash_flow": 31380000, "stock_based_compensation": 3140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15300000, "dividends_paid": 1680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23320000, "free_cash_flow": 41390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26340000", "ebitda": "40240000", "netIncome": "16490000", "grossProfit": "54310000", "depreciation": "None", "totalRevenue": "235340000", "costOfRevenue": "181030000", "interestIncome": "None", "incomeBeforeTax": "19690000", "interestExpense": "3950000", "operatingIncome": "26340000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3200000", "reportedCurrency": "USD", "netInterestIncome": "-3950000", "nonInterestIncome": "None", "operatingExpenses": "27970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13900000", "sellingGeneralAndAdministrative": "32290000", "netIncomeFromContinuingOperations": "16490000" }, "balance": { "goodwill": "358780000", "inventory": "182330000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1341960000", "longTermDebt": "395420000", "shortTermDebt": "8780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "184510000", "reportedCurrency": "USD", "retainedEarnings": "-3710000", "totalLiabilities": "666970000", "otherCurrentAssets": "24610000", "totalCurrentAssets": "407420000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "934540000", "currentAccountsPayable": "81530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445350000", "totalShareholderEquity": "674990000", "capitalLeaseObligations": "49930000", "otherCurrentLiabilities": "67240000", "totalCurrentLiabilities": "157550000", "otherNonCurrentLiabilities": "46580000", "totalNonCurrentLiabilities": "509420000", "cashAndShortTermInvestments": "34660000", "commonStockSharesOutstanding": "41673381", "intangibleAssetsExcludingGoodwill": "184510000", "cashAndCashEquivalentsAtCarryingValue": "34660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16490000", "profitLoss": "None", "dividendPayout": "1680000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "31380000", "capitalExpenditures": "10010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23320000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "3140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "income_statement": { "revenue": 233190000, "cost_of_revenue": 179440000, "gross_profit": 53750000, "ebit": 23760000, "ebitda": 40150000, "pretax_income": 16250000, "tax_provision": 5230000, "net_income": 11020000, "net_income_to_common": 11020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41900000, "total_current_assets": 409940000, "total_assets": 1356360000, "short_term_debt": 8910000, "long_term_debt": 417020000, "total_debt": 425930000, "total_liabilities": 694000000, "total_equity": 662360000, "shares_outstanding": 41645184, "goodwill_and_intangibles": 553480000 }, "cash_flow": { "operating_cash_flow": 16500000, "capital_expenditure": 10140000, "free_cash_flow": 26640000, "dividends_paid": 1680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186877, "ticker_id": 8615, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:59:08.832112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23760000", "ebitda": "40150000", "netIncome": "11020000", "grossProfit": "53750000", "depreciation": "None", "totalRevenue": "233190000", "costOfRevenue": "179440000", "interestIncome": "None", "incomeBeforeTax": "16250000", "interestExpense": "3970000", "operatingIncome": "23760000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5230000", "reportedCurrency": "USD", "netInterestIncome": "-3970000", "nonInterestIncome": "None", "operatingExpenses": "29990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "160000", "costofGoodsAndServicesSold": "179440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16390000", "sellingGeneralAndAdministrative": "34470000", "netIncomeFromContinuingOperations": "11020000" }, "balance": { "goodwill": "362800000", "inventory": "182520000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1356360000", "longTermDebt": "417020000", "shortTermDebt": "8910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "190680000", "reportedCurrency": "USD", "retainedEarnings": "-20200000", "totalLiabilities": "694000000", "otherCurrentAssets": "20720000", "totalCurrentAssets": "409940000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946420000", "currentAccountsPayable": "83780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "318630000", "shortLongTermDebtTotal": "465780000", "totalShareholderEquity": "662360000", "capitalLeaseObligations": "48760000", "otherCurrentLiabilities": "58930000", "totalCurrentLiabilities": "151620000", "otherNonCurrentLiabilities": "58630000", "totalNonCurrentLiabilities": "542380000", "cashAndShortTermInvestments": "41900000", "commonStockSharesOutstanding": "41645184", "intangibleAssetsExcludingGoodwill": "190680000", "cashAndCashEquivalentsAtCarryingValue": "41900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11020000", "profitLoss": "None", "dividendPayout": "1680000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4090000", "operatingCashflow": "16500000", "capitalExpenditures": "10140000", "changeInReceivables": "-8200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17460000", "cashflowFromInvestment": "-43950000", "stockBasedCompensation": "3240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9990000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233190000, "cost_of_revenue": 179440000, "gross_profit": 53750000, "research_and_development": null, "selling_general_admin": 34470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23760000, "depreciation_amortisation": 16390000, "ebitda": 40150000, "interest_expense": 3970000, "interest_income": null, "other_non_operating": null, "pretax_income": 16250000, "tax_provision": 5230000, "effective_tax_rate": null, "net_income": 11020000, "net_income_continuing_ops": 11020000, "net_income_to_common": 11020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41900000, "short_term_investments": null, "net_receivables": 164800000, "inventory": 182520000, "other_current_assets": null, "total_current_assets": 409940000, "net_ppe": null, "goodwill": 362800000, "intangible_assets": 190680000, "goodwill_and_intangibles": 553480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 946420000, "total_assets": 1356360000, "short_term_debt": 8910000, "accounts_payable": 83780000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151620000, "long_term_debt": 417020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542380000, "total_liabilities": 694000000, "total_debt": 425930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20200000, "total_equity": 662360000, "shares_outstanding": 41645184, "operating_cash_flow": 16500000, "stock_based_compensation": 3240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43950000, "dividends_paid": 1680000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17460000, "free_cash_flow": 26640000, "net_change_in_cash": -9990000 }, "raw_data": { "income": { "ebit": "23760000", "ebitda": "40150000", "netIncome": "11020000", "grossProfit": "53750000", "depreciation": "None", "totalRevenue": "233190000", "costOfRevenue": "179440000", "interestIncome": "None", "incomeBeforeTax": "16250000", "interestExpense": "3970000", "operatingIncome": "23760000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5230000", "reportedCurrency": "USD", "netInterestIncome": "-3970000", "nonInterestIncome": "None", "operatingExpenses": "29990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "160000", "costofGoodsAndServicesSold": "179440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16390000", "sellingGeneralAndAdministrative": "34470000", "netIncomeFromContinuingOperations": "11020000" }, "balance": { "goodwill": "362800000", "inventory": "182520000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "1356360000", "longTermDebt": "417020000", "shortTermDebt": "8910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "190680000", "reportedCurrency": "USD", "retainedEarnings": "-20200000", "totalLiabilities": "694000000", "otherCurrentAssets": "20720000", "totalCurrentAssets": "409940000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946420000", "currentAccountsPayable": "83780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "318630000", "shortLongTermDebtTotal": "465780000", "totalShareholderEquity": "662360000", "capitalLeaseObligations": "48760000", "otherCurrentLiabilities": "58930000", "totalCurrentLiabilities": "151620000", "otherNonCurrentLiabilities": "58630000", "totalNonCurrentLiabilities": "542380000", "cashAndShortTermInvestments": "41900000", "commonStockSharesOutstanding": "41645184", "intangibleAssetsExcludingGoodwill": "190680000", "cashAndCashEquivalentsAtCarryingValue": "41900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11020000", "profitLoss": "None", "dividendPayout": "1680000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4090000", "operatingCashflow": "16500000", "capitalExpenditures": "10140000", "changeInReceivables": "-8200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17460000", "cashflowFromInvestment": "-43950000", "stockBasedCompensation": "3240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1680000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9990000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16390000", "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" } ], "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" ] } } }