{ "ticker": { "uuid": "1db5f50d-21c5-4892-99a2-362f1c2a3694", "symbol": "AESI", "name": "Atlas Energy Solutions Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1db5f50d-21c5-4892-99a2-362f1c2a3694/", "api_url": "https://sharemaestro.com/factors/api/tickers/1db5f50d-21c5-4892-99a2-362f1c2a3694/" }, "ticker_metadata": { "id": 101, "uuid": "1db5f50d-21c5-4892-99a2-362f1c2a3694", "symbol": "AESI", "name": "Atlas Energy Solutions Inc.", "asset_type": "equity", "market_cap": 2084674000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Atlas Energy Solutions Inc. provides proppant and logistics services to the oil and natural gas industry within the Permian Basin of West Texas and New Mexico. The company is headquartered in Austin, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1db5f50d-21c5-4892-99a2-362f1c2a3694", "symbol": "AESI", "name": "Atlas Energy Solutions Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1db5f50d-21c5-4892-99a2-362f1c2a3694/", "api_url": "https://sharemaestro.com/factors/api/tickers/1db5f50d-21c5-4892-99a2-362f1c2a3694/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.69, "quality": 0.11, "momentum": 0.79, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 16.68, "market_cap": 2078761680, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0515, "shareholder_yield": 0.0298, "roe": -0.0845, "piotroski_f_score": 3, "momentum_12_1": 0.4576, "volatility_252d": 0.6668 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:04.935264+00:00", "batch_id": "" }, "size": { "price_close": 16.68, "market_cap": 2078761680, "market_cap_usd": 2078761680, "enterprise_value": 2674128680, "shares_outstanding": 124626000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7784, "ptbv_ratio": 2.4756, "ps_ratio": 1.955, "pcf_ratio": 14.4567, "pfcf_ratio": 7.7292, "ev_ebitda": 19.409, "ev_ebit": -43.5292, "ev_sales": 2.5149, "ev_fcf": 9.9429, "earnings_yield": null, "fcf_yield": 0.1006, "price_to_sales": 1.955, "price_to_book": 1.7784, "price_to_cashflow": 14.4567, "ebitda_to_ev": 0.0515, "sales_yield": 0.3976 }, "yield": { "dividend_yield": 0.0298, "buyback_yield": 0, "shareholder_yield": 0.0298, "debt_paydown_yield": null, "total_yield": 0.0298 }, "quality": { "gross_margin": 0.0745, "operating_margin": -0.0578, "net_margin": -0.0929, "ebitda_margin": 0.1296, "fcf_margin": 0.2529, "roe": -0.0845, "roa": -0.043, "roic": -0.0261, "roc_greenblatt": null, "asset_turnover": 0.4626, "cash_conversion": -2.7225, "accruals_ratio": -0.1055, "sbc_to_revenue": 0.0331, "piotroski_f_score": 3, "altman_z_score": 1.445, "earnings_stability_5y": 2.6754, "revenue_stability_5y": 0.7157, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0344, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9665, "net_debt_to_ebitda": 4.3212, "debt_to_assets": 0.2763, "interest_coverage": -0.9956, "current_ratio": 1.174, "quick_ratio": 0.9431, "net_debt": 595367000, "local_beta": 0.0029, "volatility_252d": 0.6668, "volatility_60d": 1.5961, "max_drawdown_12m": -0.4314, "risk_adjusted_momentum": 0.6862 }, "growth": { "revenue_growth_1y": -0.0841, "revenue_growth_3y_cagr": 0.3141, "revenue_growth_5y_cagr": 0.5785, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5023, "book_value_growth_1y": 0.04, "revenue_growth": -0.0841, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1085, "price_return_3m": 0.4148, "price_return_6m": 0.6764, "price_return_9m": 0.5459, "price_return_12m": 0.2994, "price_return_12m_ex1m": 0.4576, "momentum_6m": 0.6764, "momentum_12m": 0.2994, "momentum_12_1": 0.4576, "distance_from_52w_high": -0.1253, "distance_from_52w_low": 1.0466, "relative_strength": 0.1995 }, "raw_ttm": { "revenue_ttm": 1063302000, "gross_profit_ttm": 79183001, "ebit_ttm": -61433000, "ebitda_ttm": 137778000, "net_income_ttm": -98787000, "eps_diluted_ttm": -0.7927, "operating_cash_flow_ttm": 143792000, "capital_expenditure_ttm": 125157000, "fcf_ttm": 268949000, "dividends_paid_ttm": 61846000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61702000, "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_current_liabilities": 286117000, "net_ppe": null, "total_assets": 2298578000, "total_debt": 635147000, "total_equity": 1168875000, "net_working_capital": 88107000, "book_value_per_share": 9.3791, "retained_earnings": -97568000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 839689000, "tangible_book_per_share": 6.7377 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 49, "rank_ps": 47, "rank_pcf": 63, "rank_ev_ebitda": 76, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 40, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 79, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 94, "rank_fcf_margin": 37, "rank_piotroski": 88, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34 }, "composites": { "value_composite": 31, "quality_composite": 89, "momentum_composite": 21, "growth_composite": 84, "yield_composite": 18, "svqf_composite": 25, "vc1_composite": 73, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.2755, "os_score": 0.67, "value_percentile": 0.69, "quality_percentile": 0.11, "momentum_percentile": 0.79, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3566, "ticker_id": 101, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:04.935264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.68, "market_cap": 2078761680, "market_cap_usd": 2078761680, "enterprise_value": 2674128680, "shares_outstanding": 124626000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.77842941, "ptbv_ratio": 2.47563286, "ps_ratio": 1.9550059, "pcf_ratio": 14.45672694, "pfcf_ratio": 7.72920398, "ev_ebitda": 19.40896718, "ev_ebit": -43.5291892, "ev_sales": 2.51492867, "ev_fcf": 9.94288389, "earnings_yield": null, "fcf_yield": 0.10057444, "dividend_yield": 0.02975137, "buyback_yield": 0, "shareholder_yield": 0.02975137, "debt_paydown_yield": null, "total_yield": 0.02975137, "gross_margin": 0.07446897, "operating_margin": -0.05777568, "net_margin": -0.09290587, "ebitda_margin": 0.12957561, "fcf_margin": 0.25293755, "roe": -0.0845146, "roa": -0.04297744, "roic": -0.02611589, "roc_greenblatt": null, "asset_turnover": 0.46259122, "cash_conversion": -2.7225141, "accruals_ratio": -0.10553438, "sbc_to_revenue": 0.03305834, "debt_to_equity": 0.96648743, "net_debt_to_ebitda": 4.32120513, "debt_to_assets": 0.27632171, "interest_coverage": -0.99564034, "current_ratio": 1.17398477, "quick_ratio": 0.94305127, "net_debt": 595367000, "revenue_growth_1y": -0.08405599, "revenue_growth_3y_cagr": 0.31405251, "revenue_growth_5y_cagr": 0.57848626, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.50225416, "book_value_growth_1y": 0.03998679, "piotroski_f_score": 3, "altman_z_score": 1.44501342, "earnings_stability_5y": 2.675423, "revenue_stability_5y": 0.715718, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10849813, "price_return_3m": 0.41475827, "price_return_6m": 0.67638191, "price_return_9m": 0.54587581, "price_return_12m": 0.29941962, "price_return_12m_ex1m": 0.45756242, "distance_from_52w_high": -0.12532774, "distance_from_52w_low": 1.04662577, "relative_strength": 0.19945604, "local_beta": 0.0029, "volatility_252d": 0.66683, "volatility_60d": 1.596092, "max_drawdown_12m": -0.43139799, "revenue_ttm": 1063302000, "gross_profit_ttm": 79183001, "ebit_ttm": -61433000, "ebitda_ttm": 137778000, "net_income_ttm": -98787000, "eps_diluted_ttm": -0.79266766, "operating_cash_flow_ttm": 143792000, "capital_expenditure_ttm": 125157000, "fcf_ttm": 268949000, "dividends_paid_ttm": 61846000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61702000, "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_current_liabilities": 286117000, "net_ppe": null, "total_assets": 2298578000, "total_debt": 635147000, "total_equity": 1168875000, "net_working_capital": 88107000, "book_value_per_share": 9.37906215, "retained_earnings": -97568000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 839689000, "tangible_book_per_share": 6.73767111, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 49, "rank_ps": 47, "rank_pcf": 63, "rank_ev_ebitda": 76, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 40, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 79, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 94, "rank_fcf_margin": 37, "rank_piotroski": 88, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34, "value_composite": 31, "quality_composite": 89, "momentum_composite": 21, "growth_composite": 84, "yield_composite": 18, "svqf_composite": 25, "vc1_composite": 73, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.68, "os": 0.67, "value": 0.69, "quality": 0.11, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0298, "roe": -0.0845, "momentum_12_1": 0.4576, "complete_fields": { "id": 3566, "ticker_id": 101, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:04.935264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.68, "market_cap": 2078761680, "market_cap_usd": 2078761680, "enterprise_value": 2674128680, "shares_outstanding": 124626000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.77842941, "ptbv_ratio": 2.47563286, "ps_ratio": 1.9550059, "pcf_ratio": 14.45672694, "pfcf_ratio": 7.72920398, "ev_ebitda": 19.40896718, "ev_ebit": -43.5291892, "ev_sales": 2.51492867, "ev_fcf": 9.94288389, "earnings_yield": null, "fcf_yield": 0.10057444, "dividend_yield": 0.02975137, "buyback_yield": 0, "shareholder_yield": 0.02975137, "debt_paydown_yield": null, "total_yield": 0.02975137, "gross_margin": 0.07446897, "operating_margin": -0.05777568, "net_margin": -0.09290587, "ebitda_margin": 0.12957561, "fcf_margin": 0.25293755, "roe": -0.0845146, "roa": -0.04297744, "roic": -0.02611589, "roc_greenblatt": null, "asset_turnover": 0.46259122, "cash_conversion": -2.7225141, "accruals_ratio": -0.10553438, "sbc_to_revenue": 0.03305834, "debt_to_equity": 0.96648743, "net_debt_to_ebitda": 4.32120513, "debt_to_assets": 0.27632171, "interest_coverage": -0.99564034, "current_ratio": 1.17398477, "quick_ratio": 0.94305127, "net_debt": 595367000, "revenue_growth_1y": -0.08405599, "revenue_growth_3y_cagr": 0.31405251, "revenue_growth_5y_cagr": 0.57848626, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.50225416, "book_value_growth_1y": 0.03998679, "piotroski_f_score": 3, "altman_z_score": 1.44501342, "earnings_stability_5y": 2.675423, "revenue_stability_5y": 0.715718, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10849813, "price_return_3m": 0.41475827, "price_return_6m": 0.67638191, "price_return_9m": 0.54587581, "price_return_12m": 0.29941962, "price_return_12m_ex1m": 0.45756242, "distance_from_52w_high": -0.12532774, "distance_from_52w_low": 1.04662577, "relative_strength": 0.19945604, "local_beta": 0.0029, "volatility_252d": 0.66683, "volatility_60d": 1.596092, "max_drawdown_12m": -0.43139799, "revenue_ttm": 1063302000, "gross_profit_ttm": 79183001, "ebit_ttm": -61433000, "ebitda_ttm": 137778000, "net_income_ttm": -98787000, "eps_diluted_ttm": -0.79266766, "operating_cash_flow_ttm": 143792000, "capital_expenditure_ttm": 125157000, "fcf_ttm": 268949000, "dividends_paid_ttm": 61846000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61702000, "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_current_liabilities": 286117000, "net_ppe": null, "total_assets": 2298578000, "total_debt": 635147000, "total_equity": 1168875000, "net_working_capital": 88107000, "book_value_per_share": 9.37906215, "retained_earnings": -97568000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 839689000, "tangible_book_per_share": 6.73767111, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 49, "rank_ps": 47, "rank_pcf": 63, "rank_ev_ebitda": 76, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 40, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 26, "rank_roe": 79, "rank_roc": 50, "rank_roic": 83, "rank_gross_margin": 94, "rank_fcf_margin": 37, "rank_piotroski": 88, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34, "value_composite": 31, "quality_composite": 89, "momentum_composite": 21, "growth_composite": 84, "yield_composite": 18, "svqf_composite": 25, "vc1_composite": 73, "vc2_composite": 68, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 66, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "ebit": -10183000, "ebitda": 178823000, "pretax_income": -68179000, "tax_provision": -17875000, "net_income": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 122435000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 117346000, "capital_expenditure": 148271000, "free_cash_flow": 265617000, "dividends_paid": 92281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210735, "ticker_id": 101, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10183000", "ebitda": "178823000", "netIncome": "-50304000", "grossProfit": "150667000", "depreciation": "None", "totalRevenue": "1095310000", "costOfRevenue": "944643000", "interestIncome": "None", "incomeBeforeTax": "-68179000", "interestExpense": "57996000", "operatingIncome": "-16487000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-17875000", "reportedCurrency": "USD", "netInterestIncome": "-57996000", "nonInterestIncome": "None", "operatingExpenses": "167154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189006000", "sellingGeneralAndAdministrative": "138829000", "netIncomeFromContinuingOperations": "-50304000" }, "balance": { "goodwill": "152903000", "inventory": "86099000", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "2228428000", "longTermDebt": "538240000", "shortTermDebt": "40681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182238000", "reportedCurrency": "USD", "retainedEarnings": "-50304000", "totalLiabilities": "1019504000", "otherCurrentAssets": "24373000", "totalCurrentAssets": "307514000", "currentLongTermDebt": "40681000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920914000", "currentAccountsPayable": "69203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578921000", "totalShareholderEquity": "1208924000", "capitalLeaseObligations": "42881000", "otherCurrentLiabilities": "101180000", "totalCurrentLiabilities": "211064000", "otherNonCurrentLiabilities": "5538000", "totalNonCurrentLiabilities": "808440000", "cashAndShortTermInvestments": "40632000", "commonStockSharesOutstanding": "122435000", "intangibleAssetsExcludingGoodwill": "182238000", "cashAndCashEquivalentsAtCarryingValue": "40632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50304000", "profitLoss": "None", "dividendPayout": "92281000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11845000", "operatingCashflow": "117346000", "capitalExpenditures": "148271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196407000", "cashflowFromInvestment": "-344825000", "stockBasedCompensation": "33227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095310000, "cost_of_revenue": 944643000, "gross_profit": 150667000, "research_and_development": null, "selling_general_admin": 138829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10183000, "depreciation_amortisation": 189006000, "ebitda": 178823000, "interest_expense": 57996000, "interest_income": null, "other_non_operating": null, "pretax_income": -68179000, "tax_provision": -17875000, "effective_tax_rate": null, "net_income": -50304000, "net_income_continuing_ops": -50304000, "net_income_to_common": -50304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40632000, "short_term_investments": null, "net_receivables": 180783000, "inventory": 86099000, "other_current_assets": null, "total_current_assets": 307514000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 182238000, "goodwill_and_intangibles": 335141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1920914000, "total_assets": 2228428000, "short_term_debt": 40681000, "accounts_payable": 69203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211064000, "long_term_debt": 538240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 808440000, "total_liabilities": 1019504000, "total_debt": 578921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50304000, "total_equity": 1208924000, "shares_outstanding": 122435000, "operating_cash_flow": 117346000, "stock_based_compensation": 33227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344825000, "dividends_paid": 92281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196407000, "free_cash_flow": 265617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10183000", "ebitda": "178823000", "netIncome": "-50304000", "grossProfit": "150667000", "depreciation": "None", "totalRevenue": "1095310000", "costOfRevenue": "944643000", "interestIncome": "None", "incomeBeforeTax": "-68179000", "interestExpense": "57996000", "operatingIncome": "-16487000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-17875000", "reportedCurrency": "USD", "netInterestIncome": "-57996000", "nonInterestIncome": "None", "operatingExpenses": "167154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189006000", "sellingGeneralAndAdministrative": "138829000", "netIncomeFromContinuingOperations": "-50304000" }, "balance": { "goodwill": "152903000", "inventory": "86099000", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "2228428000", "longTermDebt": "538240000", "shortTermDebt": "40681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182238000", "reportedCurrency": "USD", "retainedEarnings": "-50304000", "totalLiabilities": "1019504000", "otherCurrentAssets": "24373000", "totalCurrentAssets": "307514000", "currentLongTermDebt": "40681000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920914000", "currentAccountsPayable": "69203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578921000", "totalShareholderEquity": "1208924000", "capitalLeaseObligations": "42881000", "otherCurrentLiabilities": "101180000", "totalCurrentLiabilities": "211064000", "otherNonCurrentLiabilities": "5538000", "totalNonCurrentLiabilities": "808440000", "cashAndShortTermInvestments": "40632000", "commonStockSharesOutstanding": "122435000", "intangibleAssetsExcludingGoodwill": "182238000", "cashAndCashEquivalentsAtCarryingValue": "40632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50304000", "profitLoss": "None", "dividendPayout": "92281000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11845000", "operatingCashflow": "117346000", "capitalExpenditures": "148271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196407000", "cashflowFromInvestment": "-344825000", "stockBasedCompensation": "33227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23547000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 1055957000, "cost_of_revenue": 823943000, "gross_profit": 232014000, "ebit": 114427000, "ebitda": 228950000, "pretax_income": 75780000, "tax_provision": 15836000, "net_income": 59944000, "net_income_to_common": 59944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71704000, "total_current_assets": 289418000, "total_assets": 1972652000, "short_term_debt": 53169000, "long_term_debt": 466989000, "total_debt": 520158000, "total_liabilities": 936096000, "total_equity": 1036556000, "shares_outstanding": 109176000, "goodwill_and_intangibles": 174866000 }, "cash_flow": { "operating_cash_flow": 256460000, "capital_expenditure": 373983000, "free_cash_flow": 630443000, "dividends_paid": 96895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210740, "ticker_id": 101, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114427000", "ebitda": "228950000", "netIncome": "59944000", "grossProfit": "232014000", "depreciation": "None", "totalRevenue": "1055957000", "costOfRevenue": "823943000", "interestIncome": "None", "incomeBeforeTax": "75780000", "interestExpense": "38647000", "operatingIncome": "113876000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15836000", "reportedCurrency": "USD", "netInterestIncome": "-38647000", "nonInterestIncome": "None", "operatingExpenses": "118138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114523000", "sellingGeneralAndAdministrative": "106248000", "netIncomeFromContinuingOperations": "59944000" }, "balance": { "goodwill": "68999000", "inventory": "40550000", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "1972652000", "longTermDebt": "466989000", "shortTermDebt": "53169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "105867000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "936096000", "otherCurrentAssets": "11197000", "totalCurrentAssets": "289418000", "currentLongTermDebt": "43736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683234000", "currentAccountsPayable": "119018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "530095000", "totalShareholderEquity": "1036556000", "capitalLeaseObligations": "19370000", "otherCurrentLiabilities": "59101000", "totalCurrentLiabilities": "243065000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "693031000", "cashAndShortTermInvestments": "71704000", "commonStockSharesOutstanding": "109176000", "intangibleAssetsExcludingGoodwill": "105867000", "cashAndCashEquivalentsAtCarryingValue": "71704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59944000", "profitLoss": "None", "dividendPayout": "96895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11357000", "operatingCashflow": "256460000", "capitalExpenditures": "373983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117778000", "cashflowFromInvestment": "-512708000", "stockBasedCompensation": "22381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1055957000, "cost_of_revenue": 823943000, "gross_profit": 232014000, "research_and_development": null, "selling_general_admin": 106248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114427000, "depreciation_amortisation": 114523000, "ebitda": 228950000, "interest_expense": 38647000, "interest_income": null, "other_non_operating": null, "pretax_income": 75780000, "tax_provision": 15836000, "effective_tax_rate": null, "net_income": 59944000, "net_income_continuing_ops": 59944000, "net_income_to_common": 59944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71704000, "short_term_investments": null, "net_receivables": 165967000, "inventory": 40550000, "other_current_assets": null, "total_current_assets": 289418000, "net_ppe": null, "goodwill": 68999000, "intangible_assets": 105867000, "goodwill_and_intangibles": 174866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1683234000, "total_assets": 1972652000, "short_term_debt": 53169000, "accounts_payable": 119018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243065000, "long_term_debt": 466989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693031000, "total_liabilities": 936096000, "total_debt": 520158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1036556000, "shares_outstanding": 109176000, "operating_cash_flow": 256460000, "stock_based_compensation": 22381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -512708000, "dividends_paid": 96895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117778000, "free_cash_flow": 630443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "114427000", "ebitda": "228950000", "netIncome": "59944000", "grossProfit": "232014000", "depreciation": "None", "totalRevenue": "1055957000", "costOfRevenue": "823943000", "interestIncome": "None", "incomeBeforeTax": "75780000", "interestExpense": "38647000", "operatingIncome": "113876000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15836000", "reportedCurrency": "USD", "netInterestIncome": "-38647000", "nonInterestIncome": "None", "operatingExpenses": "118138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114523000", "sellingGeneralAndAdministrative": "106248000", "netIncomeFromContinuingOperations": "59944000" }, "balance": { "goodwill": "68999000", "inventory": "40550000", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "1972652000", "longTermDebt": "466989000", "shortTermDebt": "53169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "105867000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "936096000", "otherCurrentAssets": "11197000", "totalCurrentAssets": "289418000", "currentLongTermDebt": "43736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683234000", "currentAccountsPayable": "119018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "530095000", "totalShareholderEquity": "1036556000", "capitalLeaseObligations": "19370000", "otherCurrentLiabilities": "59101000", "totalCurrentLiabilities": "243065000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "693031000", "cashAndShortTermInvestments": "71704000", "commonStockSharesOutstanding": "109176000", "intangibleAssetsExcludingGoodwill": "105867000", "cashAndCashEquivalentsAtCarryingValue": "71704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59944000", "profitLoss": "None", "dividendPayout": "96895000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-11357000", "operatingCashflow": "256460000", "capitalExpenditures": "373983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "117778000", "cashflowFromInvestment": "-512708000", "stockBasedCompensation": "22381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114523000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 613960000, "cost_of_revenue": 300194000, "gross_profit": 313766000, "ebit": 265560000, "ebitda": 307194000, "pretax_income": 257871000, "tax_provision": 31378000, "net_income": 159990000, "net_income_to_common": 159990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210174000, "total_current_assets": 318686000, "total_assets": 1261686000, "short_term_debt": 1407000, "long_term_debt": 172820000, "total_debt": 174227000, "total_liabilities": 393862000, "total_equity": 867824000, "shares_outstanding": 100025584, "goodwill_and_intangibles": 1767000 }, "cash_flow": { "operating_cash_flow": 299027000, "capital_expenditure": 365486000, "free_cash_flow": 664513000, "dividends_paid": 77163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210745, "ticker_id": 101, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265560000", "ebitda": "307194000", "netIncome": "159990000", "grossProfit": "313766000", "depreciation": "None", "totalRevenue": "613960000", "costOfRevenue": "300194000", "interestIncome": "None", "incomeBeforeTax": "257871000", "interestExpense": "7689000", "operatingIncome": "265130000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31378000", "reportedCurrency": "USD", "netInterestIncome": "-7689000", "nonInterestIncome": "None", "operatingExpenses": "48636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41634000", "sellingGeneralAndAdministrative": "48636000", "netIncomeFromContinuingOperations": "226493000" }, "balance": { "goodwill": "0", "inventory": "21857000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1261686000", "longTermDebt": "172820000", "shortTermDebt": "1407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1767000", "reportedCurrency": "USD", "retainedEarnings": "-41255000", "totalLiabilities": "393862000", "otherCurrentAssets": "15485000", "totalCurrentAssets": "318686000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943000000", "currentAccountsPayable": "60882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177989000", "totalShareholderEquity": "867824000", "capitalLeaseObligations": "5169000", "otherCurrentLiabilities": "26930000", "totalCurrentLiabilities": "92592000", "otherNonCurrentLiabilities": "6921000", "totalNonCurrentLiabilities": "301270000", "cashAndShortTermInvestments": "210174000", "commonStockSharesOutstanding": "100025584", "intangibleAssetsExcludingGoodwill": "1767000", "cashAndCashEquivalentsAtCarryingValue": "210174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105429000", "profitLoss": "None", "dividendPayout": "77163000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5474000", "operatingCashflow": "299027000", "capitalExpenditures": "365486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194623000", "cashflowFromInvestment": "-365486000", "stockBasedCompensation": "7409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 613960000, "cost_of_revenue": 300194000, "gross_profit": 313766000, "research_and_development": null, "selling_general_admin": 48636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265560000, "depreciation_amortisation": 41634000, "ebitda": 307194000, "interest_expense": 7689000, "interest_income": null, "other_non_operating": null, "pretax_income": 257871000, "tax_provision": 31378000, "effective_tax_rate": null, "net_income": 159990000, "net_income_continuing_ops": 226493000, "net_income_to_common": 159990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210174000, "short_term_investments": null, "net_receivables": 71170000, "inventory": 21857000, "other_current_assets": null, "total_current_assets": 318686000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1767000, "goodwill_and_intangibles": 1767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 943000000, "total_assets": 1261686000, "short_term_debt": 1407000, "accounts_payable": 60882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92592000, "long_term_debt": 172820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301270000, "total_liabilities": 393862000, "total_debt": 174227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41255000, "total_equity": 867824000, "shares_outstanding": 100025584, "operating_cash_flow": 299027000, "stock_based_compensation": 7409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 365486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -365486000, "dividends_paid": 77163000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194623000, "free_cash_flow": 664513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265560000", "ebitda": "307194000", "netIncome": "159990000", "grossProfit": "313766000", "depreciation": "None", "totalRevenue": "613960000", "costOfRevenue": "300194000", "interestIncome": "None", "incomeBeforeTax": "257871000", "interestExpense": "7689000", "operatingIncome": "265130000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31378000", "reportedCurrency": "USD", "netInterestIncome": "-7689000", "nonInterestIncome": "None", "operatingExpenses": "48636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41634000", "sellingGeneralAndAdministrative": "48636000", "netIncomeFromContinuingOperations": "226493000" }, "balance": { "goodwill": "0", "inventory": "21857000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1261686000", "longTermDebt": "172820000", "shortTermDebt": "1407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1767000", "reportedCurrency": "USD", "retainedEarnings": "-41255000", "totalLiabilities": "393862000", "otherCurrentAssets": "15485000", "totalCurrentAssets": "318686000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943000000", "currentAccountsPayable": "60882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177989000", "totalShareholderEquity": "867824000", "capitalLeaseObligations": "5169000", "otherCurrentLiabilities": "26930000", "totalCurrentLiabilities": "92592000", "otherNonCurrentLiabilities": "6921000", "totalNonCurrentLiabilities": "301270000", "cashAndShortTermInvestments": "210174000", "commonStockSharesOutstanding": "100025584", "intangibleAssetsExcludingGoodwill": "1767000", "cashAndCashEquivalentsAtCarryingValue": "210174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105429000", "profitLoss": "None", "dividendPayout": "77163000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5474000", "operatingCashflow": "299027000", "capitalExpenditures": "365486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194623000", "cashflowFromInvestment": "-365486000", "stockBasedCompensation": "7409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77163000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41598000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 482724000, "cost_of_revenue": 226416000, "gross_profit": 256308000, "ebit": 234622000, "ebitda": 263239000, "pretax_income": 218862000, "tax_provision": 1856000, "net_income": 217006000, "net_income_to_common": 217006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82010000, "total_current_assets": 178731000, "total_assets": 750999000, "short_term_debt": 24881000, "long_term_debt": 126588000, "total_debt": 151469000, "total_liabilities": 239642000, "total_equity": 511357000, "shares_outstanding": 57147501, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 206012000, "capital_expenditure": 89592000, "free_cash_flow": 295604000, "dividends_paid": 45024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210750, "ticker_id": 101, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234622000", "ebitda": "263239000", "netIncome": "217006000", "grossProfit": "256308000", "depreciation": "None", "totalRevenue": "482724000", "costOfRevenue": "226416000", "interestIncome": "None", "incomeBeforeTax": "218862000", "interestExpense": "15760000", "operatingIncome": "231991000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1856000", "reportedCurrency": "USD", "netInterestIncome": "-15760000", "nonInterestIncome": "None", "operatingExpenses": "24317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28617000", "sellingGeneralAndAdministrative": "24317000", "netIncomeFromContinuingOperations": "217006000" }, "balance": { "goodwill": "None", "inventory": "16411000", "commonStock": "407138000", "currentDebt": "None", "investments": "None", "totalAssets": "750999000", "longTermDebt": "126588000", "shortTermDebt": "24881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "84722000", "totalLiabilities": "239642000", "otherCurrentAssets": "5900000", "totalCurrentAssets": "178731000", "currentLongTermDebt": "20586000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572268000", "currentAccountsPayable": "31645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "564746000", "shortLongTermDebtTotal": "147174000", "totalShareholderEquity": "511357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30004000", "totalCurrentLiabilities": "88674000", "otherNonCurrentLiabilities": "21229000", "totalNonCurrentLiabilities": "150968000", "cashAndShortTermInvestments": "82010000", "commonStockSharesOutstanding": "57147501", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "82010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217006000", "profitLoss": "None", "dividendPayout": "45024000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6654000", "operatingCashflow": "206012000", "capitalExpenditures": "89592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74811000", "cashflowFromInvestment": "-89592000", "stockBasedCompensation": "678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482724000, "cost_of_revenue": 226416000, "gross_profit": 256308000, "research_and_development": null, "selling_general_admin": 24317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234622000, "depreciation_amortisation": 28617000, "ebitda": 263239000, "interest_expense": 15760000, "interest_income": null, "other_non_operating": null, "pretax_income": 218862000, "tax_provision": 1856000, "effective_tax_rate": null, "net_income": 217006000, "net_income_continuing_ops": 217006000, "net_income_to_common": 217006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82010000, "short_term_investments": null, "net_receivables": 74392000, "inventory": 16411000, "other_current_assets": null, "total_current_assets": 178731000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 572268000, "total_assets": 750999000, "short_term_debt": 24881000, "accounts_payable": 31645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88674000, "long_term_debt": 126588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150968000, "total_liabilities": 239642000, "total_debt": 151469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84722000, "total_equity": 511357000, "shares_outstanding": 57147501, "operating_cash_flow": 206012000, "stock_based_compensation": 678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89592000, "dividends_paid": 45024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74811000, "free_cash_flow": 295604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234622000", "ebitda": "263239000", "netIncome": "217006000", "grossProfit": "256308000", "depreciation": "None", "totalRevenue": "482724000", "costOfRevenue": "226416000", "interestIncome": "None", "incomeBeforeTax": "218862000", "interestExpense": "15760000", "operatingIncome": "231991000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1856000", "reportedCurrency": "USD", "netInterestIncome": "-15760000", "nonInterestIncome": "None", "operatingExpenses": "24317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28617000", "sellingGeneralAndAdministrative": "24317000", "netIncomeFromContinuingOperations": "217006000" }, "balance": { "goodwill": "None", "inventory": "16411000", "commonStock": "407138000", "currentDebt": "None", "investments": "None", "totalAssets": "750999000", "longTermDebt": "126588000", "shortTermDebt": "24881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "84722000", "totalLiabilities": "239642000", "otherCurrentAssets": "5900000", "totalCurrentAssets": "178731000", "currentLongTermDebt": "20586000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572268000", "currentAccountsPayable": "31645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "564746000", "shortLongTermDebtTotal": "147174000", "totalShareholderEquity": "511357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30004000", "totalCurrentLiabilities": "88674000", "otherNonCurrentLiabilities": "21229000", "totalNonCurrentLiabilities": "150968000", "cashAndShortTermInvestments": "82010000", "commonStockSharesOutstanding": "57147501", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "82010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217006000", "profitLoss": "None", "dividendPayout": "45024000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6654000", "operatingCashflow": "206012000", "capitalExpenditures": "89592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74811000", "cashflowFromInvestment": "-89592000", "stockBasedCompensation": "678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28617000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 172404000, "cost_of_revenue": 108337000, "gross_profit": 64067000, "ebit": 47287000, "ebitda": 71891000, "pretax_income": 5089000, "tax_provision": 831000, "net_income": 4258000, "net_income_to_common": 4258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40401000, "total_current_assets": 84273000, "total_assets": 543850000, "short_term_debt": 15563000, "long_term_debt": 159712000, "total_debt": 175275000, "total_liabilities": 205153000, "total_equity": 338697000, "shares_outstanding": 100000000, "goodwill_and_intangibles": 200000 }, "cash_flow": { "operating_cash_flow": 21356000, "capital_expenditure": 19371000, "free_cash_flow": 40727000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210755, "ticker_id": 101, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47287000", "ebitda": "71891000", "netIncome": "4258000", "grossProfit": "64067000", "depreciation": "None", "totalRevenue": "172404000", "costOfRevenue": "108337000", "interestIncome": "None", "incomeBeforeTax": "5089000", "interestExpense": "42198000", "operatingIncome": "46996000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "831000", "reportedCurrency": "USD", "netInterestIncome": "-42198000", "nonInterestIncome": "None", "operatingExpenses": "17071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24604000", "sellingGeneralAndAdministrative": "17071000", "netIncomeFromContinuingOperations": "4258000" }, "balance": { "goodwill": "None", "inventory": "10406000", "commonStock": "407138000", "currentDebt": "None", "investments": "None", "totalAssets": "543850000", "longTermDebt": "159712000", "shortTermDebt": "15563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "200000", "reportedCurrency": "USD", "retainedEarnings": "-87260000", "totalLiabilities": "205153000", "otherCurrentAssets": "4048000", "totalCurrentAssets": "84273000", "currentLongTermDebt": "15563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459577000", "currentAccountsPayable": "12180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "458317000", "shortLongTermDebtTotal": "175583000", "totalShareholderEquity": "338697000", "capitalLeaseObligations": "308000", "otherCurrentLiabilities": "9796000", "totalCurrentLiabilities": "40638000", "otherNonCurrentLiabilities": "1408000", "totalNonCurrentLiabilities": "164515000", "cashAndShortTermInvestments": "40401000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "200000", "cashAndCashEquivalentsAtCarryingValue": "40401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4258000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-981000", "operatingCashflow": "21356000", "capitalExpenditures": "19371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2344000", "cashflowFromInvestment": "-19371000", "stockBasedCompensation": "129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "178200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172404000, "cost_of_revenue": 108337000, "gross_profit": 64067000, "research_and_development": null, "selling_general_admin": 17071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47287000, "depreciation_amortisation": 24604000, "ebitda": 71891000, "interest_expense": 42198000, "interest_income": null, "other_non_operating": null, "pretax_income": 5089000, "tax_provision": 831000, "effective_tax_rate": null, "net_income": 4258000, "net_income_continuing_ops": 4258000, "net_income_to_common": 4258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40401000, "short_term_investments": null, "net_receivables": 29418000, "inventory": 10406000, "other_current_assets": null, "total_current_assets": 84273000, "net_ppe": null, "goodwill": null, "intangible_assets": 200000, "goodwill_and_intangibles": 200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459577000, "total_assets": 543850000, "short_term_debt": 15563000, "accounts_payable": 12180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40638000, "long_term_debt": 159712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164515000, "total_liabilities": 205153000, "total_debt": 175275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87260000, "total_equity": 338697000, "shares_outstanding": 100000000, "operating_cash_flow": 21356000, "stock_based_compensation": 129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19371000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2344000, "free_cash_flow": 40727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47287000", "ebitda": "71891000", "netIncome": "4258000", "grossProfit": "64067000", "depreciation": "None", "totalRevenue": "172404000", "costOfRevenue": "108337000", "interestIncome": "None", "incomeBeforeTax": "5089000", "interestExpense": "42198000", "operatingIncome": "46996000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "831000", "reportedCurrency": "USD", "netInterestIncome": "-42198000", "nonInterestIncome": "None", "operatingExpenses": "17071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108337000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24604000", "sellingGeneralAndAdministrative": "17071000", "netIncomeFromContinuingOperations": "4258000" }, "balance": { "goodwill": "None", "inventory": "10406000", "commonStock": "407138000", "currentDebt": "None", "investments": "None", "totalAssets": "543850000", "longTermDebt": "159712000", "shortTermDebt": "15563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "200000", "reportedCurrency": "USD", "retainedEarnings": "-87260000", "totalLiabilities": "205153000", "otherCurrentAssets": "4048000", "totalCurrentAssets": "84273000", "currentLongTermDebt": "15563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29418000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459577000", "currentAccountsPayable": "12180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "458317000", "shortLongTermDebtTotal": "175583000", "totalShareholderEquity": "338697000", "capitalLeaseObligations": "308000", "otherCurrentLiabilities": "9796000", "totalCurrentLiabilities": "40638000", "otherNonCurrentLiabilities": "1408000", "totalNonCurrentLiabilities": "164515000", "cashAndShortTermInvestments": "40401000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "200000", "cashAndCashEquivalentsAtCarryingValue": "40401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4258000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-981000", "operatingCashflow": "21356000", "capitalExpenditures": "19371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2344000", "cashflowFromInvestment": "-19371000", "stockBasedCompensation": "129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "178200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24604000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 111772000, "cost_of_revenue": 94005000, "gross_profit": 17767000, "ebit": -1251000, "ebitda": 20328000, "pretax_income": -34070000, "tax_provision": 372000, "net_income": -34442000, "net_income_to_common": -34442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36072000, "total_current_assets": 58639000, "total_assets": 521742000, "short_term_debt": 35171000, "long_term_debt": 139257000, "total_debt": 174428000, "total_liabilities": 190045000, "total_equity": 331697000, "shares_outstanding": 443873544, "goodwill_and_intangibles": 100000 }, "cash_flow": { "operating_cash_flow": 12486000, "capital_expenditure": 9532000, "free_cash_flow": 22018000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210760, "ticker_id": 101, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1251000", "ebitda": "20328000", "netIncome": "-34442000", "grossProfit": "17767000", "depreciation": "None", "totalRevenue": "111772000", "costOfRevenue": "94005000", "interestIncome": "None", "incomeBeforeTax": "-34070000", "interestExpense": "32819000", "operatingIncome": "-1226000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "372000", "reportedCurrency": "USD", "netInterestIncome": "-32819000", "nonInterestIncome": "None", "operatingExpenses": "18993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21579000", "sellingGeneralAndAdministrative": "17743000", "netIncomeFromContinuingOperations": "-34442000" }, "balance": { "goodwill": "None", "inventory": "9424000", "commonStock": "394525000", "currentDebt": "None", "investments": "None", "totalAssets": "521742000", "longTermDebt": "139257000", "shortTermDebt": "35171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100000", "reportedCurrency": "USD", "retainedEarnings": "-81518000", "totalLiabilities": "190045000", "otherCurrentAssets": "1539000", "totalCurrentAssets": "58639000", "currentLongTermDebt": "35171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "463103000", "currentAccountsPayable": "5484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461090000", "shortLongTermDebtTotal": "174882000", "totalShareholderEquity": "331697000", "capitalLeaseObligations": "454000", "otherCurrentLiabilities": "4631000", "totalCurrentLiabilities": "46066000", "otherNonCurrentLiabilities": "1604000", "totalNonCurrentLiabilities": "143979000", "cashAndShortTermInvestments": "36072000", "commonStockSharesOutstanding": "443873544", "intangibleAssetsExcludingGoodwill": "100000", "cashAndCashEquivalentsAtCarryingValue": "36072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34442000", "profitLoss": "None", "dividendPayout": "3000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2662000", "operatingCashflow": "12486000", "capitalExpenditures": "9532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11826000", "cashflowFromInvestment": "-9532000", "stockBasedCompensation": "2545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111772000, "cost_of_revenue": 94005000, "gross_profit": 17767000, "research_and_development": null, "selling_general_admin": 17743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1251000, "depreciation_amortisation": 21579000, "ebitda": 20328000, "interest_expense": 32819000, "interest_income": null, "other_non_operating": null, "pretax_income": -34070000, "tax_provision": 372000, "effective_tax_rate": null, "net_income": -34442000, "net_income_continuing_ops": -34442000, "net_income_to_common": -34442000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36072000, "short_term_investments": null, "net_receivables": 11604000, "inventory": 9424000, "other_current_assets": null, "total_current_assets": 58639000, "net_ppe": null, "goodwill": null, "intangible_assets": 100000, "goodwill_and_intangibles": 100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 463103000, "total_assets": 521742000, "short_term_debt": 35171000, "accounts_payable": 5484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46066000, "long_term_debt": 139257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143979000, "total_liabilities": 190045000, "total_debt": 174428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81518000, "total_equity": 331697000, "shares_outstanding": 443873544, "operating_cash_flow": 12486000, "stock_based_compensation": 2545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9532000, "dividends_paid": 3000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11826000, "free_cash_flow": 22018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1251000", "ebitda": "20328000", "netIncome": "-34442000", "grossProfit": "17767000", "depreciation": "None", "totalRevenue": "111772000", "costOfRevenue": "94005000", "interestIncome": "None", "incomeBeforeTax": "-34070000", "interestExpense": "32819000", "operatingIncome": "-1226000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "372000", "reportedCurrency": "USD", "netInterestIncome": "-32819000", "nonInterestIncome": "None", "operatingExpenses": "18993000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21579000", "sellingGeneralAndAdministrative": "17743000", "netIncomeFromContinuingOperations": "-34442000" }, "balance": { "goodwill": "None", "inventory": "9424000", "commonStock": "394525000", "currentDebt": "None", "investments": "None", "totalAssets": "521742000", "longTermDebt": "139257000", "shortTermDebt": "35171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "100000", "reportedCurrency": "USD", "retainedEarnings": "-81518000", "totalLiabilities": "190045000", "otherCurrentAssets": "1539000", "totalCurrentAssets": "58639000", "currentLongTermDebt": "35171000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "463103000", "currentAccountsPayable": "5484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461090000", "shortLongTermDebtTotal": "174882000", "totalShareholderEquity": "331697000", "capitalLeaseObligations": "454000", "otherCurrentLiabilities": "4631000", "totalCurrentLiabilities": "46066000", "otherNonCurrentLiabilities": "1604000", "totalNonCurrentLiabilities": "143979000", "cashAndShortTermInvestments": "36072000", "commonStockSharesOutstanding": "443873544", "intangibleAssetsExcludingGoodwill": "100000", "cashAndCashEquivalentsAtCarryingValue": "36072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34442000", "profitLoss": "None", "dividendPayout": "3000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2662000", "operatingCashflow": "12486000", "capitalExpenditures": "9532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11826000", "cashflowFromInvestment": "-9532000", "stockBasedCompensation": "2545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21579000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "ebit": -35660000, "ebitda": 17594000, "pretax_income": -47774000, "tax_provision": -510000, "net_income": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39780000, "total_current_assets": 335897000, "total_assets": 2298578000, "short_term_debt": 78107000, "long_term_debt": 557040000, "total_debt": 635147000, "total_liabilities": 1129703000, "total_equity": 1168875000, "shares_outstanding": 124626000, "goodwill_and_intangibles": 329186000 }, "cash_flow": { "operating_cash_flow": 18996000, "capital_expenditure": 29275000, "free_cash_flow": 48271000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210733, "ticker_id": 101, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35660000", "ebitda": "17594000", "netIncome": "-47264000", "grossProfit": "-1695999", "depreciation": "None", "totalRevenue": "265583000", "costOfRevenue": "267279000", "interestIncome": "None", "incomeBeforeTax": "-47774000", "interestExpense": "15784000", "operatingIncome": "-35660000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-510000", "reportedCurrency": "USD", "netInterestIncome": "-15784000", "nonInterestIncome": "None", "operatingExpenses": "33964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53254000", "sellingGeneralAndAdministrative": "35746000", "netIncomeFromContinuingOperations": "-47264000" }, "balance": { "goodwill": "152903000", "inventory": "66074000", "commonStock": "1249000", "currentDebt": "None", "investments": "None", "totalAssets": "2298578000", "longTermDebt": "557040000", "shortTermDebt": "78107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "176283000", "reportedCurrency": "USD", "retainedEarnings": "-97568000", "totalLiabilities": "1129703000", "otherCurrentAssets": "21662000", "totalCurrentAssets": "335897000", "currentLongTermDebt": "65632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962681000", "currentAccountsPayable": "101039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692557000", "totalShareholderEquity": "1168875000", "capitalLeaseObligations": "69885000", "otherCurrentLiabilities": "102303000", "totalCurrentLiabilities": "286117000", "otherNonCurrentLiabilities": "5538000", "totalNonCurrentLiabilities": "843586000", "cashAndShortTermInvestments": "39780000", "commonStockSharesOutstanding": "124626000", "intangibleAssetsExcludingGoodwill": "176283000", "cashAndCashEquivalentsAtCarryingValue": "39780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47264000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4347000", "operatingCashflow": "18996000", "capitalExpenditures": "29275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2765000", "cashflowFromInvestment": "-22613000", "stockBasedCompensation": "8442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265583000, "cost_of_revenue": 267279000, "gross_profit": -1695999, "research_and_development": null, "selling_general_admin": 35746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35660000, "depreciation_amortisation": 53254000, "ebitda": 17594000, "interest_expense": 15784000, "interest_income": null, "other_non_operating": null, "pretax_income": -47774000, "tax_provision": -510000, "effective_tax_rate": null, "net_income": -47264000, "net_income_continuing_ops": -47264000, "net_income_to_common": -47264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39780000, "short_term_investments": null, "net_receivables": 208381000, "inventory": 66074000, "other_current_assets": null, "total_current_assets": 335897000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 176283000, "goodwill_and_intangibles": 329186000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1962681000, "total_assets": 2298578000, "short_term_debt": 78107000, "accounts_payable": 101039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286117000, "long_term_debt": 557040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 843586000, "total_liabilities": 1129703000, "total_debt": 635147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97568000, "total_equity": 1168875000, "shares_outstanding": 124626000, "operating_cash_flow": 18996000, "stock_based_compensation": 8442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22613000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2765000, "free_cash_flow": 48271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35660000", "ebitda": "17594000", "netIncome": "-47264000", "grossProfit": "-1695999", "depreciation": "None", "totalRevenue": "265583000", "costOfRevenue": "267279000", "interestIncome": "None", "incomeBeforeTax": "-47774000", "interestExpense": "15784000", "operatingIncome": "-35660000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-510000", "reportedCurrency": "USD", "netInterestIncome": "-15784000", "nonInterestIncome": "None", "operatingExpenses": "33964000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53254000", "sellingGeneralAndAdministrative": "35746000", "netIncomeFromContinuingOperations": "-47264000" }, "balance": { "goodwill": "152903000", "inventory": "66074000", "commonStock": "1249000", "currentDebt": "None", "investments": "None", "totalAssets": "2298578000", "longTermDebt": "557040000", "shortTermDebt": "78107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "176283000", "reportedCurrency": "USD", "retainedEarnings": "-97568000", "totalLiabilities": "1129703000", "otherCurrentAssets": "21662000", "totalCurrentAssets": "335897000", "currentLongTermDebt": "65632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1962681000", "currentAccountsPayable": "101039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692557000", "totalShareholderEquity": "1168875000", "capitalLeaseObligations": "69885000", "otherCurrentLiabilities": "102303000", "totalCurrentLiabilities": "286117000", "otherNonCurrentLiabilities": "5538000", "totalNonCurrentLiabilities": "843586000", "cashAndShortTermInvestments": "39780000", "commonStockSharesOutstanding": "124626000", "intangibleAssetsExcludingGoodwill": "176283000", "cashAndCashEquivalentsAtCarryingValue": "39780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47264000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4347000", "operatingCashflow": "18996000", "capitalExpenditures": "29275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2765000", "cashflowFromInvestment": "-22613000", "stockBasedCompensation": "8442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6371000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "ebit": -14795000, "ebitda": 35049000, "pretax_income": -30905000, "tax_provision": -8661000, "net_income": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40632000, "total_current_assets": 307514000, "total_assets": 2228428000, "short_term_debt": 40681000, "long_term_debt": 538240000, "total_debt": 578921000, "total_liabilities": 1019504000, "total_equity": 1208924000, "shares_outstanding": 124019000, "goodwill_and_intangibles": 335141000 }, "cash_flow": { "operating_cash_flow": 3707000, "capital_expenditure": 21808000, "free_cash_flow": 25515000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210734, "ticker_id": 101, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14795000", "ebitda": "35049000", "netIncome": "-22244000", "grossProfit": "12288000", "depreciation": "None", "totalRevenue": "249430000", "costOfRevenue": "237142000", "interestIncome": "None", "incomeBeforeTax": "-30905000", "interestExpense": "16110000", "operatingIncome": "-19902000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8661000", "reportedCurrency": "USD", "netInterestIncome": "-16110000", "nonInterestIncome": "None", "operatingExpenses": "32189999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49844000", "sellingGeneralAndAdministrative": "33724000", "netIncomeFromContinuingOperations": "-22244000" }, "balance": { "goodwill": "152903000", "inventory": "86099000", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "2228428000", "longTermDebt": "538240000", "shortTermDebt": "40681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182238000", "reportedCurrency": "USD", "retainedEarnings": "-50304000", "totalLiabilities": "1019504000", "otherCurrentAssets": "24373000", "totalCurrentAssets": "307514000", "currentLongTermDebt": "40681000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920914000", "currentAccountsPayable": "69203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578921000", "totalShareholderEquity": "1208924000", "capitalLeaseObligations": "42881000", "otherCurrentLiabilities": "101180000", "totalCurrentLiabilities": "211064000", "otherNonCurrentLiabilities": "5538000", "totalNonCurrentLiabilities": "808440000", "cashAndShortTermInvestments": "40632000", "commonStockSharesOutstanding": "124019000", "intangibleAssetsExcludingGoodwill": "182238000", "cashAndCashEquivalentsAtCarryingValue": "40632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22244000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6602000", "operatingCashflow": "3707000", "capitalExpenditures": "21808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15167000", "cashflowFromInvestment": "-19591000", "stockBasedCompensation": "9075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249430000, "cost_of_revenue": 237142000, "gross_profit": 12288000, "research_and_development": null, "selling_general_admin": 33724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14795000, "depreciation_amortisation": 49844000, "ebitda": 35049000, "interest_expense": 16110000, "interest_income": null, "other_non_operating": null, "pretax_income": -30905000, "tax_provision": -8661000, "effective_tax_rate": null, "net_income": -22244000, "net_income_continuing_ops": -22244000, "net_income_to_common": -22244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40632000, "short_term_investments": null, "net_receivables": 180783000, "inventory": 86099000, "other_current_assets": null, "total_current_assets": 307514000, "net_ppe": null, "goodwill": 152903000, "intangible_assets": 182238000, "goodwill_and_intangibles": 335141000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1920914000, "total_assets": 2228428000, "short_term_debt": 40681000, "accounts_payable": 69203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211064000, "long_term_debt": 538240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 808440000, "total_liabilities": 1019504000, "total_debt": 578921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50304000, "total_equity": 1208924000, "shares_outstanding": 124019000, "operating_cash_flow": 3707000, "stock_based_compensation": 9075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19591000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15167000, "free_cash_flow": 25515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14795000", "ebitda": "35049000", "netIncome": "-22244000", "grossProfit": "12288000", "depreciation": "None", "totalRevenue": "249430000", "costOfRevenue": "237142000", "interestIncome": "None", "incomeBeforeTax": "-30905000", "interestExpense": "16110000", "operatingIncome": "-19902000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8661000", "reportedCurrency": "USD", "netInterestIncome": "-16110000", "nonInterestIncome": "None", "operatingExpenses": "32189999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49844000", "sellingGeneralAndAdministrative": "33724000", "netIncomeFromContinuingOperations": "-22244000" }, "balance": { "goodwill": "152903000", "inventory": "86099000", "commonStock": "1241000", "currentDebt": "None", "investments": "None", "totalAssets": "2228428000", "longTermDebt": "538240000", "shortTermDebt": "40681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "182238000", "reportedCurrency": "USD", "retainedEarnings": "-50304000", "totalLiabilities": "1019504000", "otherCurrentAssets": "24373000", "totalCurrentAssets": "307514000", "currentLongTermDebt": "40681000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1920914000", "currentAccountsPayable": "69203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "578921000", "totalShareholderEquity": "1208924000", "capitalLeaseObligations": "42881000", "otherCurrentLiabilities": "101180000", "totalCurrentLiabilities": "211064000", "otherNonCurrentLiabilities": "5538000", "totalNonCurrentLiabilities": "808440000", "cashAndShortTermInvestments": "40632000", "commonStockSharesOutstanding": "124019000", "intangibleAssetsExcludingGoodwill": "182238000", "cashAndCashEquivalentsAtCarryingValue": "40632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22244000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6602000", "operatingCashflow": "3707000", "capitalExpenditures": "21808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15167000", "cashflowFromInvestment": "-19591000", "stockBasedCompensation": "9075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5305000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 259613000, "cost_of_revenue": 243161000, "gross_profit": 16452000, "ebit": -18541000, "ebitda": 29390000, "pretax_income": -33551000, "tax_provision": -9830000, "net_income": -23721000, "net_income_to_common": -23721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41349000, "total_current_assets": 297205000, "total_assets": 2233472000, "short_term_debt": 43388000, "long_term_debt": 518427000, "total_debt": 561815000, "total_liabilities": 1010087000, "total_equity": 1223385000, "shares_outstanding": 123737000, "goodwill_and_intangibles": 345933000 }, "cash_flow": { "operating_cash_flow": 32447000, "capital_expenditure": 33806000, "free_cash_flow": 66253000, "dividends_paid": 30940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210736, "ticker_id": 101, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18541000", "ebitda": "29390000", "netIncome": "-23721000", "grossProfit": "16452000", "depreciation": "None", "totalRevenue": "259613000", "costOfRevenue": "243161000", "interestIncome": "None", "incomeBeforeTax": "-33551000", "interestExpense": "15010000", "operatingIncome": "-17869000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9830000", "reportedCurrency": "USD", "netInterestIncome": "-15010000", "nonInterestIncome": "None", "operatingExpenses": "34321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47931000", "sellingGeneralAndAdministrative": "36322000", "netIncomeFromContinuingOperations": "-23721000" }, "balance": { "goodwill": "156709000", "inventory": "56812000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "2233472000", "longTermDebt": "518427000", "shortTermDebt": "43388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "189224000", "reportedCurrency": "USD", "retainedEarnings": "-28060000", "totalLiabilities": "1010087000", "otherCurrentAssets": "14419000", "totalCurrentAssets": "297205000", "currentLongTermDebt": "38069000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1936267000", "currentAccountsPayable": "92876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583614000", "totalShareholderEquity": "1223385000", "capitalLeaseObligations": "27118000", "otherCurrentLiabilities": "81306000", "totalCurrentLiabilities": "220569000", "otherNonCurrentLiabilities": "13848000", "totalNonCurrentLiabilities": "789518000", "cashAndShortTermInvestments": "41349000", "commonStockSharesOutstanding": "123737000", "intangibleAssetsExcludingGoodwill": "189224000", "cashAndCashEquivalentsAtCarryingValue": "41349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23721000", "profitLoss": "None", "dividendPayout": "30940000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "75722000", "operatingCashflow": "32447000", "capitalExpenditures": "33806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13443000", "cashflowFromInvestment": "-56464000", "stockBasedCompensation": "9344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259613000, "cost_of_revenue": 243161000, "gross_profit": 16452000, "research_and_development": null, "selling_general_admin": 36322000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18541000, "depreciation_amortisation": 47931000, "ebitda": 29390000, "interest_expense": 15010000, "interest_income": null, "other_non_operating": null, "pretax_income": -33551000, "tax_provision": -9830000, "effective_tax_rate": null, "net_income": -23721000, "net_income_continuing_ops": -23721000, "net_income_to_common": -23721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41349000, "short_term_investments": null, "net_receivables": 184625000, "inventory": 56812000, "other_current_assets": null, "total_current_assets": 297205000, "net_ppe": null, "goodwill": 156709000, "intangible_assets": 189224000, "goodwill_and_intangibles": 345933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1936267000, "total_assets": 2233472000, "short_term_debt": 43388000, "accounts_payable": 92876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220569000, "long_term_debt": 518427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789518000, "total_liabilities": 1010087000, "total_debt": 561815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28060000, "total_equity": 1223385000, "shares_outstanding": 123737000, "operating_cash_flow": 32447000, "stock_based_compensation": 9344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56464000, "dividends_paid": 30940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13443000, "free_cash_flow": 66253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18541000", "ebitda": "29390000", "netIncome": "-23721000", "grossProfit": "16452000", "depreciation": "None", "totalRevenue": "259613000", "costOfRevenue": "243161000", "interestIncome": "None", "incomeBeforeTax": "-33551000", "interestExpense": "15010000", "operatingIncome": "-17869000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9830000", "reportedCurrency": "USD", "netInterestIncome": "-15010000", "nonInterestIncome": "None", "operatingExpenses": "34321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47931000", "sellingGeneralAndAdministrative": "36322000", "netIncomeFromContinuingOperations": "-23721000" }, "balance": { "goodwill": "156709000", "inventory": "56812000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "2233472000", "longTermDebt": "518427000", "shortTermDebt": "43388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "189224000", "reportedCurrency": "USD", "retainedEarnings": "-28060000", "totalLiabilities": "1010087000", "otherCurrentAssets": "14419000", "totalCurrentAssets": "297205000", "currentLongTermDebt": "38069000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1936267000", "currentAccountsPayable": "92876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "583614000", "totalShareholderEquity": "1223385000", "capitalLeaseObligations": "27118000", "otherCurrentLiabilities": "81306000", "totalCurrentLiabilities": "220569000", "otherNonCurrentLiabilities": "13848000", "totalNonCurrentLiabilities": "789518000", "cashAndShortTermInvestments": "41349000", "commonStockSharesOutstanding": "123737000", "intangibleAssetsExcludingGoodwill": "189224000", "cashAndCashEquivalentsAtCarryingValue": "41349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23721000", "profitLoss": "None", "dividendPayout": "30940000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "75722000", "operatingCashflow": "32447000", "capitalExpenditures": "33806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13443000", "cashflowFromInvestment": "-56464000", "stockBasedCompensation": "9344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5883000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 288676000, "cost_of_revenue": 236537000, "gross_profit": 52139000, "ebit": 7563000, "ebitda": 55745000, "pretax_income": -7235000, "tax_provision": -1677000, "net_income": -5558000, "net_income_to_common": -5558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78809000, "total_current_assets": 334459000, "total_assets": 2247775000, "short_term_debt": 42079000, "long_term_debt": 492069000, "total_debt": 534148000, "total_liabilities": 976443000, "total_equity": 1271332000, "shares_outstanding": 123655000, "goodwill_and_intangibles": 335481000 }, "cash_flow": { "operating_cash_flow": 88642000, "capital_expenditure": 40268000, "free_cash_flow": 128910000, "dividends_paid": 30906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210737, "ticker_id": 101, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7563000", "ebitda": "55745000", "netIncome": "-5558000", "grossProfit": "52139000", "depreciation": "None", "totalRevenue": "288676000", "costOfRevenue": "236537000", "interestIncome": "None", "incomeBeforeTax": "-7235000", "interestExpense": "14798000", "operatingIncome": "7193000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1677000", "reportedCurrency": "USD", "netInterestIncome": "-14798000", "nonInterestIncome": "None", "operatingExpenses": "44946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48182000", "sellingGeneralAndAdministrative": "34371000", "netIncomeFromContinuingOperations": "-5558000" }, "balance": { "goodwill": "137326000", "inventory": "69672000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "2247775000", "longTermDebt": "492069000", "shortTermDebt": "42079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "198155000", "reportedCurrency": "USD", "retainedEarnings": "-4339000", "totalLiabilities": "976443000", "otherCurrentAssets": "14064000", "totalCurrentAssets": "334459000", "currentLongTermDebt": "36355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913316000", "currentAccountsPayable": "90579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "552469000", "totalShareholderEquity": "1271332000", "capitalLeaseObligations": "24045000", "otherCurrentLiabilities": "77391000", "totalCurrentLiabilities": "214748000", "otherNonCurrentLiabilities": "3093000", "totalNonCurrentLiabilities": "761695000", "cashAndShortTermInvestments": "78809000", "commonStockSharesOutstanding": "123655000", "intangibleAssetsExcludingGoodwill": "198155000", "cashAndCashEquivalentsAtCarryingValue": "78809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5558000", "profitLoss": "None", "dividendPayout": "30906000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5105000", "operatingCashflow": "88642000", "capitalExpenditures": "40268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38239000", "cashflowFromInvestment": "-40268000", "stockBasedCompensation": "8290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288676000, "cost_of_revenue": 236537000, "gross_profit": 52139000, "research_and_development": null, "selling_general_admin": 34371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7563000, "depreciation_amortisation": 48182000, "ebitda": 55745000, "interest_expense": 14798000, "interest_income": null, "other_non_operating": null, "pretax_income": -7235000, "tax_provision": -1677000, "effective_tax_rate": null, "net_income": -5558000, "net_income_continuing_ops": -5558000, "net_income_to_common": -5558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78809000, "short_term_investments": null, "net_receivables": 185978000, "inventory": 69672000, "other_current_assets": null, "total_current_assets": 334459000, "net_ppe": null, "goodwill": 137326000, "intangible_assets": 198155000, "goodwill_and_intangibles": 335481000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1913316000, "total_assets": 2247775000, "short_term_debt": 42079000, "accounts_payable": 90579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214748000, "long_term_debt": 492069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761695000, "total_liabilities": 976443000, "total_debt": 534148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4339000, "total_equity": 1271332000, "shares_outstanding": 123655000, "operating_cash_flow": 88642000, "stock_based_compensation": 8290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40268000, "dividends_paid": 30906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38239000, "free_cash_flow": 128910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7563000", "ebitda": "55745000", "netIncome": "-5558000", "grossProfit": "52139000", "depreciation": "None", "totalRevenue": "288676000", "costOfRevenue": "236537000", "interestIncome": "None", "incomeBeforeTax": "-7235000", "interestExpense": "14798000", "operatingIncome": "7193000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1677000", "reportedCurrency": "USD", "netInterestIncome": "-14798000", "nonInterestIncome": "None", "operatingExpenses": "44946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236537000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48182000", "sellingGeneralAndAdministrative": "34371000", "netIncomeFromContinuingOperations": "-5558000" }, "balance": { "goodwill": "137326000", "inventory": "69672000", "commonStock": "1237000", "currentDebt": "None", "investments": "None", "totalAssets": "2247775000", "longTermDebt": "492069000", "shortTermDebt": "42079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "198155000", "reportedCurrency": "USD", "retainedEarnings": "-4339000", "totalLiabilities": "976443000", "otherCurrentAssets": "14064000", "totalCurrentAssets": "334459000", "currentLongTermDebt": "36355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185978000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1913316000", "currentAccountsPayable": "90579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "552469000", "totalShareholderEquity": "1271332000", "capitalLeaseObligations": "24045000", "otherCurrentLiabilities": "77391000", "totalCurrentLiabilities": "214748000", "otherNonCurrentLiabilities": "3093000", "totalNonCurrentLiabilities": "761695000", "cashAndShortTermInvestments": "78809000", "commonStockSharesOutstanding": "123655000", "intangibleAssetsExcludingGoodwill": "198155000", "cashAndCashEquivalentsAtCarryingValue": "78809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5558000", "profitLoss": "None", "dividendPayout": "30906000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5105000", "operatingCashflow": "88642000", "capitalExpenditures": "40268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38239000", "cashflowFromInvestment": "-40268000", "stockBasedCompensation": "8290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48182000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 297591000, "cost_of_revenue": 243063000, "gross_profit": 54528000, "ebit": 15590000, "ebitda": 58639000, "pretax_income": 3512000, "tax_provision": 2293000, "net_income": 1219000, "net_income_to_common": 1219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68674000, "total_current_assets": 376374000, "total_assets": 2294780000, "short_term_debt": 47653000, "long_term_debt": 493531000, "total_debt": 541184000, "total_liabilities": 993709000, "total_equity": 1301071000, "shares_outstanding": 119747000, "goodwill_and_intangibles": 339956000 }, "cash_flow": { "operating_cash_flow": -7450000, "capital_expenditure": 52389000, "free_cash_flow": 44939000, "dividends_paid": 30435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210738, "ticker_id": 101, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15590000", "ebitda": "58639000", "netIncome": "1219000", "grossProfit": "54528000", "depreciation": "None", "totalRevenue": "297591000", "costOfRevenue": "243063000", "interestIncome": "None", "incomeBeforeTax": "3512000", "interestExpense": "12078000", "operatingIncome": "15331000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2293000", "reportedCurrency": "USD", "netInterestIncome": "-12078000", "nonInterestIncome": "None", "operatingExpenses": "39197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43049000", "sellingGeneralAndAdministrative": "34412000", "netIncomeFromContinuingOperations": "1219000" }, "balance": { "goodwill": "136290000", "inventory": "51214000", "commonStock": "1236000", "currentDebt": "None", "investments": "None", "totalAssets": "2294780000", "longTermDebt": "493531000", "shortTermDebt": "47653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "203666000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "993709000", "otherCurrentAssets": "11751000", "totalCurrentAssets": "376374000", "currentLongTermDebt": "40316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1918406000", "currentAccountsPayable": "115457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555788000", "totalShareholderEquity": "1301071000", "capitalLeaseObligations": "21941000", "otherCurrentLiabilities": "68912000", "totalCurrentLiabilities": "232022000", "otherNonCurrentLiabilities": "2489000", "totalNonCurrentLiabilities": "761687000", "cashAndShortTermInvestments": "68674000", "commonStockSharesOutstanding": "119747000", "intangibleAssetsExcludingGoodwill": "203666000", "cashAndCashEquivalentsAtCarryingValue": "68674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1219000", "profitLoss": "None", "dividendPayout": "30435000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "614000", "operatingCashflow": "-7450000", "capitalExpenditures": "52389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232922000", "cashflowFromInvestment": "-228502000", "stockBasedCompensation": "6518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297591000, "cost_of_revenue": 243063000, "gross_profit": 54528000, "research_and_development": null, "selling_general_admin": 34412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15590000, "depreciation_amortisation": 43049000, "ebitda": 58639000, "interest_expense": 12078000, "interest_income": null, "other_non_operating": null, "pretax_income": 3512000, "tax_provision": 2293000, "effective_tax_rate": null, "net_income": 1219000, "net_income_continuing_ops": 1219000, "net_income_to_common": 1219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68674000, "short_term_investments": null, "net_receivables": 244735000, "inventory": 51214000, "other_current_assets": null, "total_current_assets": 376374000, "net_ppe": null, "goodwill": 136290000, "intangible_assets": 203666000, "goodwill_and_intangibles": 339956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1918406000, "total_assets": 2294780000, "short_term_debt": 47653000, "accounts_payable": 115457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232022000, "long_term_debt": 493531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761687000, "total_liabilities": 993709000, "total_debt": 541184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1301071000, "shares_outstanding": 119747000, "operating_cash_flow": -7450000, "stock_based_compensation": 6518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228502000, "dividends_paid": 30435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 232922000, "free_cash_flow": 44939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15590000", "ebitda": "58639000", "netIncome": "1219000", "grossProfit": "54528000", "depreciation": "None", "totalRevenue": "297591000", "costOfRevenue": "243063000", "interestIncome": "None", "incomeBeforeTax": "3512000", "interestExpense": "12078000", "operatingIncome": "15331000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2293000", "reportedCurrency": "USD", "netInterestIncome": "-12078000", "nonInterestIncome": "None", "operatingExpenses": "39197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243063000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43049000", "sellingGeneralAndAdministrative": "34412000", "netIncomeFromContinuingOperations": "1219000" }, "balance": { "goodwill": "136290000", "inventory": "51214000", "commonStock": "1236000", "currentDebt": "None", "investments": "None", "totalAssets": "2294780000", "longTermDebt": "493531000", "shortTermDebt": "47653000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "203666000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "993709000", "otherCurrentAssets": "11751000", "totalCurrentAssets": "376374000", "currentLongTermDebt": "40316000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "244735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1918406000", "currentAccountsPayable": "115457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "555788000", "totalShareholderEquity": "1301071000", "capitalLeaseObligations": "21941000", "otherCurrentLiabilities": "68912000", "totalCurrentLiabilities": "232022000", "otherNonCurrentLiabilities": "2489000", "totalNonCurrentLiabilities": "761687000", "cashAndShortTermInvestments": "68674000", "commonStockSharesOutstanding": "119747000", "intangibleAssetsExcludingGoodwill": "203666000", "cashAndCashEquivalentsAtCarryingValue": "68674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1219000", "profitLoss": "None", "dividendPayout": "30435000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "614000", "operatingCashflow": "-7450000", "capitalExpenditures": "52389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "232922000", "cashflowFromInvestment": "-228502000", "stockBasedCompensation": "6518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43049000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 271338000, "cost_of_revenue": 221443000, "gross_profit": 49895000, "ebit": 30840000, "ebitda": 65925000, "pretax_income": 18822000, "tax_provision": 4420000, "net_income": 14402000, "net_income_to_common": 14402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71704000, "total_current_assets": 289418000, "total_assets": 1972652000, "short_term_debt": 53169000, "long_term_debt": 466989000, "total_debt": 520158000, "total_liabilities": 936096000, "total_equity": 1036556000, "shares_outstanding": 111262000, "goodwill_and_intangibles": 174866000 }, "cash_flow": { "operating_cash_flow": 70853000, "capital_expenditure": 76431000, "free_cash_flow": 147284000, "dividends_paid": 26451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210739, "ticker_id": 101, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30840000", "ebitda": "65925000", "netIncome": "14402000", "grossProfit": "49895000", "depreciation": "None", "totalRevenue": "271338000", "costOfRevenue": "221443000", "interestIncome": "None", "incomeBeforeTax": "18822000", "interestExpense": "12018000", "operatingIncome": "30739000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4420000", "reportedCurrency": "USD", "netInterestIncome": "-12018000", "nonInterestIncome": "None", "operatingExpenses": "19156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35085000", "sellingGeneralAndAdministrative": "25511000", "netIncomeFromContinuingOperations": "14402000" }, "balance": { "goodwill": "68999000", "inventory": "40550000", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "1972652000", "longTermDebt": "466989000", "shortTermDebt": "53169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "105867000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "936096000", "otherCurrentAssets": "11197000", "totalCurrentAssets": "289418000", "currentLongTermDebt": "43736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683234000", "currentAccountsPayable": "119018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "530095000", "totalShareholderEquity": "1036556000", "capitalLeaseObligations": "19370000", "otherCurrentLiabilities": "59101000", "totalCurrentLiabilities": "243065000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "693031000", "cashAndShortTermInvestments": "71704000", "commonStockSharesOutstanding": "111262000", "intangibleAssetsExcludingGoodwill": "105867000", "cashAndCashEquivalentsAtCarryingValue": "71704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14402000", "profitLoss": "None", "dividendPayout": "26451000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2651000", "operatingCashflow": "70853000", "capitalExpenditures": "76431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5137000", "cashflowFromInvestment": "-82923000", "stockBasedCompensation": "6420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271338000, "cost_of_revenue": 221443000, "gross_profit": 49895000, "research_and_development": null, "selling_general_admin": 25511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30840000, "depreciation_amortisation": 35085000, "ebitda": 65925000, "interest_expense": 12018000, "interest_income": null, "other_non_operating": null, "pretax_income": 18822000, "tax_provision": 4420000, "effective_tax_rate": null, "net_income": 14402000, "net_income_continuing_ops": 14402000, "net_income_to_common": 14402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71704000, "short_term_investments": null, "net_receivables": 165967000, "inventory": 40550000, "other_current_assets": null, "total_current_assets": 289418000, "net_ppe": null, "goodwill": 68999000, "intangible_assets": 105867000, "goodwill_and_intangibles": 174866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1683234000, "total_assets": 1972652000, "short_term_debt": 53169000, "accounts_payable": 119018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243065000, "long_term_debt": 466989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693031000, "total_liabilities": 936096000, "total_debt": 520158000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1036556000, "shares_outstanding": 111262000, "operating_cash_flow": 70853000, "stock_based_compensation": 6420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82923000, "dividends_paid": 26451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5137000, "free_cash_flow": 147284000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30840000", "ebitda": "65925000", "netIncome": "14402000", "grossProfit": "49895000", "depreciation": "None", "totalRevenue": "271338000", "costOfRevenue": "221443000", "interestIncome": "None", "incomeBeforeTax": "18822000", "interestExpense": "12018000", "operatingIncome": "30739000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4420000", "reportedCurrency": "USD", "netInterestIncome": "-12018000", "nonInterestIncome": "None", "operatingExpenses": "19156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "221443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35085000", "sellingGeneralAndAdministrative": "25511000", "netIncomeFromContinuingOperations": "14402000" }, "balance": { "goodwill": "68999000", "inventory": "40550000", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "1972652000", "longTermDebt": "466989000", "shortTermDebt": "53169000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "105867000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "936096000", "otherCurrentAssets": "11197000", "totalCurrentAssets": "289418000", "currentLongTermDebt": "43736000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683234000", "currentAccountsPayable": "119018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "530095000", "totalShareholderEquity": "1036556000", "capitalLeaseObligations": "19370000", "otherCurrentLiabilities": "59101000", "totalCurrentLiabilities": "243065000", "otherNonCurrentLiabilities": "2193000", "totalNonCurrentLiabilities": "693031000", "cashAndShortTermInvestments": "71704000", "commonStockSharesOutstanding": "111262000", "intangibleAssetsExcludingGoodwill": "105867000", "cashAndCashEquivalentsAtCarryingValue": "71704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14402000", "profitLoss": "None", "dividendPayout": "26451000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2651000", "operatingCashflow": "70853000", "capitalExpenditures": "76431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5137000", "cashflowFromInvestment": "-82923000", "stockBasedCompensation": "6420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35085000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 304434000, "cost_of_revenue": 251416000, "gross_profit": 53018000, "ebit": 15526000, "ebitda": 46242000, "pretax_income": 4333000, "tax_provision": 415000, "net_income": 3918000, "net_income_to_common": 3918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78637000, "total_current_assets": 316513000, "total_assets": 1973490000, "short_term_debt": 45086000, "long_term_debt": 439043000, "total_debt": 484129000, "total_liabilities": 927309000, "total_equity": 1046181000, "shares_outstanding": 111078000, "goodwill_and_intangibles": 184500000 }, "cash_flow": { "operating_cash_flow": 85189000, "capital_expenditure": 86276000, "free_cash_flow": 171465000, "dividends_paid": 25271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210741, "ticker_id": 101, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15526000", "ebitda": "46242000", "netIncome": "3918000", "grossProfit": "53018000", "depreciation": "None", "totalRevenue": "304434000", "costOfRevenue": "251416000", "interestIncome": "None", "incomeBeforeTax": "4333000", "interestExpense": "11193000", "operatingIncome": "15237000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "415000", "reportedCurrency": "USD", "netInterestIncome": "-11193000", "nonInterestIncome": "None", "operatingExpenses": "37781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30716000", "sellingGeneralAndAdministrative": "25463000", "netIncomeFromContinuingOperations": "3918000" }, "balance": { "goodwill": "75219000", "inventory": "37900000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "1973490000", "longTermDebt": "439043000", "shortTermDebt": "45086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "109281000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "927309000", "otherCurrentAssets": "20052000", "totalCurrentAssets": "316513000", "currentLongTermDebt": "36219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1656977000", "currentAccountsPayable": "124770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495684000", "totalShareholderEquity": "1046181000", "capitalLeaseObligations": "20422000", "otherCurrentLiabilities": "81479000", "totalCurrentLiabilities": "258172000", "otherNonCurrentLiabilities": "1744000", "totalNonCurrentLiabilities": "669137000", "cashAndShortTermInvestments": "78637000", "commonStockSharesOutstanding": "111078000", "intangibleAssetsExcludingGoodwill": "109281000", "cashAndCashEquivalentsAtCarryingValue": "78637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3918000", "profitLoss": "None", "dividendPayout": "25271000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3592000", "operatingCashflow": "85189000", "capitalExpenditures": "86276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34999000", "cashflowFromInvestment": "-76276000", "stockBasedCompensation": "6289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304434000, "cost_of_revenue": 251416000, "gross_profit": 53018000, "research_and_development": null, "selling_general_admin": 25463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15526000, "depreciation_amortisation": 30716000, "ebitda": 46242000, "interest_expense": 11193000, "interest_income": null, "other_non_operating": null, "pretax_income": 4333000, "tax_provision": 415000, "effective_tax_rate": null, "net_income": 3918000, "net_income_continuing_ops": 3918000, "net_income_to_common": 3918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78637000, "short_term_investments": null, "net_receivables": 179924000, "inventory": 37900000, "other_current_assets": null, "total_current_assets": 316513000, "net_ppe": null, "goodwill": 75219000, "intangible_assets": 109281000, "goodwill_and_intangibles": 184500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1656977000, "total_assets": 1973490000, "short_term_debt": 45086000, "accounts_payable": 124770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258172000, "long_term_debt": 439043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 669137000, "total_liabilities": 927309000, "total_debt": 484129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1046181000, "shares_outstanding": 111078000, "operating_cash_flow": 85189000, "stock_based_compensation": 6289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76276000, "dividends_paid": 25271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34999000, "free_cash_flow": 171465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15526000", "ebitda": "46242000", "netIncome": "3918000", "grossProfit": "53018000", "depreciation": "None", "totalRevenue": "304434000", "costOfRevenue": "251416000", "interestIncome": "None", "incomeBeforeTax": "4333000", "interestExpense": "11193000", "operatingIncome": "15237000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "415000", "reportedCurrency": "USD", "netInterestIncome": "-11193000", "nonInterestIncome": "None", "operatingExpenses": "37781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30716000", "sellingGeneralAndAdministrative": "25463000", "netIncomeFromContinuingOperations": "3918000" }, "balance": { "goodwill": "75219000", "inventory": "37900000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "1973490000", "longTermDebt": "439043000", "shortTermDebt": "45086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "109281000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "927309000", "otherCurrentAssets": "20052000", "totalCurrentAssets": "316513000", "currentLongTermDebt": "36219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179924000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1656977000", "currentAccountsPayable": "124770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "495684000", "totalShareholderEquity": "1046181000", "capitalLeaseObligations": "20422000", "otherCurrentLiabilities": "81479000", "totalCurrentLiabilities": "258172000", "otherNonCurrentLiabilities": "1744000", "totalNonCurrentLiabilities": "669137000", "cashAndShortTermInvestments": "78637000", "commonStockSharesOutstanding": "111078000", "intangibleAssetsExcludingGoodwill": "109281000", "cashAndCashEquivalentsAtCarryingValue": "78637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3918000", "profitLoss": "None", "dividendPayout": "25271000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3592000", "operatingCashflow": "85189000", "capitalExpenditures": "86276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34999000", "cashflowFromInvestment": "-76276000", "stockBasedCompensation": "6289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30716000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 287518000, "cost_of_revenue": 227163000, "gross_profit": 60355000, "ebit": 28361000, "ebitda": 58015000, "pretax_income": 17903000, "tax_provision": 3066000, "net_income": 14837000, "net_income_to_common": 14837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104723000, "total_current_assets": 365156000, "total_assets": 1982329000, "short_term_debt": 40342000, "long_term_debt": 447450000, "total_debt": 487792000, "total_liabilities": 920369000, "total_equity": 1061960000, "shares_outstanding": 112023000, "goodwill_and_intangibles": 187641000 }, "cash_flow": { "operating_cash_flow": 60856000, "capital_expenditure": 115790000, "free_cash_flow": 176646000, "dividends_paid": 24168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210742, "ticker_id": 101, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28361000", "ebitda": "58015000", "netIncome": "14837000", "grossProfit": "60355000", "depreciation": "None", "totalRevenue": "287518000", "costOfRevenue": "227163000", "interestIncome": "None", "incomeBeforeTax": "17903000", "interestExpense": "10458000", "operatingIncome": "28223000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3066000", "reportedCurrency": "USD", "netInterestIncome": "-10458000", "nonInterestIncome": "None", "operatingExpenses": "32132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29654000", "sellingGeneralAndAdministrative": "27266000", "netIncomeFromContinuingOperations": "14837000" }, "balance": { "goodwill": "75219000", "inventory": "41491000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "1982329000", "longTermDebt": "447450000", "shortTermDebt": "40342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "112422000", "reportedCurrency": "USD", "retainedEarnings": "369000", "totalLiabilities": "920369000", "otherCurrentAssets": "21870000", "totalCurrentAssets": "365156000", "currentLongTermDebt": "30553000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617173000", "currentAccountsPayable": "103763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501564000", "totalShareholderEquity": "1061960000", "capitalLeaseObligations": "27442000", "otherCurrentLiabilities": "88135000", "totalCurrentLiabilities": "239333000", "otherNonCurrentLiabilities": "1209000", "totalNonCurrentLiabilities": "681036000", "cashAndShortTermInvestments": "104723000", "commonStockSharesOutstanding": "112023000", "intangibleAssetsExcludingGoodwill": "112422000", "cashAndCashEquivalentsAtCarryingValue": "104723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14837000", "profitLoss": "None", "dividendPayout": "24168000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6601000", "operatingCashflow": "60856000", "capitalExpenditures": "115790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27463000", "cashflowFromInvestment": "-115790000", "stockBasedCompensation": "5466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 287518000, "cost_of_revenue": 227163000, "gross_profit": 60355000, "research_and_development": null, "selling_general_admin": 27266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28361000, "depreciation_amortisation": 29654000, "ebitda": 58015000, "interest_expense": 10458000, "interest_income": null, "other_non_operating": null, "pretax_income": 17903000, "tax_provision": 3066000, "effective_tax_rate": null, "net_income": 14837000, "net_income_continuing_ops": 14837000, "net_income_to_common": 14837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104723000, "short_term_investments": null, "net_receivables": 197072000, "inventory": 41491000, "other_current_assets": null, "total_current_assets": 365156000, "net_ppe": null, "goodwill": 75219000, "intangible_assets": 112422000, "goodwill_and_intangibles": 187641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1617173000, "total_assets": 1982329000, "short_term_debt": 40342000, "accounts_payable": 103763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239333000, "long_term_debt": 447450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681036000, "total_liabilities": 920369000, "total_debt": 487792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 369000, "total_equity": 1061960000, "shares_outstanding": 112023000, "operating_cash_flow": 60856000, "stock_based_compensation": 5466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115790000, "dividends_paid": 24168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27463000, "free_cash_flow": 176646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28361000", "ebitda": "58015000", "netIncome": "14837000", "grossProfit": "60355000", "depreciation": "None", "totalRevenue": "287518000", "costOfRevenue": "227163000", "interestIncome": "None", "incomeBeforeTax": "17903000", "interestExpense": "10458000", "operatingIncome": "28223000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3066000", "reportedCurrency": "USD", "netInterestIncome": "-10458000", "nonInterestIncome": "None", "operatingExpenses": "32132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29654000", "sellingGeneralAndAdministrative": "27266000", "netIncomeFromContinuingOperations": "14837000" }, "balance": { "goodwill": "75219000", "inventory": "41491000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "1982329000", "longTermDebt": "447450000", "shortTermDebt": "40342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "112422000", "reportedCurrency": "USD", "retainedEarnings": "369000", "totalLiabilities": "920369000", "otherCurrentAssets": "21870000", "totalCurrentAssets": "365156000", "currentLongTermDebt": "30553000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1617173000", "currentAccountsPayable": "103763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501564000", "totalShareholderEquity": "1061960000", "capitalLeaseObligations": "27442000", "otherCurrentLiabilities": "88135000", "totalCurrentLiabilities": "239333000", "otherNonCurrentLiabilities": "1209000", "totalNonCurrentLiabilities": "681036000", "cashAndShortTermInvestments": "104723000", "commonStockSharesOutstanding": "112023000", "intangibleAssetsExcludingGoodwill": "112422000", "cashAndCashEquivalentsAtCarryingValue": "104723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14837000", "profitLoss": "None", "dividendPayout": "24168000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6601000", "operatingCashflow": "60856000", "capitalExpenditures": "115790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27463000", "cashflowFromInvestment": "-115790000", "stockBasedCompensation": "5466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30855000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 192667000, "cost_of_revenue": 123921000, "gross_profit": 68746000, "ebit": 39700000, "ebitda": 58768000, "pretax_income": 34722000, "tax_provision": 7935000, "net_income": 26787000, "net_income_to_common": 26787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187120000, "total_current_assets": 425497000, "total_assets": 1941684000, "short_term_debt": 24129000, "long_term_debt": 457170000, "total_debt": 481299000, "total_liabilities": 875254000, "total_equity": 1066430000, "shares_outstanding": 109850496, "goodwill_and_intangibles": 203633000 }, "cash_flow": { "operating_cash_flow": 39562000, "capital_expenditure": 95486000, "free_cash_flow": 135048000, "dividends_paid": 21005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210743, "ticker_id": 101, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39700000", "ebitda": "58768000", "netIncome": "26787000", "grossProfit": "68746000", "depreciation": "None", "totalRevenue": "192667000", "costOfRevenue": "123921000", "interestIncome": "None", "incomeBeforeTax": "34722000", "interestExpense": "4978000", "operatingIncome": "39677000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7935000", "reportedCurrency": "USD", "netInterestIncome": "-4978000", "nonInterestIncome": "None", "operatingExpenses": "29069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19068000", "sellingGeneralAndAdministrative": "28008000", "netIncomeFromContinuingOperations": "26787000" }, "balance": { "goodwill": "91171000", "inventory": "34891000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "1941684000", "longTermDebt": "457170000", "shortTermDebt": "24129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112462000", "reportedCurrency": "USD", "retainedEarnings": "-14468000", "totalLiabilities": "875254000", "otherCurrentAssets": "17728000", "totalCurrentAssets": "425497000", "currentLongTermDebt": "24129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516187000", "currentAccountsPayable": "102072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481299000", "totalShareholderEquity": "1066430000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63924000", "totalCurrentLiabilities": "190125000", "otherNonCurrentLiabilities": "28530000", "totalNonCurrentLiabilities": "685129000", "cashAndShortTermInvestments": "187120000", "commonStockSharesOutstanding": "109850496", "intangibleAssetsExcludingGoodwill": "112462000", "cashAndCashEquivalentsAtCarryingValue": "187120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26787000", "profitLoss": "None", "dividendPayout": "21005000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5697000", "operatingCashflow": "39562000", "capitalExpenditures": "95486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175103000", "cashflowFromInvestment": "-237719000", "stockBasedCompensation": "4206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19068000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192667000, "cost_of_revenue": 123921000, "gross_profit": 68746000, "research_and_development": null, "selling_general_admin": 28008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39700000, "depreciation_amortisation": 19068000, "ebitda": 58768000, "interest_expense": 4978000, "interest_income": null, "other_non_operating": null, "pretax_income": 34722000, "tax_provision": 7935000, "effective_tax_rate": null, "net_income": 26787000, "net_income_continuing_ops": 26787000, "net_income_to_common": 26787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187120000, "short_term_investments": null, "net_receivables": 185758000, "inventory": 34891000, "other_current_assets": null, "total_current_assets": 425497000, "net_ppe": null, "goodwill": 91171000, "intangible_assets": 112462000, "goodwill_and_intangibles": 203633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1516187000, "total_assets": 1941684000, "short_term_debt": 24129000, "accounts_payable": 102072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190125000, "long_term_debt": 457170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 685129000, "total_liabilities": 875254000, "total_debt": 481299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14468000, "total_equity": 1066430000, "shares_outstanding": 109850496, "operating_cash_flow": 39562000, "stock_based_compensation": 4206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237719000, "dividends_paid": 21005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175103000, "free_cash_flow": 135048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39700000", "ebitda": "58768000", "netIncome": "26787000", "grossProfit": "68746000", "depreciation": "None", "totalRevenue": "192667000", "costOfRevenue": "123921000", "interestIncome": "None", "incomeBeforeTax": "34722000", "interestExpense": "4978000", "operatingIncome": "39677000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7935000", "reportedCurrency": "USD", "netInterestIncome": "-4978000", "nonInterestIncome": "None", "operatingExpenses": "29069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19068000", "sellingGeneralAndAdministrative": "28008000", "netIncomeFromContinuingOperations": "26787000" }, "balance": { "goodwill": "91171000", "inventory": "34891000", "commonStock": "1098000", "currentDebt": "None", "investments": "None", "totalAssets": "1941684000", "longTermDebt": "457170000", "shortTermDebt": "24129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112462000", "reportedCurrency": "USD", "retainedEarnings": "-14468000", "totalLiabilities": "875254000", "otherCurrentAssets": "17728000", "totalCurrentAssets": "425497000", "currentLongTermDebt": "24129000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1516187000", "currentAccountsPayable": "102072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "481299000", "totalShareholderEquity": "1066430000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63924000", "totalCurrentLiabilities": "190125000", "otherNonCurrentLiabilities": "28530000", "totalNonCurrentLiabilities": "685129000", "cashAndShortTermInvestments": "187120000", "commonStockSharesOutstanding": "109850496", "intangibleAssetsExcludingGoodwill": "112462000", "cashAndCashEquivalentsAtCarryingValue": "187120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26787000", "profitLoss": "None", "dividendPayout": "21005000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5697000", "operatingCashflow": "39562000", "capitalExpenditures": "95486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175103000", "cashflowFromInvestment": "-237719000", "stockBasedCompensation": "4206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19068000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 141138000, "cost_of_revenue": 78192000, "gross_profit": 62946000, "ebit": 49290000, "ebitda": 61556000, "pretax_income": 47060000, "tax_provision": 11010000, "net_income": 35737000, "net_income_to_common": 35737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210174000, "total_current_assets": 318686000, "total_assets": 1261686000, "short_term_debt": 1407000, "long_term_debt": 172820000, "total_debt": 174227000, "total_liabilities": 393862000, "total_equity": 867824000, "shares_outstanding": 100025584, "goodwill_and_intangibles": 1767000 }, "cash_flow": { "operating_cash_flow": 85503000, "capital_expenditure": 119793000, "free_cash_flow": 205296000, "dividends_paid": 20005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210744, "ticker_id": 101, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49290000", "ebitda": "61556000", "netIncome": "35737000", "grossProfit": "62946000", "depreciation": "None", "totalRevenue": "141138000", "costOfRevenue": "78192000", "interestIncome": "None", "incomeBeforeTax": "47060000", "interestExpense": "2230000", "operatingIncome": "49298000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11010000", "reportedCurrency": "USD", "netInterestIncome": "-2230000", "nonInterestIncome": "None", "operatingExpenses": "13648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12266000", "sellingGeneralAndAdministrative": "13648000", "netIncomeFromContinuingOperations": "36050000" }, "balance": { "goodwill": "0", "inventory": "21857000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1261686000", "longTermDebt": "172820000", "shortTermDebt": "1407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1767000", "reportedCurrency": "USD", "retainedEarnings": "-41255000", "totalLiabilities": "393862000", "otherCurrentAssets": "15485000", "totalCurrentAssets": "318686000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943000000", "currentAccountsPayable": "60882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177989000", "totalShareholderEquity": "867824000", "capitalLeaseObligations": "5169000", "otherCurrentLiabilities": "26930000", "totalCurrentLiabilities": "92592000", "otherNonCurrentLiabilities": "6921000", "totalNonCurrentLiabilities": "301270000", "cashAndShortTermInvestments": "210174000", "commonStockSharesOutstanding": "100025584", "intangibleAssetsExcludingGoodwill": "1767000", "cashAndCashEquivalentsAtCarryingValue": "210174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35737000", "profitLoss": "None", "dividendPayout": "20005000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2986000", "operatingCashflow": "85503000", "capitalExpenditures": "119793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20074000", "cashflowFromInvestment": "-119793000", "stockBasedCompensation": "3749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141138000, "cost_of_revenue": 78192000, "gross_profit": 62946000, "research_and_development": null, "selling_general_admin": 13648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49290000, "depreciation_amortisation": 12266000, "ebitda": 61556000, "interest_expense": 2230000, "interest_income": null, "other_non_operating": null, "pretax_income": 47060000, "tax_provision": 11010000, "effective_tax_rate": null, "net_income": 35737000, "net_income_continuing_ops": 36050000, "net_income_to_common": 35737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210174000, "short_term_investments": null, "net_receivables": 71170000, "inventory": 21857000, "other_current_assets": null, "total_current_assets": 318686000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1767000, "goodwill_and_intangibles": 1767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 943000000, "total_assets": 1261686000, "short_term_debt": 1407000, "accounts_payable": 60882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92592000, "long_term_debt": 172820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301270000, "total_liabilities": 393862000, "total_debt": 174227000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41255000, "total_equity": 867824000, "shares_outstanding": 100025584, "operating_cash_flow": 85503000, "stock_based_compensation": 3749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119793000, "dividends_paid": 20005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20074000, "free_cash_flow": 205296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49290000", "ebitda": "61556000", "netIncome": "35737000", "grossProfit": "62946000", "depreciation": "None", "totalRevenue": "141138000", "costOfRevenue": "78192000", "interestIncome": "None", "incomeBeforeTax": "47060000", "interestExpense": "2230000", "operatingIncome": "49298000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11010000", "reportedCurrency": "USD", "netInterestIncome": "-2230000", "nonInterestIncome": "None", "operatingExpenses": "13648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12266000", "sellingGeneralAndAdministrative": "13648000", "netIncomeFromContinuingOperations": "36050000" }, "balance": { "goodwill": "0", "inventory": "21857000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1261686000", "longTermDebt": "172820000", "shortTermDebt": "1407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1767000", "reportedCurrency": "USD", "retainedEarnings": "-41255000", "totalLiabilities": "393862000", "otherCurrentAssets": "15485000", "totalCurrentAssets": "318686000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "943000000", "currentAccountsPayable": "60882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "177989000", "totalShareholderEquity": "867824000", "capitalLeaseObligations": "5169000", "otherCurrentLiabilities": "26930000", "totalCurrentLiabilities": "92592000", "otherNonCurrentLiabilities": "6921000", "totalNonCurrentLiabilities": "301270000", "cashAndShortTermInvestments": "210174000", "commonStockSharesOutstanding": "100025584", "intangibleAssetsExcludingGoodwill": "1767000", "cashAndCashEquivalentsAtCarryingValue": "210174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35737000", "profitLoss": "None", "dividendPayout": "20005000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2986000", "operatingCashflow": "85503000", "capitalExpenditures": "119793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20074000", "cashflowFromInvestment": "-119793000", "stockBasedCompensation": "3749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11625000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 157616000, "cost_of_revenue": 77991000, "gross_profit": 79625000, "ebit": 65460000, "ebitda": 76206000, "pretax_income": 63964000, "tax_provision": 7637000, "net_income": 29440000, "net_income_to_common": 29440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264538000, "total_current_assets": 401524000, "total_assets": 1239271000, "short_term_debt": 1435000, "long_term_debt": 172511000, "total_debt": 173946000, "total_liabilities": 328112000, "total_equity": -75992000, "shares_outstanding": 100025584, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55406000, "capital_expenditure": 98858000, "free_cash_flow": 154264000, "dividends_paid": 27158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210746, "ticker_id": 101, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65460000", "ebitda": "76206000", "netIncome": "29440000", "grossProfit": "79625000", "depreciation": "None", "totalRevenue": "157616000", "costOfRevenue": "77991000", "interestIncome": "None", "incomeBeforeTax": "63964000", "interestExpense": "1496000", "operatingIncome": "65324000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7637000", "reportedCurrency": "USD", "netInterestIncome": "-1496000", "nonInterestIncome": "None", "operatingExpenses": "14301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10746000", "sellingGeneralAndAdministrative": "14301000", "netIncomeFromContinuingOperations": "56327000" }, "balance": { "goodwill": "None", "inventory": "18872000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1239271000", "longTermDebt": "172511000", "shortTermDebt": "1435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-76992000", "totalLiabilities": "328112000", "otherCurrentAssets": "15880000", "totalCurrentAssets": "401524000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837747000", "currentAccountsPayable": "57520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833453000", "shortLongTermDebtTotal": "172511000", "totalShareholderEquity": "-75992000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43039000", "totalCurrentLiabilities": "100559000", "otherNonCurrentLiabilities": "6363000", "totalNonCurrentLiabilities": "227553000", "cashAndShortTermInvestments": "264538000", "commonStockSharesOutstanding": "100025584", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "264538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29440000", "profitLoss": "None", "dividendPayout": "27158000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4801000", "operatingCashflow": "55406000", "capitalExpenditures": "98858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33684000", "cashflowFromInvestment": "-98858000", "stockBasedCompensation": "1414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157616000, "cost_of_revenue": 77991000, "gross_profit": 79625000, "research_and_development": null, "selling_general_admin": 14301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65460000, "depreciation_amortisation": 10746000, "ebitda": 76206000, "interest_expense": 1496000, "interest_income": null, "other_non_operating": null, "pretax_income": 63964000, "tax_provision": 7637000, "effective_tax_rate": null, "net_income": 29440000, "net_income_continuing_ops": 56327000, "net_income_to_common": 29440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264538000, "short_term_investments": null, "net_receivables": 102234000, "inventory": 18872000, "other_current_assets": null, "total_current_assets": 401524000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 837747000, "total_assets": 1239271000, "short_term_debt": 1435000, "accounts_payable": 57520000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100559000, "long_term_debt": 172511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227553000, "total_liabilities": 328112000, "total_debt": 173946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76992000, "total_equity": -75992000, "shares_outstanding": 100025584, "operating_cash_flow": 55406000, "stock_based_compensation": 1414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98858000, "dividends_paid": 27158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33684000, "free_cash_flow": 154264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65460000", "ebitda": "76206000", "netIncome": "29440000", "grossProfit": "79625000", "depreciation": "None", "totalRevenue": "157616000", "costOfRevenue": "77991000", "interestIncome": "None", "incomeBeforeTax": "63964000", "interestExpense": "1496000", "operatingIncome": "65324000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7637000", "reportedCurrency": "USD", "netInterestIncome": "-1496000", "nonInterestIncome": "None", "operatingExpenses": "14301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77991000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10746000", "sellingGeneralAndAdministrative": "14301000", "netIncomeFromContinuingOperations": "56327000" }, "balance": { "goodwill": "None", "inventory": "18872000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1239271000", "longTermDebt": "172511000", "shortTermDebt": "1435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-76992000", "totalLiabilities": "328112000", "otherCurrentAssets": "15880000", "totalCurrentAssets": "401524000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "837747000", "currentAccountsPayable": "57520000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "833453000", "shortLongTermDebtTotal": "172511000", "totalShareholderEquity": "-75992000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43039000", "totalCurrentLiabilities": "100559000", "otherNonCurrentLiabilities": "6363000", "totalNonCurrentLiabilities": "227553000", "cashAndShortTermInvestments": "264538000", "commonStockSharesOutstanding": "100025584", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "264538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29440000", "profitLoss": "None", "dividendPayout": "27158000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4801000", "operatingCashflow": "55406000", "capitalExpenditures": "98858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33684000", "cashflowFromInvestment": "-98858000", "stockBasedCompensation": "1414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10721000", "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": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "income_statement": { "revenue": 161788000, "cost_of_revenue": 72937000, "gross_profit": 88851000, "ebit": 76786000, "ebitda": 86600000, "pretax_income": 76265000, "tax_provision": 5054000, "net_income": 38518000, "net_income_to_common": 38518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341674000, "total_current_assets": 454268000, "total_assets": 1198620000, "short_term_debt": 29746000, "long_term_debt": 101201000, "total_debt": 130947000, "total_liabilities": 319491000, "total_equity": 76686000, "shares_outstanding": 100000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 103883000, "capital_expenditure": 85895000, "free_cash_flow": 189778000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210747, "ticker_id": 101, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:37.932087+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76786000", "ebitda": "86600000", "netIncome": "38518000", "grossProfit": "88851000", "depreciation": "None", "totalRevenue": "161788000", "costOfRevenue": "72937000", "interestIncome": "None", "incomeBeforeTax": "76265000", "interestExpense": "521000", "operatingIncome": "76668000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5054000", "reportedCurrency": "USD", "netInterestIncome": "-521000", "nonInterestIncome": "None", "operatingExpenses": "12183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9814000", "sellingGeneralAndAdministrative": "12183000", "netIncomeFromContinuingOperations": "71211000" }, "balance": { "goodwill": "None", "inventory": "16807000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1198620000", "longTermDebt": "101201000", "shortTermDebt": "29746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "31536000", "totalLiabilities": "319491000", "otherCurrentAssets": "9847000", "totalCurrentAssets": "454268000", "currentLongTermDebt": "29746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744352000", "currentAccountsPayable": "47681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130947000", "totalShareholderEquity": "76686000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63781000", "totalCurrentLiabilities": "141208000", "otherNonCurrentLiabilities": "38012000", "totalNonCurrentLiabilities": "178283000", "cashAndShortTermInvestments": "341674000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "341674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71211000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-789000", "operatingCashflow": "103883000", "capitalExpenditures": "85895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28970000", "cashflowFromInvestment": "-98858000", "stockBasedCompensation": "1624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161788000, "cost_of_revenue": 72937000, "gross_profit": 88851000, "research_and_development": null, "selling_general_admin": 12183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76786000, "depreciation_amortisation": 9814000, "ebitda": 86600000, "interest_expense": 521000, "interest_income": null, "other_non_operating": null, "pretax_income": 76265000, "tax_provision": 5054000, "effective_tax_rate": null, "net_income": 38518000, "net_income_continuing_ops": 71211000, "net_income_to_common": 38518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341674000, "short_term_investments": null, "net_receivables": 85940000, "inventory": 16807000, "other_current_assets": null, "total_current_assets": 454268000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 744352000, "total_assets": 1198620000, "short_term_debt": 29746000, "accounts_payable": 47681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141208000, "long_term_debt": 101201000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178283000, "total_liabilities": 319491000, "total_debt": 130947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31536000, "total_equity": 76686000, "shares_outstanding": 100000000, "operating_cash_flow": 103883000, "stock_based_compensation": 1624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98858000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28970000, "free_cash_flow": 189778000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76786000", "ebitda": "86600000", "netIncome": "38518000", "grossProfit": "88851000", "depreciation": "None", "totalRevenue": "161788000", "costOfRevenue": "72937000", "interestIncome": "None", "incomeBeforeTax": "76265000", "interestExpense": "521000", "operatingIncome": "76668000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5054000", "reportedCurrency": "USD", "netInterestIncome": "-521000", "nonInterestIncome": "None", "operatingExpenses": "12183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9814000", "sellingGeneralAndAdministrative": "12183000", "netIncomeFromContinuingOperations": "71211000" }, "balance": { "goodwill": "None", "inventory": "16807000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1198620000", "longTermDebt": "101201000", "shortTermDebt": "29746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "31536000", "totalLiabilities": "319491000", "otherCurrentAssets": "9847000", "totalCurrentAssets": "454268000", "currentLongTermDebt": "29746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "744352000", "currentAccountsPayable": "47681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130947000", "totalShareholderEquity": "76686000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "63781000", "totalCurrentLiabilities": "141208000", "otherNonCurrentLiabilities": "38012000", "totalNonCurrentLiabilities": "178283000", "cashAndShortTermInvestments": "341674000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "341674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71211000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-789000", "operatingCashflow": "103883000", "capitalExpenditures": "85895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28970000", "cashflowFromInvestment": "-98858000", "stockBasedCompensation": "1624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }