{ "ticker": { "uuid": "1e724112-4d73-421b-ad53-9ba34cf08164", "symbol": "SPH", "name": "Suburban Propane Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1e724112-4d73-421b-ad53-9ba34cf08164/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e724112-4d73-421b-ad53-9ba34cf08164/" }, "ticker_metadata": { "id": 3721, "uuid": "1e724112-4d73-421b-ad53-9ba34cf08164", "symbol": "SPH", "name": "Suburban Propane Partners LP", "asset_type": "equity", "market_cap": 1302978000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Suburban Propane Partners, LP, is engaged in the marketing and retail distribution of propane, fuel oil, and refined fuels. The company is headquartered in Whippany, New Jersey.", "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": "1e724112-4d73-421b-ad53-9ba34cf08164", "symbol": "SPH", "name": "Suburban Propane Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/1e724112-4d73-421b-ad53-9ba34cf08164/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e724112-4d73-421b-ad53-9ba34cf08164/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.87, "value": 0.87, "quality": 0.78, "momentum": 0.32, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 19.25, "market_cap": 1287902000, "pe_ratio": 9.658, "earnings_yield": 0.1035, "ebitda_to_ev": 0.1097, "shareholder_yield": 0.0663, "roe": 0.1793, "piotroski_f_score": 7, "momentum_12_1": 0.145, "volatility_252d": 0.1742 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:43.199612+00:00", "batch_id": "" }, "size": { "price_close": 19.25, "market_cap": 1287902000, "market_cap_usd": 1287902000, "enterprise_value": 2573611000, "shares_outstanding": 66904000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.658, "pb_ratio": 1.7313, "ptbv_ratio": null, "ps_ratio": 0.9245, "pcf_ratio": 6.2528, "pfcf_ratio": 4.6109, "ev_ebitda": 9.1134, "ev_ebit": 12.1431, "ev_sales": 1.8474, "ev_fcf": 9.214, "earnings_yield": 0.1035, "fcf_yield": 0.1085, "price_to_sales": 0.9245, "price_to_book": 1.7313, "price_to_cashflow": 6.2528, "ebitda_to_ev": 0.1097, "sales_yield": 0.5413 }, "yield": { "dividend_yield": 0.0663, "buyback_yield": 0, "shareholder_yield": 0.0663, "debt_paydown_yield": null, "total_yield": 0.0663 }, "quality": { "gross_margin": 0.322, "operating_margin": 0.1521, "net_margin": 0.0957, "ebitda_margin": 0.2027, "fcf_margin": 0.2005, "roe": 0.1793, "roa": 0.055, "roic": 0.1035, "roc_greenblatt": null, "asset_turnover": 0.5741, "cash_conversion": 2.0946, "accruals_ratio": -0.0299, "sbc_to_revenue": 0.0055, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.5644, "revenue_stability_5y": 0.0987, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1849, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.262, "net_debt_to_ebitda": 4.5528, "debt_to_assets": 0.5316, "interest_coverage": 2.8058, "current_ratio": 1.0795, "quick_ratio": 0.8231, "net_debt": 1285709000, "local_beta": 0.0003, "volatility_252d": 0.1742, "volatility_60d": 0.397, "max_drawdown_12m": -0.0755, "risk_adjusted_momentum": 0.8326 }, "growth": { "revenue_growth_1y": -0.0219, "revenue_growth_3y_cagr": -0.0155, "revenue_growth_5y_cagr": 0.0527, "eps_growth_1y": 0.4072, "eps_growth_3y_cagr": -0.0863, "eps_growth_5y_cagr": 0.1189, "fcf_growth_1y": 0.247, "book_value_growth_1y": 0.0817, "revenue_growth": -0.0219, "earnings_growth": 0.4072 }, "momentum": { "price_return_1m": -0.0209, "price_return_3m": -0.0335, "price_return_6m": 0.0305, "price_return_9m": 0.1004, "price_return_12m": 0.1211, "price_return_12m_ex1m": 0.145, "momentum_6m": 0.0305, "momentum_12m": 0.1211, "momentum_12_1": 0.145, "distance_from_52w_high": -0.0513, "distance_from_52w_low": 0.1341, "relative_strength": 0.0212 }, "raw_ttm": { "revenue_ttm": 1393118000, "gross_profit_ttm": 448621037, "ebit_ttm": 211940000, "ebitda_ttm": 282398000, "net_income_ttm": 133351000, "eps_diluted_ttm": 1.9932, "operating_cash_flow_ttm": 205971000, "capital_expenditure_ttm": 73343000, "fcf_ttm": 279314000, "dividends_paid_ttm": 85348000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75536000, "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_current_liabilities": 247770000, "net_ppe": null, "total_assets": 2426635000, "total_debt": 1290001000, "total_equity": 743902000, "net_working_capital": 46368000, "book_value_per_share": 11.1189, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -508577000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 18, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 24, "rank_ev_ebitda": 33, "rank_ev_ebit": 49, "rank_earnings_yield": 18, "rank_fcf_yield": 37, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 12, "rank_roe": 22, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 68, "rank_fcf_margin": 47, "rank_piotroski": 20, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 51 }, "composites": { "value_composite": 13, "quality_composite": 22, "momentum_composite": 68, "growth_composite": 68, "yield_composite": 8, "svqf_composite": 9, "vc1_composite": 11, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 43, "overall_composite": 13, "quality_value_composite": 0.8238, "os_score": 0.87, "value_percentile": 0.87, "quality_percentile": 0.78, "momentum_percentile": 0.32, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 46, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 43, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5011, "ticker_id": 3721, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:43.199612+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.25, "market_cap": 1287902000, "market_cap_usd": 1287902000, "enterprise_value": 2573611000, "shares_outstanding": 66904000, "fx_rate_to_usd": null, "pe_ratio": 9.65798532, "pb_ratio": 1.73127912, "ptbv_ratio": null, "ps_ratio": 0.92447445, "pcf_ratio": 6.25283171, "pfcf_ratio": 4.61094682, "ev_ebitda": 9.11341794, "ev_ebit": 12.14311126, "ev_sales": 1.84737474, "ev_fcf": 9.21404226, "earnings_yield": 0.10354126, "fcf_yield": 0.10853, "dividend_yield": 0.06626902, "buyback_yield": 0, "shareholder_yield": 0.06626902, "debt_paydown_yield": null, "total_yield": 0.06626902, "gross_margin": 0.32202659, "operating_margin": 0.15213356, "net_margin": 0.09572125, "ebitda_margin": 0.20270932, "fcf_margin": 0.20049558, "roe": 0.17925883, "roa": 0.05495305, "roic": 0.10353881, "roc_greenblatt": null, "asset_turnover": 0.57409458, "cash_conversion": 2.09457747, "accruals_ratio": -0.02992621, "sbc_to_revenue": 0.00551999, "debt_to_equity": 2.26203586, "net_debt_to_ebitda": 4.55282615, "debt_to_assets": 0.53160076, "interest_coverage": 2.80581445, "current_ratio": 1.07953747, "quick_ratio": 0.82305364, "net_debt": 1285709000, "revenue_growth_1y": -0.02185371, "revenue_growth_3y_cagr": -0.01554706, "revenue_growth_5y_cagr": 0.05273761, "eps_growth_1y": 0.40723504, "eps_growth_3y_cagr": -0.08629803, "eps_growth_5y_cagr": 0.11893871, "fcf_growth_1y": 0.24704884, "book_value_growth_1y": 0.08168151, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.564393, "revenue_stability_5y": 0.098698, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02085453, "price_return_3m": -0.03345501, "price_return_6m": 0.03045324, "price_return_9m": 0.10037727, "price_return_12m": 0.12112847, "price_return_12m_ex1m": 0.14500705, "distance_from_52w_high": -0.05125678, "distance_from_52w_low": 0.13408743, "relative_strength": 0.02116489, "local_beta": 0.0003, "volatility_252d": 0.174161, "volatility_60d": 0.396978, "max_drawdown_12m": -0.07545196, "revenue_ttm": 1393118000, "gross_profit_ttm": 448621037, "ebit_ttm": 211940000, "ebitda_ttm": 282398000, "net_income_ttm": 133351000, "eps_diluted_ttm": 1.99316932, "operating_cash_flow_ttm": 205971000, "capital_expenditure_ttm": 73343000, "fcf_ttm": 279314000, "dividends_paid_ttm": 85348000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75536000, "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_current_liabilities": 247770000, "net_ppe": null, "total_assets": 2426635000, "total_debt": 1290001000, "total_equity": 743902000, "net_working_capital": 46368000, "book_value_per_share": 11.11894655, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -508577000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 18, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 24, "rank_ev_ebitda": 33, "rank_ev_ebit": 49, "rank_earnings_yield": 18, "rank_fcf_yield": 37, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 12, "rank_roe": 22, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 68, "rank_fcf_margin": 47, "rank_piotroski": 20, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 51, "value_composite": 13, "quality_composite": 22, "momentum_composite": 68, "growth_composite": 68, "yield_composite": 8, "svqf_composite": 9, "vc1_composite": 11, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 43, "overall_composite": 13, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": 46, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.25, "os": 0.87, "value": 0.87, "quality": 0.78, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.658, "earnings_yield": 0.1035, "shareholder_yield": 0.0663, "roe": 0.1793, "momentum_12_1": 0.145, "complete_fields": { "id": 5011, "ticker_id": 3721, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:43.199612+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.25, "market_cap": 1287902000, "market_cap_usd": 1287902000, "enterprise_value": 2573611000, "shares_outstanding": 66904000, "fx_rate_to_usd": null, "pe_ratio": 9.65798532, "pb_ratio": 1.73127912, "ptbv_ratio": null, "ps_ratio": 0.92447445, "pcf_ratio": 6.25283171, "pfcf_ratio": 4.61094682, "ev_ebitda": 9.11341794, "ev_ebit": 12.14311126, "ev_sales": 1.84737474, "ev_fcf": 9.21404226, "earnings_yield": 0.10354126, "fcf_yield": 0.10853, "dividend_yield": 0.06626902, "buyback_yield": 0, "shareholder_yield": 0.06626902, "debt_paydown_yield": null, "total_yield": 0.06626902, "gross_margin": 0.32202659, "operating_margin": 0.15213356, "net_margin": 0.09572125, "ebitda_margin": 0.20270932, "fcf_margin": 0.20049558, "roe": 0.17925883, "roa": 0.05495305, "roic": 0.10353881, "roc_greenblatt": null, "asset_turnover": 0.57409458, "cash_conversion": 2.09457747, "accruals_ratio": -0.02992621, "sbc_to_revenue": 0.00551999, "debt_to_equity": 2.26203586, "net_debt_to_ebitda": 4.55282615, "debt_to_assets": 0.53160076, "interest_coverage": 2.80581445, "current_ratio": 1.07953747, "quick_ratio": 0.82305364, "net_debt": 1285709000, "revenue_growth_1y": -0.02185371, "revenue_growth_3y_cagr": -0.01554706, "revenue_growth_5y_cagr": 0.05273761, "eps_growth_1y": 0.40723504, "eps_growth_3y_cagr": -0.08629803, "eps_growth_5y_cagr": 0.11893871, "fcf_growth_1y": 0.24704884, "book_value_growth_1y": 0.08168151, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.564393, "revenue_stability_5y": 0.098698, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02085453, "price_return_3m": -0.03345501, "price_return_6m": 0.03045324, "price_return_9m": 0.10037727, "price_return_12m": 0.12112847, "price_return_12m_ex1m": 0.14500705, "distance_from_52w_high": -0.05125678, "distance_from_52w_low": 0.13408743, "relative_strength": 0.02116489, "local_beta": 0.0003, "volatility_252d": 0.174161, "volatility_60d": 0.396978, "max_drawdown_12m": -0.07545196, "revenue_ttm": 1393118000, "gross_profit_ttm": 448621037, "ebit_ttm": 211940000, "ebitda_ttm": 282398000, "net_income_ttm": 133351000, "eps_diluted_ttm": 1.99316932, "operating_cash_flow_ttm": 205971000, "capital_expenditure_ttm": 73343000, "fcf_ttm": 279314000, "dividends_paid_ttm": 85348000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75536000, "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_current_liabilities": 247770000, "net_ppe": null, "total_assets": 2426635000, "total_debt": 1290001000, "total_equity": 743902000, "net_working_capital": 46368000, "book_value_per_share": 11.11894655, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -508577000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 18, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 24, "rank_ev_ebitda": 33, "rank_ev_ebit": 49, "rank_earnings_yield": 18, "rank_fcf_yield": 37, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 12, "rank_roe": 22, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 68, "rank_fcf_margin": 47, "rank_piotroski": 20, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 45, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 51, "value_composite": 13, "quality_composite": 22, "momentum_composite": 68, "growth_composite": 68, "yield_composite": 8, "svqf_composite": 9, "vc1_composite": 11, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 43, "overall_composite": 13, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": 46, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "ebit": 184183000, "ebitda": 256225000, "pretax_income": 107918000, "tax_provision": 1348000, "net_income": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1246074000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65589000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 186256000, "capital_expenditure": 71960000, "free_cash_flow": 258216000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332584, "ticker_id": 3721, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184183000", "ebitda": "256225000", "netIncome": "106570000", "grossProfit": "302688578", "depreciation": "None", "totalRevenue": "1432518000", "costOfRevenue": "1129829422", "interestIncome": "80253000", "incomeBeforeTax": "107918000", "interestExpense": "76265000", "operatingIncome": "206308578", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1348000", "reportedCurrency": "USD", "netInterestIncome": "-76265000", "nonInterestIncome": "None", "operatingExpenses": "96380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129829422", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72042000", "sellingGeneralAndAdministrative": "96380000", "netIncomeFromContinuingOperations": "106570000" }, "balance": { "goodwill": "1157827000", "inventory": "73726000", "commonStock": "604054000", "currentDebt": "None", "investments": "None", "totalAssets": "2296274000", "longTermDebt": "1211745000", "shortTermDebt": "34329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "84777000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1697703000", "otherCurrentAssets": "19362000", "totalCurrentAssets": "166274000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130000000", "currentAccountsPayable": "45042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810272000", "shortLongTermDebtTotal": "1329758000", "totalShareholderEquity": "598571000", "capitalLeaseObligations": "118013000", "otherCurrentLiabilities": "101712000", "totalCurrentLiabilities": "302820000", "otherNonCurrentLiabilities": "53229000", "totalNonCurrentLiabilities": "1394883000", "cashAndShortTermInvestments": "3707000", "commonStockSharesOutstanding": "65589000", "intangibleAssetsExcludingGoodwill": "84777000", "cashAndCashEquivalentsAtCarryingValue": "3707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106570000", "profitLoss": "None", "dividendPayout": "84175000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14139000", "operatingCashflow": "186256000", "capitalExpenditures": "71960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66744000", "cashflowFromInvestment": "-128255000", "stockBasedCompensation": "7775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1432518000, "cost_of_revenue": 1129829422, "gross_profit": 302688578, "research_and_development": null, "selling_general_admin": 96380000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184183000, "depreciation_amortisation": 72042000, "ebitda": 256225000, "interest_expense": 76265000, "interest_income": null, "other_non_operating": null, "pretax_income": 107918000, "tax_provision": 1348000, "effective_tax_rate": null, "net_income": 106570000, "net_income_continuing_ops": 106570000, "net_income_to_common": 106570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3707000, "short_term_investments": null, "net_receivables": 69479000, "inventory": 73726000, "other_current_assets": null, "total_current_assets": 166274000, "net_ppe": null, "goodwill": 1157827000, "intangible_assets": 84777000, "goodwill_and_intangibles": 1242604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2130000000, "total_assets": 2296274000, "short_term_debt": 34329000, "accounts_payable": 45042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302820000, "long_term_debt": 1211745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1394883000, "total_liabilities": 1697703000, "total_debt": 1246074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 598571000, "shares_outstanding": 65589000, "operating_cash_flow": 186256000, "stock_based_compensation": 7775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128255000, "dividends_paid": 84175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66744000, "free_cash_flow": 258216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184183000", "ebitda": "256225000", "netIncome": "106570000", "grossProfit": "302688578", "depreciation": "None", "totalRevenue": "1432518000", "costOfRevenue": "1129829422", "interestIncome": "80253000", "incomeBeforeTax": "107918000", "interestExpense": "76265000", "operatingIncome": "206308578", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1348000", "reportedCurrency": "USD", "netInterestIncome": "-76265000", "nonInterestIncome": "None", "operatingExpenses": "96380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129829422", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72042000", "sellingGeneralAndAdministrative": "96380000", "netIncomeFromContinuingOperations": "106570000" }, "balance": { "goodwill": "1157827000", "inventory": "73726000", "commonStock": "604054000", "currentDebt": "None", "investments": "None", "totalAssets": "2296274000", "longTermDebt": "1211745000", "shortTermDebt": "34329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "84777000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1697703000", "otherCurrentAssets": "19362000", "totalCurrentAssets": "166274000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130000000", "currentAccountsPayable": "45042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810272000", "shortLongTermDebtTotal": "1329758000", "totalShareholderEquity": "598571000", "capitalLeaseObligations": "118013000", "otherCurrentLiabilities": "101712000", "totalCurrentLiabilities": "302820000", "otherNonCurrentLiabilities": "53229000", "totalNonCurrentLiabilities": "1394883000", "cashAndShortTermInvestments": "3707000", "commonStockSharesOutstanding": "65589000", "intangibleAssetsExcludingGoodwill": "84777000", "cashAndCashEquivalentsAtCarryingValue": "3707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106570000", "profitLoss": "None", "dividendPayout": "84175000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14139000", "operatingCashflow": "186256000", "capitalExpenditures": "71960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66744000", "cashflowFromInvestment": "-128255000", "stockBasedCompensation": "7775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1327172000, "cost_of_revenue": 522196000, "gross_profit": 804976000, "ebit": 149498000, "ebitda": 216473000, "pretax_income": 74908000, "tax_provision": 734000, "net_income": 74174000, "net_income_to_common": 74174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3219000, "total_current_assets": 157544000, "total_assets": 2272761000, "short_term_debt": 35616000, "long_term_debt": 1210326000, "total_debt": 1245942000, "total_liabilities": 1725701000, "total_equity": 547060000, "shares_outstanding": 64841000, "goodwill_and_intangibles": 1225764000 }, "cash_flow": { "operating_cash_flow": 160585000, "capital_expenditure": 59429000, "free_cash_flow": 220014000, "dividends_paid": 83090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332589, "ticker_id": 3721, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149498000", "ebitda": "216473000", "netIncome": "74174000", "grossProfit": "804976000", "depreciation": "None", "totalRevenue": "1327172000", "costOfRevenue": "522196000", "interestIncome": "74590000", "incomeBeforeTax": "74908000", "interestExpense": "74590000", "operatingIncome": "171250000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "734000", "reportedCurrency": "USD", "netInterestIncome": "-74590000", "nonInterestIncome": "None", "operatingExpenses": "633726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66975000", "sellingGeneralAndAdministrative": "89894000", "netIncomeFromContinuingOperations": "74174000" }, "balance": { "goodwill": "1151252000", "inventory": "55430000", "commonStock": "553207000", "currentDebt": "None", "investments": "None", "totalAssets": "2272761000", "longTermDebt": "1210326000", "shortTermDebt": "35616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "74512000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1725701000", "otherCurrentAssets": "32451000", "totalCurrentAssets": "157544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2115217000", "currentAccountsPayable": "41058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794228000", "shortLongTermDebtTotal": "1349739000", "totalShareholderEquity": "547060000", "capitalLeaseObligations": "139413000", "otherCurrentLiabilities": "229448000", "totalCurrentLiabilities": "306122000", "otherNonCurrentLiabilities": "59896000", "totalNonCurrentLiabilities": "1419579000", "cashAndShortTermInvestments": "3219000", "commonStockSharesOutstanding": "64841000", "intangibleAssetsExcludingGoodwill": "74512000", "cashAndCashEquivalentsAtCarryingValue": "3219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74174000", "profitLoss": "None", "dividendPayout": "83090000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6578000", "operatingCashflow": "160585000", "capitalExpenditures": "59429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72501000", "cashflowFromInvestment": "-81644000", "stockBasedCompensation": "8191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1327172000, "cost_of_revenue": 522196000, "gross_profit": 804976000, "research_and_development": null, "selling_general_admin": 89894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149498000, "depreciation_amortisation": 66975000, "ebitda": 216473000, "interest_expense": 74590000, "interest_income": null, "other_non_operating": null, "pretax_income": 74908000, "tax_provision": 734000, "effective_tax_rate": null, "net_income": 74174000, "net_income_continuing_ops": 74174000, "net_income_to_common": 74174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3219000, "short_term_investments": null, "net_receivables": 66444000, "inventory": 55430000, "other_current_assets": null, "total_current_assets": 157544000, "net_ppe": null, "goodwill": 1151252000, "intangible_assets": 74512000, "goodwill_and_intangibles": 1225764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2115217000, "total_assets": 2272761000, "short_term_debt": 35616000, "accounts_payable": 41058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306122000, "long_term_debt": 1210326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1419579000, "total_liabilities": 1725701000, "total_debt": 1245942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 547060000, "shares_outstanding": 64841000, "operating_cash_flow": 160585000, "stock_based_compensation": 8191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81644000, "dividends_paid": 83090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72501000, "free_cash_flow": 220014000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149498000", "ebitda": "216473000", "netIncome": "74174000", "grossProfit": "804976000", "depreciation": "None", "totalRevenue": "1327172000", "costOfRevenue": "522196000", "interestIncome": "74590000", "incomeBeforeTax": "74908000", "interestExpense": "74590000", "operatingIncome": "171250000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "734000", "reportedCurrency": "USD", "netInterestIncome": "-74590000", "nonInterestIncome": "None", "operatingExpenses": "633726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66975000", "sellingGeneralAndAdministrative": "89894000", "netIncomeFromContinuingOperations": "74174000" }, "balance": { "goodwill": "1151252000", "inventory": "55430000", "commonStock": "553207000", "currentDebt": "None", "investments": "None", "totalAssets": "2272761000", "longTermDebt": "1210326000", "shortTermDebt": "35616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "74512000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1725701000", "otherCurrentAssets": "32451000", "totalCurrentAssets": "157544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2115217000", "currentAccountsPayable": "41058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794228000", "shortLongTermDebtTotal": "1349739000", "totalShareholderEquity": "547060000", "capitalLeaseObligations": "139413000", "otherCurrentLiabilities": "229448000", "totalCurrentLiabilities": "306122000", "otherNonCurrentLiabilities": "59896000", "totalNonCurrentLiabilities": "1419579000", "cashAndShortTermInvestments": "3219000", "commonStockSharesOutstanding": "64841000", "intangibleAssetsExcludingGoodwill": "74512000", "cashAndCashEquivalentsAtCarryingValue": "3219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74174000", "profitLoss": "None", "dividendPayout": "83090000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6578000", "operatingCashflow": "160585000", "capitalExpenditures": "59429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72501000", "cashflowFromInvestment": "-81644000", "stockBasedCompensation": "8191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1429194000, "cost_of_revenue": 1068189000, "gross_profit": 361005000, "ebit": 197813000, "ebitda": 260395000, "pretax_income": 124420000, "tax_provision": 668000, "net_income": 123752000, "net_income_to_common": 123752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514000, "total_current_assets": 164002000, "total_assets": 2270475000, "short_term_debt": 33562000, "long_term_debt": 1188210000, "total_debt": 1221772000, "total_liabilities": 1724119000, "total_equity": 546356000, "shares_outstanding": 64441000, "goodwill_and_intangibles": 1229329000 }, "cash_flow": { "operating_cash_flow": 225239000, "capital_expenditure": 44949000, "free_cash_flow": 270188000, "dividends_paid": 82383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332594, "ticker_id": 3721, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197813000", "ebitda": "260395000", "netIncome": "123752000", "grossProfit": "361005000", "depreciation": "None", "totalRevenue": "1429194000", "costOfRevenue": "1068189000", "interestIncome": "73393000", "incomeBeforeTax": "124420000", "interestExpense": "73393000", "operatingIncome": "206849000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "668000", "reportedCurrency": "USD", "netInterestIncome": "-73393000", "nonInterestIncome": "None", "operatingExpenses": "154156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1068189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62582000", "sellingGeneralAndAdministrative": "91574000", "netIncomeFromContinuingOperations": "123752000" }, "balance": { "goodwill": "1148776000", "inventory": "61828000", "commonStock": "557023000", "currentDebt": "None", "investments": "None", "totalAssets": "2270475000", "longTermDebt": "1188210000", "shortTermDebt": "33562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "80553000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1724119000", "otherCurrentAssets": "30973000", "totalCurrentAssets": "164002000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2106473000", "currentAccountsPayable": "40043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "788994000", "shortLongTermDebtTotal": "1330267000", "totalShareholderEquity": "546356000", "capitalLeaseObligations": "142057000", "otherCurrentLiabilities": "234213000", "totalCurrentLiabilities": "307818000", "otherNonCurrentLiabilities": "69964000", "totalNonCurrentLiabilities": "1416301000", "cashAndShortTermInvestments": "3514000", "commonStockSharesOutstanding": "64441000", "intangibleAssetsExcludingGoodwill": "80553000", "cashAndCashEquivalentsAtCarryingValue": "3514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123752000", "profitLoss": "None", "dividendPayout": "82383000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5138000", "operatingCashflow": "225239000", "capitalExpenditures": "44949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44628000", "cashflowFromInvestment": "-170637000", "stockBasedCompensation": "13375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1429194000, "cost_of_revenue": 1068189000, "gross_profit": 361005000, "research_and_development": null, "selling_general_admin": 91574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197813000, "depreciation_amortisation": 62582000, "ebitda": 260395000, "interest_expense": 73393000, "interest_income": null, "other_non_operating": null, "pretax_income": 124420000, "tax_provision": 668000, "effective_tax_rate": null, "net_income": 123752000, "net_income_continuing_ops": 123752000, "net_income_to_common": 123752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3514000, "short_term_investments": null, "net_receivables": 67687000, "inventory": 61828000, "other_current_assets": null, "total_current_assets": 164002000, "net_ppe": null, "goodwill": 1148776000, "intangible_assets": 80553000, "goodwill_and_intangibles": 1229329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2106473000, "total_assets": 2270475000, "short_term_debt": 33562000, "accounts_payable": 40043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307818000, "long_term_debt": 1188210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1416301000, "total_liabilities": 1724119000, "total_debt": 1221772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 546356000, "shares_outstanding": 64441000, "operating_cash_flow": 225239000, "stock_based_compensation": 13375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170637000, "dividends_paid": 82383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44628000, "free_cash_flow": 270188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197813000", "ebitda": "260395000", "netIncome": "123752000", "grossProfit": "361005000", "depreciation": "None", "totalRevenue": "1429194000", "costOfRevenue": "1068189000", "interestIncome": "73393000", "incomeBeforeTax": "124420000", "interestExpense": "73393000", "operatingIncome": "206849000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "668000", "reportedCurrency": "USD", "netInterestIncome": "-73393000", "nonInterestIncome": "None", "operatingExpenses": "154156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1068189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62582000", "sellingGeneralAndAdministrative": "91574000", "netIncomeFromContinuingOperations": "123752000" }, "balance": { "goodwill": "1148776000", "inventory": "61828000", "commonStock": "557023000", "currentDebt": "None", "investments": "None", "totalAssets": "2270475000", "longTermDebt": "1188210000", "shortTermDebt": "33562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "80553000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1724119000", "otherCurrentAssets": "30973000", "totalCurrentAssets": "164002000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2106473000", "currentAccountsPayable": "40043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "788994000", "shortLongTermDebtTotal": "1330267000", "totalShareholderEquity": "546356000", "capitalLeaseObligations": "142057000", "otherCurrentLiabilities": "234213000", "totalCurrentLiabilities": "307818000", "otherNonCurrentLiabilities": "69964000", "totalNonCurrentLiabilities": "1416301000", "cashAndShortTermInvestments": "3514000", "commonStockSharesOutstanding": "64441000", "intangibleAssetsExcludingGoodwill": "80553000", "cashAndCashEquivalentsAtCarryingValue": "3514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123752000", "profitLoss": "None", "dividendPayout": "82383000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5138000", "operatingCashflow": "225239000", "capitalExpenditures": "44949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44628000", "cashflowFromInvestment": "-170637000", "stockBasedCompensation": "13375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1501465000, "cost_of_revenue": 712123000, "gross_profit": 789342000, "ebit": 206327000, "ebitda": 265175000, "pretax_income": 140137000, "tax_provision": 429000, "net_income": 139708000, "net_income_to_common": 139708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4100000, "total_current_assets": 174860000, "total_assets": 2103726000, "short_term_debt": 32125999, "long_term_debt": 1077329000, "total_debt": 1109454999, "total_liabilities": 1606196000, "total_equity": 497530000, "shares_outstanding": 64018000, "goodwill_and_intangibles": 1153425000 }, "cash_flow": { "operating_cash_flow": 220547000, "capital_expenditure": 44352000, "free_cash_flow": 264899000, "dividends_paid": 81725000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332599, "ticker_id": 3721, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206327000", "ebitda": "265175000", "netIncome": "139708000", "grossProfit": "789342000", "depreciation": "None", "totalRevenue": "1501465000", "costOfRevenue": "712123000", "interestIncome": "60658000", "incomeBeforeTax": "140137000", "interestExpense": "60658000", "operatingIncome": "206327000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "429000", "reportedCurrency": "USD", "netInterestIncome": "-60658000", "nonInterestIncome": "None", "operatingExpenses": "583015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5532000", "costofGoodsAndServicesSold": "712123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58848000", "sellingGeneralAndAdministrative": "81756000", "netIncomeFromContinuingOperations": "139708000" }, "balance": { "goodwill": "1113423000", "inventory": "66921000", "commonStock": "510126000", "currentDebt": "None", "investments": "None", "totalAssets": "2103726000", "longTermDebt": "1077329000", "shortTermDebt": "32125999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "40002000", "reportedCurrency": "USD", "retainedEarnings": "139708000", "totalLiabilities": "1606196000", "otherCurrentAssets": "25310000", "totalCurrentAssets": "174860000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1928866000", "currentAccountsPayable": "35173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "700362000", "shortLongTermDebtTotal": "1213125000", "totalShareholderEquity": "497530000", "capitalLeaseObligations": "135796000", "otherCurrentLiabilities": "239323000", "totalCurrentLiabilities": "306622000", "otherNonCurrentLiabilities": "222245000", "totalNonCurrentLiabilities": "1299574000", "cashAndShortTermInvestments": "4100000", "commonStockSharesOutstanding": "64018000", "intangibleAssetsExcludingGoodwill": "40002000", "cashAndCashEquivalentsAtCarryingValue": "4100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139708000", "profitLoss": "None", "dividendPayout": "81725000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-4824000", "operatingCashflow": "220547000", "capitalExpenditures": "44352000", "changeInReceivables": "-7095000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127820000", "cashflowFromInvestment": "-94435000", "stockBasedCompensation": "11253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81725000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1501465000, "cost_of_revenue": 712123000, "gross_profit": 789342000, "research_and_development": null, "selling_general_admin": 81756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206327000, "depreciation_amortisation": 58848000, "ebitda": 265175000, "interest_expense": 60658000, "interest_income": null, "other_non_operating": null, "pretax_income": 140137000, "tax_provision": 429000, "effective_tax_rate": null, "net_income": 139708000, "net_income_continuing_ops": 139708000, "net_income_to_common": 139708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4100000, "short_term_investments": null, "net_receivables": 78529000, "inventory": 66921000, "other_current_assets": null, "total_current_assets": 174860000, "net_ppe": null, "goodwill": 1113423000, "intangible_assets": 40002000, "goodwill_and_intangibles": 1153425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1928866000, "total_assets": 2103726000, "short_term_debt": 32125999, "accounts_payable": 35173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306622000, "long_term_debt": 1077329000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1299574000, "total_liabilities": 1606196000, "total_debt": 1109454999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139708000, "total_equity": 497530000, "shares_outstanding": 64018000, "operating_cash_flow": 220547000, "stock_based_compensation": 11253000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94435000, "dividends_paid": 81725000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127820000, "free_cash_flow": 264899000, "net_change_in_cash": -1708000 }, "raw_data": { "income": { "ebit": "206327000", "ebitda": "265175000", "netIncome": "139708000", "grossProfit": "789342000", "depreciation": "None", "totalRevenue": "1501465000", "costOfRevenue": "712123000", "interestIncome": "60658000", "incomeBeforeTax": "140137000", "interestExpense": "60658000", "operatingIncome": "206327000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "429000", "reportedCurrency": "USD", "netInterestIncome": "-60658000", "nonInterestIncome": "None", "operatingExpenses": "583015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5532000", "costofGoodsAndServicesSold": "712123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58848000", "sellingGeneralAndAdministrative": "81756000", "netIncomeFromContinuingOperations": "139708000" }, "balance": { "goodwill": "1113423000", "inventory": "66921000", "commonStock": "510126000", "currentDebt": "None", "investments": "None", "totalAssets": "2103726000", "longTermDebt": "1077329000", "shortTermDebt": "32125999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "40002000", "reportedCurrency": "USD", "retainedEarnings": "139708000", "totalLiabilities": "1606196000", "otherCurrentAssets": "25310000", "totalCurrentAssets": "174860000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1928866000", "currentAccountsPayable": "35173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "700362000", "shortLongTermDebtTotal": "1213125000", "totalShareholderEquity": "497530000", "capitalLeaseObligations": "135796000", "otherCurrentLiabilities": "239323000", "totalCurrentLiabilities": "306622000", "otherNonCurrentLiabilities": "222245000", "totalNonCurrentLiabilities": "1299574000", "cashAndShortTermInvestments": "4100000", "commonStockSharesOutstanding": "64018000", "intangibleAssetsExcludingGoodwill": "40002000", "cashAndCashEquivalentsAtCarryingValue": "4100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139708000", "profitLoss": "None", "dividendPayout": "81725000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-4824000", "operatingCashflow": "220547000", "capitalExpenditures": "44352000", "changeInReceivables": "-7095000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127820000", "cashflowFromInvestment": "-94435000", "stockBasedCompensation": "11253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81725000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1288755000, "cost_of_revenue": 485478000, "gross_profit": 803277000, "ebit": 213236000, "ebitda": 317791000, "pretax_income": 123903000, "tax_provision": 1110000, "net_income": 122793000, "net_income_to_common": 122793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5808000, "total_current_assets": 180108000, "total_assets": 2051730000, "short_term_debt": 30878000, "long_term_debt": 1118014000, "total_debt": 1148892000, "total_liabilities": 1626309000, "total_equity": 425421000, "shares_outstanding": 63313000, "goodwill_and_intangibles": 1146289000 }, "cash_flow": { "operating_cash_flow": 226552000, "capital_expenditure": 29855000, "free_cash_flow": 256407000, "dividends_paid": 76484000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332604, "ticker_id": 3721, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213236000", "ebitda": "317791000", "netIncome": "122793000", "grossProfit": "803277000", "depreciation": "None", "totalRevenue": "1288755000", "costOfRevenue": "485478000", "interestIncome": "68132000", "incomeBeforeTax": "123903000", "interestExpense": "68132000", "operatingIncome": "213236000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "1110000", "reportedCurrency": "USD", "netInterestIncome": "-68132000", "nonInterestIncome": "None", "operatingExpenses": "590041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21201000", "costofGoodsAndServicesSold": "485478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104555000", "sellingGeneralAndAdministrative": "74096000", "netIncomeFromContinuingOperations": "122793000" }, "balance": { "goodwill": "1107026000", "inventory": "61802000", "commonStock": "443005000", "currentDebt": "None", "investments": "None", "totalAssets": "2051730000", "longTermDebt": "1118014000", "shortTermDebt": "30878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "39263000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1626309000", "otherCurrentAssets": "41126000", "totalCurrentAssets": "180108000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1871622000", "currentAccountsPayable": "39169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699129000", "shortLongTermDebtTotal": "1247424000", "totalShareholderEquity": "425421000", "capitalLeaseObligations": "129410000", "otherCurrentLiabilities": "217099000", "totalCurrentLiabilities": "287146000", "otherNonCurrentLiabilities": "221149000", "totalNonCurrentLiabilities": "1339163000", "cashAndShortTermInvestments": "5808000", "commonStockSharesOutstanding": "63313000", "intangibleAssetsExcludingGoodwill": "39263000", "cashAndCashEquivalentsAtCarryingValue": "5808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122793000", "profitLoss": "None", "dividendPayout": "76484000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-14797000", "operatingCashflow": "226552000", "capitalExpenditures": "29855000", "changeInReceivables": "-15914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189809000", "cashflowFromInvestment": "-34075000", "stockBasedCompensation": "10073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76484000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1288755000, "cost_of_revenue": 485478000, "gross_profit": 803277000, "research_and_development": null, "selling_general_admin": 74096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213236000, "depreciation_amortisation": 104555000, "ebitda": 317791000, "interest_expense": 68132000, "interest_income": null, "other_non_operating": null, "pretax_income": 123903000, "tax_provision": 1110000, "effective_tax_rate": null, "net_income": 122793000, "net_income_continuing_ops": 122793000, "net_income_to_common": 122793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5808000, "short_term_investments": null, "net_receivables": 71372000, "inventory": 61802000, "other_current_assets": null, "total_current_assets": 180108000, "net_ppe": null, "goodwill": 1107026000, "intangible_assets": 39263000, "goodwill_and_intangibles": 1146289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1871622000, "total_assets": 2051730000, "short_term_debt": 30878000, "accounts_payable": 39169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287146000, "long_term_debt": 1118014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1339163000, "total_liabilities": 1626309000, "total_debt": 1148892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 425421000, "shares_outstanding": 63313000, "operating_cash_flow": 226552000, "stock_based_compensation": 10073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34075000, "dividends_paid": 76484000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189809000, "free_cash_flow": 256407000, "net_change_in_cash": 2668000 }, "raw_data": { "income": { "ebit": "213236000", "ebitda": "317791000", "netIncome": "122793000", "grossProfit": "803277000", "depreciation": "None", "totalRevenue": "1288755000", "costOfRevenue": "485478000", "interestIncome": "68132000", "incomeBeforeTax": "123903000", "interestExpense": "68132000", "operatingIncome": "213236000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "1110000", "reportedCurrency": "USD", "netInterestIncome": "-68132000", "nonInterestIncome": "None", "operatingExpenses": "590041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21201000", "costofGoodsAndServicesSold": "485478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104555000", "sellingGeneralAndAdministrative": "74096000", "netIncomeFromContinuingOperations": "122793000" }, "balance": { "goodwill": "1107026000", "inventory": "61802000", "commonStock": "443005000", "currentDebt": "None", "investments": "None", "totalAssets": "2051730000", "longTermDebt": "1118014000", "shortTermDebt": "30878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "39263000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1626309000", "otherCurrentAssets": "41126000", "totalCurrentAssets": "180108000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1871622000", "currentAccountsPayable": "39169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "699129000", "shortLongTermDebtTotal": "1247424000", "totalShareholderEquity": "425421000", "capitalLeaseObligations": "129410000", "otherCurrentLiabilities": "217099000", "totalCurrentLiabilities": "287146000", "otherNonCurrentLiabilities": "221149000", "totalNonCurrentLiabilities": "1339163000", "cashAndShortTermInvestments": "5808000", "commonStockSharesOutstanding": "63313000", "intangibleAssetsExcludingGoodwill": "39263000", "cashAndCashEquivalentsAtCarryingValue": "5808000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122793000", "profitLoss": "None", "dividendPayout": "76484000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-14797000", "operatingCashflow": "226552000", "capitalExpenditures": "29855000", "changeInReceivables": "-15914000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189809000", "cashflowFromInvestment": "-34075000", "stockBasedCompensation": "10073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76484000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104555000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1107897000, "cost_of_revenue": 382951000, "gross_profit": 724946000, "ebit": 140270000, "ebitda": 257061000, "pretax_income": 60612000, "tax_provision": -146000, "net_income": 60758000, "net_income_to_common": 60758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3140000, "total_current_assets": 115958000, "total_assets": 2047253000, "short_term_debt": 26436000, "long_term_debt": 1210176000, "total_debt": 1236612000, "total_liabilities": 1684872000, "total_equity": 362381000, "shares_outstanding": 62727000, "goodwill_and_intangibles": 1187921000 }, "cash_flow": { "operating_cash_flow": 209354000, "capital_expenditure": 32498000, "free_cash_flow": 241852000, "dividends_paid": 130206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332609, "ticker_id": 3721, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140270000", "ebitda": "257061000", "netIncome": "60758000", "grossProfit": "724946000", "depreciation": "None", "totalRevenue": "1107897000", "costOfRevenue": "382951000", "interestIncome": "74727000", "incomeBeforeTax": "60612000", "interestExpense": "74727000", "operatingIncome": "140270000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "-146000", "reportedCurrency": "USD", "netInterestIncome": "-74727000", "nonInterestIncome": "None", "operatingExpenses": "584676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4931000", "costofGoodsAndServicesSold": "382951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116791000", "sellingGeneralAndAdministrative": "65927000", "netIncomeFromContinuingOperations": "60758000" }, "balance": { "goodwill": "1103781000", "inventory": "46869000", "commonStock": "388157000", "currentDebt": "None", "investments": "None", "totalAssets": "2047253000", "longTermDebt": "1210176000", "shortTermDebt": "26436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "84140000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1684872000", "otherCurrentAssets": "10508000", "totalCurrentAssets": "115958000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931295000", "currentAccountsPayable": "31985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "597454000", "shortLongTermDebtTotal": "1329280000", "totalShareholderEquity": "362381000", "capitalLeaseObligations": "119104000", "otherCurrentLiabilities": "186095000", "totalCurrentLiabilities": "244516000", "otherNonCurrentLiabilities": "230180000", "totalNonCurrentLiabilities": "1440356000", "cashAndShortTermInvestments": "3140000", "commonStockSharesOutstanding": "62727000", "intangibleAssetsExcludingGoodwill": "84140000", "cashAndCashEquivalentsAtCarryingValue": "3140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60758000", "profitLoss": "None", "dividendPayout": "130206000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-1583000", "operatingCashflow": "209354000", "capitalExpenditures": "32498000", "changeInReceivables": "4466000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155412000", "cashflowFromInvestment": "-53243000", "stockBasedCompensation": "9242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "699000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107897000, "cost_of_revenue": 382951000, "gross_profit": 724946000, "research_and_development": null, "selling_general_admin": 65927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140270000, "depreciation_amortisation": 116791000, "ebitda": 257061000, "interest_expense": 74727000, "interest_income": null, "other_non_operating": null, "pretax_income": 60612000, "tax_provision": -146000, "effective_tax_rate": null, "net_income": 60758000, "net_income_continuing_ops": 60758000, "net_income_to_common": 60758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3140000, "short_term_investments": null, "net_receivables": 55441000, "inventory": 46869000, "other_current_assets": null, "total_current_assets": 115958000, "net_ppe": null, "goodwill": 1103781000, "intangible_assets": 84140000, "goodwill_and_intangibles": 1187921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1931295000, "total_assets": 2047253000, "short_term_debt": 26436000, "accounts_payable": 31985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244516000, "long_term_debt": 1210176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1440356000, "total_liabilities": 1684872000, "total_debt": 1236612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 362381000, "shares_outstanding": 62727000, "operating_cash_flow": 209354000, "stock_based_compensation": 9242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53243000, "dividends_paid": 130206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155412000, "free_cash_flow": 241852000, "net_change_in_cash": 699000 }, "raw_data": { "income": { "ebit": "140270000", "ebitda": "257061000", "netIncome": "60758000", "grossProfit": "724946000", "depreciation": "None", "totalRevenue": "1107897000", "costOfRevenue": "382951000", "interestIncome": "74727000", "incomeBeforeTax": "60612000", "interestExpense": "74727000", "operatingIncome": "140270000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "-146000", "reportedCurrency": "USD", "netInterestIncome": "-74727000", "nonInterestIncome": "None", "operatingExpenses": "584676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4931000", "costofGoodsAndServicesSold": "382951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116791000", "sellingGeneralAndAdministrative": "65927000", "netIncomeFromContinuingOperations": "60758000" }, "balance": { "goodwill": "1103781000", "inventory": "46869000", "commonStock": "388157000", "currentDebt": "None", "investments": "None", "totalAssets": "2047253000", "longTermDebt": "1210176000", "shortTermDebt": "26436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "84140000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1684872000", "otherCurrentAssets": "10508000", "totalCurrentAssets": "115958000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1931295000", "currentAccountsPayable": "31985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "597454000", "shortLongTermDebtTotal": "1329280000", "totalShareholderEquity": "362381000", "capitalLeaseObligations": "119104000", "otherCurrentLiabilities": "186095000", "totalCurrentLiabilities": "244516000", "otherNonCurrentLiabilities": "230180000", "totalNonCurrentLiabilities": "1440356000", "cashAndShortTermInvestments": "3140000", "commonStockSharesOutstanding": "62727000", "intangibleAssetsExcludingGoodwill": "84140000", "cashAndCashEquivalentsAtCarryingValue": "3140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60758000", "profitLoss": "None", "dividendPayout": "130206000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-1583000", "operatingCashflow": "209354000", "capitalExpenditures": "32498000", "changeInReceivables": "4466000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155412000", "cashflowFromInvestment": "-53243000", "stockBasedCompensation": "9242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "699000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1267705000, "cost_of_revenue": 521988000, "gross_profit": 745717000, "ebit": 150854000, "ebitda": 271726000, "pretax_income": 69489000, "tax_provision": 857000, "net_income": 68632000, "net_income_to_common": 68632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2441000, "total_current_assets": 123440000, "total_assets": 1998348000, "short_term_debt": 64471000, "long_term_debt": 1227057000, "total_debt": 1291528000, "total_liabilities": 1574518000, "total_equity": 423830000, "shares_outstanding": 62366000, "goodwill_and_intangibles": 1226522000 }, "cash_flow": { "operating_cash_flow": 226781000, "capital_expenditure": 34978000, "free_cash_flow": 261759000, "dividends_paid": 147882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332614, "ticker_id": 3721, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150854000", "ebitda": "271726000", "netIncome": "68632000", "grossProfit": "745717000", "depreciation": "None", "totalRevenue": "1267705000", "costOfRevenue": "521988000", "interestIncome": "76663000", "incomeBeforeTax": "69489000", "interestExpense": "76663000", "operatingIncome": "150854000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "857000", "reportedCurrency": "USD", "netInterestIncome": "-76663000", "nonInterestIncome": "None", "operatingExpenses": "594863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120872000", "sellingGeneralAndAdministrative": "71034000", "netIncomeFromContinuingOperations": "68632000" }, "balance": { "goodwill": "1098085000", "inventory": "45036000", "commonStock": "450016000", "currentDebt": "None", "investments": "None", "totalAssets": "1998348000", "longTermDebt": "1227057000", "shortTermDebt": "64471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "128437000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1574518000", "otherCurrentAssets": "16623000", "totalCurrentAssets": "123440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874908000", "currentAccountsPayable": "34085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627207000", "shortLongTermDebtTotal": "1291528000", "totalShareholderEquity": "423830000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19720000", "totalCurrentLiabilities": "216130000", "otherNonCurrentLiabilities": "79817000", "totalNonCurrentLiabilities": "1358388000", "cashAndShortTermInvestments": "2441000", "commonStockSharesOutstanding": "62366000", "intangibleAssetsExcludingGoodwill": "128437000", "cashAndCashEquivalentsAtCarryingValue": "2441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68632000", "profitLoss": "None", "dividendPayout": "147882000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "14353000", "operatingCashflow": "226781000", "capitalExpenditures": "34978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180989000", "cashflowFromInvestment": "-48515000", "stockBasedCompensation": "10521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1267705000, "cost_of_revenue": 521988000, "gross_profit": 745717000, "research_and_development": null, "selling_general_admin": 71034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150854000, "depreciation_amortisation": 120872000, "ebitda": 271726000, "interest_expense": 76663000, "interest_income": null, "other_non_operating": null, "pretax_income": 69489000, "tax_provision": 857000, "effective_tax_rate": null, "net_income": 68632000, "net_income_continuing_ops": 68632000, "net_income_to_common": 68632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2441000, "short_term_investments": null, "net_receivables": 59340000, "inventory": 45036000, "other_current_assets": null, "total_current_assets": 123440000, "net_ppe": null, "goodwill": 1098085000, "intangible_assets": 128437000, "goodwill_and_intangibles": 1226522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1874908000, "total_assets": 1998348000, "short_term_debt": 64471000, "accounts_payable": 34085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216130000, "long_term_debt": 1227057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1358388000, "total_liabilities": 1574518000, "total_debt": 1291528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 423830000, "shares_outstanding": 62366000, "operating_cash_flow": 226781000, "stock_based_compensation": 10521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48515000, "dividends_paid": 147882000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180989000, "free_cash_flow": 261759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150854000", "ebitda": "271726000", "netIncome": "68632000", "grossProfit": "745717000", "depreciation": "None", "totalRevenue": "1267705000", "costOfRevenue": "521988000", "interestIncome": "76663000", "incomeBeforeTax": "69489000", "interestExpense": "76663000", "operatingIncome": "150854000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "857000", "reportedCurrency": "USD", "netInterestIncome": "-76663000", "nonInterestIncome": "None", "operatingExpenses": "594863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120872000", "sellingGeneralAndAdministrative": "71034000", "netIncomeFromContinuingOperations": "68632000" }, "balance": { "goodwill": "1098085000", "inventory": "45036000", "commonStock": "450016000", "currentDebt": "None", "investments": "None", "totalAssets": "1998348000", "longTermDebt": "1227057000", "shortTermDebt": "64471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "128437000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1574518000", "otherCurrentAssets": "16623000", "totalCurrentAssets": "123440000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874908000", "currentAccountsPayable": "34085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627207000", "shortLongTermDebtTotal": "1291528000", "totalShareholderEquity": "423830000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19720000", "totalCurrentLiabilities": "216130000", "otherNonCurrentLiabilities": "79817000", "totalNonCurrentLiabilities": "1358388000", "cashAndShortTermInvestments": "2441000", "commonStockSharesOutstanding": "62366000", "intangibleAssetsExcludingGoodwill": "128437000", "cashAndCashEquivalentsAtCarryingValue": "2441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68632000", "profitLoss": "None", "dividendPayout": "147882000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "14353000", "operatingCashflow": "226781000", "capitalExpenditures": "34978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180989000", "cashflowFromInvestment": "-48515000", "stockBasedCompensation": "10521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147882000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 1344413000, "cost_of_revenue": 592630000, "gross_profit": 751783000, "ebit": 158134000, "ebitda": 283356000, "pretax_income": 75928000, "tax_provision": -606000, "net_income": 76534000, "net_income_to_common": 76534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5164000, "total_current_assets": 157768000, "total_assets": 2101199000, "short_term_debt": 61395000, "long_term_debt": 1255138000, "total_debt": 1316533000, "total_liabilities": 1607375000, "total_equity": 493824000, "shares_outstanding": 61847000, "goodwill_and_intangibles": 1268653000 }, "cash_flow": { "operating_cash_flow": 210412000, "capital_expenditure": 32902000, "free_cash_flow": 243314000, "dividends_paid": 147185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332619, "ticker_id": 3721, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158134000", "ebitda": "283356000", "netIncome": "76534000", "grossProfit": "751783000", "depreciation": "None", "totalRevenue": "1344413000", "costOfRevenue": "592630000", "interestIncome": "77383000", "incomeBeforeTax": "75928000", "interestExpense": "77383000", "operatingIncome": "153311000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-606000", "reportedCurrency": "USD", "netInterestIncome": "-77383000", "nonInterestIncome": "None", "operatingExpenses": "593649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125222000", "sellingGeneralAndAdministrative": "66246000", "netIncomeFromContinuingOperations": "76534000" }, "balance": { "goodwill": "1093470000", "inventory": "59112000", "commonStock": "518494000", "currentDebt": "None", "investments": "None", "totalAssets": "2101199000", "longTermDebt": "1255138000", "shortTermDebt": "61395000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "175183000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1607375000", "otherCurrentAssets": "22194000", "totalCurrentAssets": "157768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1943431000", "currentAccountsPayable": "38264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "649218000", "shortLongTermDebtTotal": "1316533000", "totalShareholderEquity": "493824000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23896000", "totalCurrentLiabilities": "219038000", "otherNonCurrentLiabilities": "133199000", "totalNonCurrentLiabilities": "1388337000", "cashAndShortTermInvestments": "5164000", "commonStockSharesOutstanding": "61847000", "intangibleAssetsExcludingGoodwill": "175183000", "cashAndCashEquivalentsAtCarryingValue": "5164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76534000", "profitLoss": "None", "dividendPayout": "147185000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-5729000", "operatingCashflow": "210412000", "capitalExpenditures": "32902000", "changeInReceivables": "-5183000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168947000", "cashflowFromInvestment": "-39090000", "stockBasedCompensation": "12188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2375000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1344413000, "cost_of_revenue": 592630000, "gross_profit": 751783000, "research_and_development": 0, "selling_general_admin": 66246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158134000, "depreciation_amortisation": 125222000, "ebitda": 283356000, "interest_expense": 77383000, "interest_income": null, "other_non_operating": null, "pretax_income": 75928000, "tax_provision": -606000, "effective_tax_rate": null, "net_income": 76534000, "net_income_continuing_ops": 76534000, "net_income_to_common": 76534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5164000, "short_term_investments": 0, "net_receivables": 71298000, "inventory": 59112000, "other_current_assets": null, "total_current_assets": 157768000, "net_ppe": null, "goodwill": 1093470000, "intangible_assets": 175183000, "goodwill_and_intangibles": 1268653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1943431000, "total_assets": 2101199000, "short_term_debt": 61395000, "accounts_payable": 38264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219038000, "long_term_debt": 1255138000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1388337000, "total_liabilities": 1607375000, "total_debt": 1316533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 493824000, "shares_outstanding": 61847000, "operating_cash_flow": 210412000, "stock_based_compensation": 12188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39090000, "dividends_paid": 147185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168947000, "free_cash_flow": 243314000, "net_change_in_cash": 2375000 }, "raw_data": { "income": { "ebit": "158134000", "ebitda": "283356000", "netIncome": "76534000", "grossProfit": "751783000", "depreciation": "None", "totalRevenue": "1344413000", "costOfRevenue": "592630000", "interestIncome": "77383000", "incomeBeforeTax": "75928000", "interestExpense": "77383000", "operatingIncome": "153311000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-606000", "reportedCurrency": "USD", "netInterestIncome": "-77383000", "nonInterestIncome": "None", "operatingExpenses": "593649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125222000", "sellingGeneralAndAdministrative": "66246000", "netIncomeFromContinuingOperations": "76534000" }, "balance": { "goodwill": "1093470000", "inventory": "59112000", "commonStock": "518494000", "currentDebt": "None", "investments": "None", "totalAssets": "2101199000", "longTermDebt": "1255138000", "shortTermDebt": "61395000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "175183000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "1607375000", "otherCurrentAssets": "22194000", "totalCurrentAssets": "157768000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "71298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1943431000", "currentAccountsPayable": "38264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "649218000", "shortLongTermDebtTotal": "1316533000", "totalShareholderEquity": "493824000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23896000", "totalCurrentLiabilities": "219038000", "otherNonCurrentLiabilities": "133199000", "totalNonCurrentLiabilities": "1388337000", "cashAndShortTermInvestments": "5164000", "commonStockSharesOutstanding": "61847000", "intangibleAssetsExcludingGoodwill": "175183000", "cashAndCashEquivalentsAtCarryingValue": "5164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76534000", "profitLoss": "None", "dividendPayout": "147185000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-5729000", "operatingCashflow": "210412000", "capitalExpenditures": "32902000", "changeInReceivables": "-5183000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168947000", "cashflowFromInvestment": "-39090000", "stockBasedCompensation": "12188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2375000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125222000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "ebit": 159269000, "ebitda": 175520000, "pretax_income": 137662000, "tax_provision": 120000, "net_income": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 267477000, "total_assets": 2426635000, "short_term_debt": 30953000, "long_term_debt": 1259048000, "total_debt": 1290001000, "total_liabilities": 1682733000, "total_equity": 743902000, "shares_outstanding": 66904000, "goodwill_and_intangibles": 1252479000 }, "cash_flow": { "operating_cash_flow": 116265000, "capital_expenditure": 24730000, "free_cash_flow": 140995000, "dividends_paid": 21557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332581, "ticker_id": 3721, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159269000", "ebitda": "175520000", "netIncome": "137542000", "grossProfit": "189313000", "depreciation": "None", "totalRevenue": "551206000", "costOfRevenue": "361893000", "interestIncome": "None", "incomeBeforeTax": "137662000", "interestExpense": "19694000", "operatingIncome": "159269000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-19694000", "nonInterestIncome": "None", "operatingExpenses": "30044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16251000", "sellingGeneralAndAdministrative": "30044000", "netIncomeFromContinuingOperations": "137542000" }, "balance": { "goodwill": "1165016000", "inventory": "63549000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2426635000", "longTermDebt": "1259048000", "shortTermDebt": "30953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "87463000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1682733000", "otherCurrentAssets": "51520000", "totalCurrentAssets": "267477000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2159158000", "currentAccountsPayable": "44911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105526000", "totalShareholderEquity": "743902000", "capitalLeaseObligations": "105526000", "otherCurrentLiabilities": "108505000", "totalCurrentLiabilities": "247770000", "otherNonCurrentLiabilities": "50559000", "totalNonCurrentLiabilities": "1434963000", "cashAndShortTermInvestments": "4292000", "commonStockSharesOutstanding": "66904000", "intangibleAssetsExcludingGoodwill": "87463000", "cashAndCashEquivalentsAtCarryingValue": "4292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137542000", "profitLoss": "None", "dividendPayout": "21557000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5732000", "operatingCashflow": "116265000", "capitalExpenditures": "24730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86595000", "cashflowFromInvestment": "-24536000", "stockBasedCompensation": "1821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 551206000, "cost_of_revenue": 361893000, "gross_profit": 189313000, "research_and_development": null, "selling_general_admin": 30044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159269000, "depreciation_amortisation": 16251000, "ebitda": 175520000, "interest_expense": 19694000, "interest_income": null, "other_non_operating": null, "pretax_income": 137662000, "tax_provision": 120000, "effective_tax_rate": null, "net_income": 137542000, "net_income_continuing_ops": 137542000, "net_income_to_common": 137542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4292000, "short_term_investments": null, "net_receivables": 148116000, "inventory": 63549000, "other_current_assets": null, "total_current_assets": 267477000, "net_ppe": null, "goodwill": 1165016000, "intangible_assets": 87463000, "goodwill_and_intangibles": 1252479000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2159158000, "total_assets": 2426635000, "short_term_debt": 30953000, "accounts_payable": 44911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247770000, "long_term_debt": 1259048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1434963000, "total_liabilities": 1682733000, "total_debt": 1290001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 743902000, "shares_outstanding": 66904000, "operating_cash_flow": 116265000, "stock_based_compensation": 1821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24536000, "dividends_paid": 21557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86595000, "free_cash_flow": 140995000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159269000", "ebitda": "175520000", "netIncome": "137542000", "grossProfit": "189313000", "depreciation": "None", "totalRevenue": "551206000", "costOfRevenue": "361893000", "interestIncome": "None", "incomeBeforeTax": "137662000", "interestExpense": "19694000", "operatingIncome": "159269000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-19694000", "nonInterestIncome": "None", "operatingExpenses": "30044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16251000", "sellingGeneralAndAdministrative": "30044000", "netIncomeFromContinuingOperations": "137542000" }, "balance": { "goodwill": "1165016000", "inventory": "63549000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2426635000", "longTermDebt": "1259048000", "shortTermDebt": "30953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "87463000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1682733000", "otherCurrentAssets": "51520000", "totalCurrentAssets": "267477000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2159158000", "currentAccountsPayable": "44911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105526000", "totalShareholderEquity": "743902000", "capitalLeaseObligations": "105526000", "otherCurrentLiabilities": "108505000", "totalCurrentLiabilities": "247770000", "otherNonCurrentLiabilities": "50559000", "totalNonCurrentLiabilities": "1434963000", "cashAndShortTermInvestments": "4292000", "commonStockSharesOutstanding": "66904000", "intangibleAssetsExcludingGoodwill": "87463000", "cashAndCashEquivalentsAtCarryingValue": "4292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137542000", "profitLoss": "None", "dividendPayout": "21557000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5732000", "operatingCashflow": "116265000", "capitalExpenditures": "24730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86595000", "cashflowFromInvestment": "-24536000", "stockBasedCompensation": "1821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16251000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "ebit": 65767000, "ebitda": 82631000, "pretax_income": 46011000, "tax_provision": 231000, "net_income": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3511000, "total_current_assets": 236028000, "total_assets": 2395780000, "short_term_debt": 32776000, "long_term_debt": 1322505000, "total_debt": 1355281000, "total_liabilities": 1769561000, "total_equity": 626219000, "shares_outstanding": 66470000, "goodwill_and_intangibles": 1255762000 }, "cash_flow": { "operating_cash_flow": -47666000, "capital_expenditure": 19805000, "free_cash_flow": -27861000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332582, "ticker_id": 3721, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65767000", "ebitda": "82631000", "netIncome": "45780000", "grossProfit": "94594000", "depreciation": "None", "totalRevenue": "370386000", "costOfRevenue": "275792000", "interestIncome": "20077000", "incomeBeforeTax": "46011000", "interestExpense": "19756000", "operatingIncome": "66721000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "231000", "reportedCurrency": "USD", "netInterestIncome": "-19756000", "nonInterestIncome": "None", "operatingExpenses": "27873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16864000", "sellingGeneralAndAdministrative": "27873000", "netIncomeFromContinuingOperations": "45780000" }, "balance": { "goodwill": "1165016000", "inventory": "69281000", "commonStock": "631812000", "currentDebt": "None", "investments": "None", "totalAssets": "2395780000", "longTermDebt": "1322505000", "shortTermDebt": "32776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "90746000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1769561000", "otherCurrentAssets": "33941000", "totalCurrentAssets": "236028000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2159752000", "currentAccountsPayable": "47864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "824638000", "shortLongTermDebtTotal": "1514609000", "totalShareholderEquity": "626219000", "capitalLeaseObligations": "112440000", "otherCurrentLiabilities": "87263000", "totalCurrentLiabilities": "272639000", "otherNonCurrentLiabilities": "50108000", "totalNonCurrentLiabilities": "1496922000", "cashAndShortTermInvestments": "3511000", "commonStockSharesOutstanding": "66470000", "intangibleAssetsExcludingGoodwill": "90746000", "cashAndCashEquivalentsAtCarryingValue": "3511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45780000", "profitLoss": "None", "dividendPayout": "21400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4591000", "operatingCashflow": "-47666000", "capitalExpenditures": "19805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88765000", "cashflowFromInvestment": "-41295000", "stockBasedCompensation": "2313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370386000, "cost_of_revenue": 275792000, "gross_profit": 94594000, "research_and_development": null, "selling_general_admin": 27873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65767000, "depreciation_amortisation": 16864000, "ebitda": 82631000, "interest_expense": 19756000, "interest_income": null, "other_non_operating": null, "pretax_income": 46011000, "tax_provision": 231000, "effective_tax_rate": null, "net_income": 45780000, "net_income_continuing_ops": 45780000, "net_income_to_common": 45780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3511000, "short_term_investments": null, "net_receivables": 129295000, "inventory": 69281000, "other_current_assets": null, "total_current_assets": 236028000, "net_ppe": null, "goodwill": 1165016000, "intangible_assets": 90746000, "goodwill_and_intangibles": 1255762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2159752000, "total_assets": 2395780000, "short_term_debt": 32776000, "accounts_payable": 47864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272639000, "long_term_debt": 1322505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1496922000, "total_liabilities": 1769561000, "total_debt": 1355281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 626219000, "shares_outstanding": 66470000, "operating_cash_flow": -47666000, "stock_based_compensation": 2313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41295000, "dividends_paid": 21400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88765000, "free_cash_flow": -27861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65767000", "ebitda": "82631000", "netIncome": "45780000", "grossProfit": "94594000", "depreciation": "None", "totalRevenue": "370386000", "costOfRevenue": "275792000", "interestIncome": "20077000", "incomeBeforeTax": "46011000", "interestExpense": "19756000", "operatingIncome": "66721000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "231000", "reportedCurrency": "USD", "netInterestIncome": "-19756000", "nonInterestIncome": "None", "operatingExpenses": "27873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16864000", "sellingGeneralAndAdministrative": "27873000", "netIncomeFromContinuingOperations": "45780000" }, "balance": { "goodwill": "1165016000", "inventory": "69281000", "commonStock": "631812000", "currentDebt": "None", "investments": "None", "totalAssets": "2395780000", "longTermDebt": "1322505000", "shortTermDebt": "32776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "90746000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1769561000", "otherCurrentAssets": "33941000", "totalCurrentAssets": "236028000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2159752000", "currentAccountsPayable": "47864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "824638000", "shortLongTermDebtTotal": "1514609000", "totalShareholderEquity": "626219000", "capitalLeaseObligations": "112440000", "otherCurrentLiabilities": "87263000", "totalCurrentLiabilities": "272639000", "otherNonCurrentLiabilities": "50108000", "totalNonCurrentLiabilities": "1496922000", "cashAndShortTermInvestments": "3511000", "commonStockSharesOutstanding": "66470000", "intangibleAssetsExcludingGoodwill": "90746000", "cashAndCashEquivalentsAtCarryingValue": "3511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45780000", "profitLoss": "None", "dividendPayout": "21400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4591000", "operatingCashflow": "-47666000", "capitalExpenditures": "19805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88765000", "cashflowFromInvestment": "-41295000", "stockBasedCompensation": "2313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3148000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16864000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 211376000, "cost_of_revenue": 207252963, "gross_profit": 4123037, "ebit": -17384000, "ebitda": 1224000, "pretax_income": -34589000, "tax_provision": 547000, "net_income": -35136000, "net_income_to_common": -35136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3707000, "total_current_assets": 166274000, "total_assets": 2296274000, "short_term_debt": 34329000, "long_term_debt": 1211745000, "total_debt": 1246074000, "total_liabilities": 1697703000, "total_equity": 598571000, "shares_outstanding": 65819000, "goodwill_and_intangibles": 1242604000 }, "cash_flow": { "operating_cash_flow": 41829000, "capital_expenditure": 14128000, "free_cash_flow": 55957000, "dividends_paid": 21279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332583, "ticker_id": 3721, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17384000", "ebitda": "1224000", "netIncome": "-35136000", "grossProfit": "4123037", "depreciation": "None", "totalRevenue": "211376000", "costOfRevenue": "207252963", "interestIncome": "17629000", "incomeBeforeTax": "-34589000", "interestExpense": "17205000", "operatingIncome": "-16755963", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "547000", "reportedCurrency": "USD", "netInterestIncome": "-17205000", "nonInterestIncome": "None", "operatingExpenses": "20879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207252963", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18608000", "sellingGeneralAndAdministrative": "20879000", "netIncomeFromContinuingOperations": "-35136000" }, "balance": { "goodwill": "1157827000", "inventory": "73726000", "commonStock": "604054000", "currentDebt": "None", "investments": "None", "totalAssets": "2296274000", "longTermDebt": "1211745000", "shortTermDebt": "34329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "84777000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1697703000", "otherCurrentAssets": "19362000", "totalCurrentAssets": "166274000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130000000", "currentAccountsPayable": "45042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810272000", "shortLongTermDebtTotal": "1329758000", "totalShareholderEquity": "598571000", "capitalLeaseObligations": "118013000", "otherCurrentLiabilities": "101712000", "totalCurrentLiabilities": "302820000", "otherNonCurrentLiabilities": "53229000", "totalNonCurrentLiabilities": "1394883000", "cashAndShortTermInvestments": "3707000", "commonStockSharesOutstanding": "65819000", "intangibleAssetsExcludingGoodwill": "84777000", "cashAndCashEquivalentsAtCarryingValue": "3707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35136000", "profitLoss": "None", "dividendPayout": "21279000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-13307000", "operatingCashflow": "41829000", "capitalExpenditures": "14128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29420000", "cashflowFromInvestment": "-13334000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211376000, "cost_of_revenue": 207252963, "gross_profit": 4123037, "research_and_development": null, "selling_general_admin": 20879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17384000, "depreciation_amortisation": 18608000, "ebitda": 1224000, "interest_expense": 17205000, "interest_income": null, "other_non_operating": null, "pretax_income": -34589000, "tax_provision": 547000, "effective_tax_rate": null, "net_income": -35136000, "net_income_continuing_ops": -35136000, "net_income_to_common": -35136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3707000, "short_term_investments": null, "net_receivables": 69479000, "inventory": 73726000, "other_current_assets": null, "total_current_assets": 166274000, "net_ppe": null, "goodwill": 1157827000, "intangible_assets": 84777000, "goodwill_and_intangibles": 1242604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2130000000, "total_assets": 2296274000, "short_term_debt": 34329000, "accounts_payable": 45042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302820000, "long_term_debt": 1211745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1394883000, "total_liabilities": 1697703000, "total_debt": 1246074000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 598571000, "shares_outstanding": 65819000, "operating_cash_flow": 41829000, "stock_based_compensation": 1720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13334000, "dividends_paid": 21279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29420000, "free_cash_flow": 55957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17384000", "ebitda": "1224000", "netIncome": "-35136000", "grossProfit": "4123037", "depreciation": "None", "totalRevenue": "211376000", "costOfRevenue": "207252963", "interestIncome": "17629000", "incomeBeforeTax": "-34589000", "interestExpense": "17205000", "operatingIncome": "-16755963", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "547000", "reportedCurrency": "USD", "netInterestIncome": "-17205000", "nonInterestIncome": "None", "operatingExpenses": "20879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207252963", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18608000", "sellingGeneralAndAdministrative": "20879000", "netIncomeFromContinuingOperations": "-35136000" }, "balance": { "goodwill": "1157827000", "inventory": "73726000", "commonStock": "604054000", "currentDebt": "None", "investments": "None", "totalAssets": "2296274000", "longTermDebt": "1211745000", "shortTermDebt": "34329000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "84777000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1697703000", "otherCurrentAssets": "19362000", "totalCurrentAssets": "166274000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130000000", "currentAccountsPayable": "45042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810272000", "shortLongTermDebtTotal": "1329758000", "totalShareholderEquity": "598571000", "capitalLeaseObligations": "118013000", "otherCurrentLiabilities": "101712000", "totalCurrentLiabilities": "302820000", "otherNonCurrentLiabilities": "53229000", "totalNonCurrentLiabilities": "1394883000", "cashAndShortTermInvestments": "3707000", "commonStockSharesOutstanding": "65819000", "intangibleAssetsExcludingGoodwill": "84777000", "cashAndCashEquivalentsAtCarryingValue": "3707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35136000", "profitLoss": "None", "dividendPayout": "21279000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-13307000", "operatingCashflow": "41829000", "capitalExpenditures": "14128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29420000", "cashflowFromInvestment": "-13334000", "stockBasedCompensation": "1720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18608000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 260150000, "cost_of_revenue": 99559000, "gross_profit": 160591000, "ebit": 4288000, "ebitda": 23023000, "pretax_income": -14593000, "tax_provision": 242000, "net_income": -14835000, "net_income_to_common": -14835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4632000, "total_current_assets": 175204000, "total_assets": 2314602000, "short_term_debt": 35052000, "long_term_debt": 1225343000, "total_debt": 1260395000, "total_liabilities": 1668492000, "total_equity": 646110000, "shares_outstanding": 65381000, "goodwill_and_intangibles": 1245633000 }, "cash_flow": { "operating_cash_flow": 95543000, "capital_expenditure": 14680000, "free_cash_flow": 110223000, "dividends_paid": 21112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332585, "ticker_id": 3721, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4288000", "ebitda": "23023000", "netIncome": "-14835000", "grossProfit": "160591000", "depreciation": "None", "totalRevenue": "260150000", "costOfRevenue": "99559000", "interestIncome": "19508000", "incomeBeforeTax": "-14593000", "interestExpense": "18881000", "operatingIncome": "5591000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "242000", "reportedCurrency": "USD", "netInterestIncome": "-18881000", "nonInterestIncome": "None", "operatingExpenses": "155000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18735000", "sellingGeneralAndAdministrative": "18737000", "netIncomeFromContinuingOperations": "-14835000" }, "balance": { "goodwill": "1157827000", "inventory": "60419000", "commonStock": "652157000", "currentDebt": "None", "investments": "None", "totalAssets": "2314602000", "longTermDebt": "1225343000", "shortTermDebt": "35052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "87806000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1668492000", "otherCurrentAssets": "30220000", "totalCurrentAssets": "175204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2139397999", "currentAccountsPayable": "26854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "813099000", "shortLongTermDebtTotal": "1348011000", "totalShareholderEquity": "646110000", "capitalLeaseObligations": "122668000", "otherCurrentLiabilities": "188712000", "totalCurrentLiabilities": "250618000", "otherNonCurrentLiabilities": "59723000", "totalNonCurrentLiabilities": "1417874000", "cashAndShortTermInvestments": "4632000", "commonStockSharesOutstanding": "65381000", "intangibleAssetsExcludingGoodwill": "87806000", "cashAndCashEquivalentsAtCarryingValue": "4632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14835000", "profitLoss": "None", "dividendPayout": "21112000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2150000", "operatingCashflow": "95543000", "capitalExpenditures": "14680000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82446000", "cashflowFromInvestment": "-17795000", "stockBasedCompensation": "1836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16867000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 260150000, "cost_of_revenue": 99559000, "gross_profit": 160591000, "research_and_development": null, "selling_general_admin": 18737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4288000, "depreciation_amortisation": 18735000, "ebitda": 23023000, "interest_expense": 18881000, "interest_income": null, "other_non_operating": null, "pretax_income": -14593000, "tax_provision": 242000, "effective_tax_rate": null, "net_income": -14835000, "net_income_continuing_ops": -14835000, "net_income_to_common": -14835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4632000, "short_term_investments": null, "net_receivables": 79933000, "inventory": 60419000, "other_current_assets": null, "total_current_assets": 175204000, "net_ppe": null, "goodwill": 1157827000, "intangible_assets": 87806000, "goodwill_and_intangibles": 1245633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2139397999, "total_assets": 2314602000, "short_term_debt": 35052000, "accounts_payable": 26854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250618000, "long_term_debt": 1225343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1417874000, "total_liabilities": 1668492000, "total_debt": 1260395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 646110000, "shares_outstanding": 65381000, "operating_cash_flow": 95543000, "stock_based_compensation": 1836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14680000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17795000, "dividends_paid": 21112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82446000, "free_cash_flow": 110223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4288000", "ebitda": "23023000", "netIncome": "-14835000", "grossProfit": "160591000", "depreciation": "None", "totalRevenue": "260150000", "costOfRevenue": "99559000", "interestIncome": "19508000", "incomeBeforeTax": "-14593000", "interestExpense": "18881000", "operatingIncome": "5591000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "242000", "reportedCurrency": "USD", "netInterestIncome": "-18881000", "nonInterestIncome": "None", "operatingExpenses": "155000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18735000", "sellingGeneralAndAdministrative": "18737000", "netIncomeFromContinuingOperations": "-14835000" }, "balance": { "goodwill": "1157827000", "inventory": "60419000", "commonStock": "652157000", "currentDebt": "None", "investments": "None", "totalAssets": "2314602000", "longTermDebt": "1225343000", "shortTermDebt": "35052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "87806000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1668492000", "otherCurrentAssets": "30220000", "totalCurrentAssets": "175204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2139397999", "currentAccountsPayable": "26854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "813099000", "shortLongTermDebtTotal": "1348011000", "totalShareholderEquity": "646110000", "capitalLeaseObligations": "122668000", "otherCurrentLiabilities": "188712000", "totalCurrentLiabilities": "250618000", "otherNonCurrentLiabilities": "59723000", "totalNonCurrentLiabilities": "1417874000", "cashAndShortTermInvestments": "4632000", "commonStockSharesOutstanding": "65381000", "intangibleAssetsExcludingGoodwill": "87806000", "cashAndCashEquivalentsAtCarryingValue": "4632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14835000", "profitLoss": "None", "dividendPayout": "21112000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2150000", "operatingCashflow": "95543000", "capitalExpenditures": "14680000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82446000", "cashflowFromInvestment": "-17795000", "stockBasedCompensation": "1836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16867000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18735000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 587663000, "cost_of_revenue": 242362000, "gross_profit": 345301000, "ebit": 157684000, "ebitda": 175284000, "pretax_income": 137117000, "tax_provision": -4000, "net_income": 137121000, "net_income_to_common": 137121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9306000, "total_current_assets": 250093000, "total_assets": 2399899000, "short_term_debt": 35731000, "long_term_debt": 1293529000, "total_debt": 1329260000, "total_liabilities": 1728090000, "total_equity": 671809000, "shares_outstanding": 65262000, "goodwill_and_intangibles": 1248684000 }, "cash_flow": { "operating_cash_flow": 40102000, "capital_expenditure": 19309000, "free_cash_flow": 59411000, "dividends_paid": 20961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332586, "ticker_id": 3721, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157684000", "ebitda": "175284000", "netIncome": "137121000", "grossProfit": "345301000", "depreciation": "None", "totalRevenue": "587663000", "costOfRevenue": "242362000", "interestIncome": "20567000", "incomeBeforeTax": "137117000", "interestExpense": "20567000", "operatingIncome": "158413000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4000", "reportedCurrency": "USD", "netInterestIncome": "-20567000", "nonInterestIncome": "None", "operatingExpenses": "186888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17600000", "sellingGeneralAndAdministrative": "29911000", "netIncomeFromContinuingOperations": "137121000" }, "balance": { "goodwill": "1157827000", "inventory": "58269000", "commonStock": "678189000", "currentDebt": "None", "investments": "None", "totalAssets": "2399899000", "longTermDebt": "1293529000", "shortTermDebt": "35731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "90857000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1728090000", "otherCurrentAssets": "32018000", "totalCurrentAssets": "250093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2149806000", "currentAccountsPayable": "39254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822449000", "shortLongTermDebtTotal": "1422932000", "totalShareholderEquity": "671809000", "capitalLeaseObligations": "129403000", "otherCurrentLiabilities": "160676000", "totalCurrentLiabilities": "235661000", "otherNonCurrentLiabilities": "61084000", "totalNonCurrentLiabilities": "1492429000", "cashAndShortTermInvestments": "9306000", "commonStockSharesOutstanding": "65262000", "intangibleAssetsExcludingGoodwill": "90857000", "cashAndCashEquivalentsAtCarryingValue": "9306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137121000", "profitLoss": "None", "dividendPayout": "20961000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6454000", "operatingCashflow": "40102000", "capitalExpenditures": "19309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22523000", "cashflowFromInvestment": "-22611000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 587663000, "cost_of_revenue": 242362000, "gross_profit": 345301000, "research_and_development": null, "selling_general_admin": 29911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157684000, "depreciation_amortisation": 17600000, "ebitda": 175284000, "interest_expense": 20567000, "interest_income": null, "other_non_operating": null, "pretax_income": 137117000, "tax_provision": -4000, "effective_tax_rate": null, "net_income": 137121000, "net_income_continuing_ops": 137121000, "net_income_to_common": 137121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9306000, "short_term_investments": null, "net_receivables": 150500000, "inventory": 58269000, "other_current_assets": null, "total_current_assets": 250093000, "net_ppe": null, "goodwill": 1157827000, "intangible_assets": 90857000, "goodwill_and_intangibles": 1248684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2149806000, "total_assets": 2399899000, "short_term_debt": 35731000, "accounts_payable": 39254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235661000, "long_term_debt": 1293529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1492429000, "total_liabilities": 1728090000, "total_debt": 1329260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 671809000, "shares_outstanding": 65262000, "operating_cash_flow": 40102000, "stock_based_compensation": 1840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22611000, "dividends_paid": 20961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22523000, "free_cash_flow": 59411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157684000", "ebitda": "175284000", "netIncome": "137121000", "grossProfit": "345301000", "depreciation": "None", "totalRevenue": "587663000", "costOfRevenue": "242362000", "interestIncome": "20567000", "incomeBeforeTax": "137117000", "interestExpense": "20567000", "operatingIncome": "158413000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4000", "reportedCurrency": "USD", "netInterestIncome": "-20567000", "nonInterestIncome": "None", "operatingExpenses": "186888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17600000", "sellingGeneralAndAdministrative": "29911000", "netIncomeFromContinuingOperations": "137121000" }, "balance": { "goodwill": "1157827000", "inventory": "58269000", "commonStock": "678189000", "currentDebt": "None", "investments": "None", "totalAssets": "2399899000", "longTermDebt": "1293529000", "shortTermDebt": "35731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "90857000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1728090000", "otherCurrentAssets": "32018000", "totalCurrentAssets": "250093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2149806000", "currentAccountsPayable": "39254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "822449000", "shortLongTermDebtTotal": "1422932000", "totalShareholderEquity": "671809000", "capitalLeaseObligations": "129403000", "otherCurrentLiabilities": "160676000", "totalCurrentLiabilities": "235661000", "otherNonCurrentLiabilities": "61084000", "totalNonCurrentLiabilities": "1492429000", "cashAndShortTermInvestments": "9306000", "commonStockSharesOutstanding": "65262000", "intangibleAssetsExcludingGoodwill": "90857000", "cashAndCashEquivalentsAtCarryingValue": "9306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137121000", "profitLoss": "None", "dividendPayout": "20961000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6454000", "operatingCashflow": "40102000", "capitalExpenditures": "19309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22523000", "cashflowFromInvestment": "-22611000", "stockBasedCompensation": "1840000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17600000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 373329000, "cost_of_revenue": 147162000, "gross_profit": 226167000, "ebit": 39595000, "ebitda": 56694000, "pretax_income": 19983000, "tax_provision": 563000, "net_income": 19420000, "net_income_to_common": 19420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4441000, "total_current_assets": 230004000, "total_assets": 2384626000, "short_term_debt": 36298000, "long_term_debt": 1302824000, "total_debt": 1339122000, "total_liabilities": 1839488000, "total_equity": 545138000, "shares_outstanding": 64756000, "goodwill_and_intangibles": 1252411000 }, "cash_flow": { "operating_cash_flow": 8782000, "capital_expenditure": 23843000, "free_cash_flow": 32625000, "dividends_paid": 20823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332587, "ticker_id": 3721, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39595000", "ebitda": "56694000", "netIncome": "19420000", "grossProfit": "226167000", "depreciation": "None", "totalRevenue": "373329000", "costOfRevenue": "147162000", "interestIncome": "19612000", "incomeBeforeTax": "19983000", "interestExpense": "19612000", "operatingIncome": "59062000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "563000", "reportedCurrency": "USD", "netInterestIncome": "-19612000", "nonInterestIncome": "None", "operatingExpenses": "167105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17099000", "sellingGeneralAndAdministrative": "26853000", "netIncomeFromContinuingOperations": "19420000" }, "balance": { "goodwill": "1160887000", "inventory": "60566000", "commonStock": "551401000", "currentDebt": "None", "investments": "None", "totalAssets": "2384626000", "longTermDebt": "1302824000", "shortTermDebt": "36298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "91524000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1839488000", "otherCurrentAssets": "39888000", "totalCurrentAssets": "230004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2154622000", "currentAccountsPayable": "86258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "824586000", "shortLongTermDebtTotal": "1440731000", "totalShareholderEquity": "545138000", "capitalLeaseObligations": "137907000", "otherCurrentLiabilities": "206849000", "totalCurrentLiabilities": "329405000", "otherNonCurrentLiabilities": "60040000", "totalNonCurrentLiabilities": "1510083000", "cashAndShortTermInvestments": "4441000", "commonStockSharesOutstanding": "64756000", "intangibleAssetsExcludingGoodwill": "91524000", "cashAndCashEquivalentsAtCarryingValue": "4441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19420000", "profitLoss": "None", "dividendPayout": "20823000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5136000", "operatingCashflow": "8782000", "capitalExpenditures": "23843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67645000", "cashflowFromInvestment": "-74515000", "stockBasedCompensation": "2379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373329000, "cost_of_revenue": 147162000, "gross_profit": 226167000, "research_and_development": null, "selling_general_admin": 26853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39595000, "depreciation_amortisation": 17099000, "ebitda": 56694000, "interest_expense": 19612000, "interest_income": null, "other_non_operating": null, "pretax_income": 19983000, "tax_provision": 563000, "effective_tax_rate": null, "net_income": 19420000, "net_income_continuing_ops": 19420000, "net_income_to_common": 19420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4441000, "short_term_investments": null, "net_receivables": 125109000, "inventory": 60566000, "other_current_assets": null, "total_current_assets": 230004000, "net_ppe": null, "goodwill": 1160887000, "intangible_assets": 91524000, "goodwill_and_intangibles": 1252411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2154622000, "total_assets": 2384626000, "short_term_debt": 36298000, "accounts_payable": 86258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329405000, "long_term_debt": 1302824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1510083000, "total_liabilities": 1839488000, "total_debt": 1339122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 545138000, "shares_outstanding": 64756000, "operating_cash_flow": 8782000, "stock_based_compensation": 2379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74515000, "dividends_paid": 20823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67645000, "free_cash_flow": 32625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39595000", "ebitda": "56694000", "netIncome": "19420000", "grossProfit": "226167000", "depreciation": "None", "totalRevenue": "373329000", "costOfRevenue": "147162000", "interestIncome": "19612000", "incomeBeforeTax": "19983000", "interestExpense": "19612000", "operatingIncome": "59062000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "563000", "reportedCurrency": "USD", "netInterestIncome": "-19612000", "nonInterestIncome": "None", "operatingExpenses": "167105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17099000", "sellingGeneralAndAdministrative": "26853000", "netIncomeFromContinuingOperations": "19420000" }, "balance": { "goodwill": "1160887000", "inventory": "60566000", "commonStock": "551401000", "currentDebt": "None", "investments": "None", "totalAssets": "2384626000", "longTermDebt": "1302824000", "shortTermDebt": "36298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "91524000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1839488000", "otherCurrentAssets": "39888000", "totalCurrentAssets": "230004000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2154622000", "currentAccountsPayable": "86258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "824586000", "shortLongTermDebtTotal": "1440731000", "totalShareholderEquity": "545138000", "capitalLeaseObligations": "137907000", "otherCurrentLiabilities": "206849000", "totalCurrentLiabilities": "329405000", "otherNonCurrentLiabilities": "60040000", "totalNonCurrentLiabilities": "1510083000", "cashAndShortTermInvestments": "4441000", "commonStockSharesOutstanding": "64756000", "intangibleAssetsExcludingGoodwill": "91524000", "cashAndCashEquivalentsAtCarryingValue": "4441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19420000", "profitLoss": "None", "dividendPayout": "20823000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5136000", "operatingCashflow": "8782000", "capitalExpenditures": "23843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67645000", "cashflowFromInvestment": "-74515000", "stockBasedCompensation": "2379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17099000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 208641000, "cost_of_revenue": 84623000, "gross_profit": 124018000, "ebit": -26329000, "ebitda": -8851000, "pretax_income": -44379000, "tax_provision": 210000, "net_income": -44589000, "net_income_to_common": -44589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3219000, "total_current_assets": 157544000, "total_assets": 2272761000, "short_term_debt": 35616000, "long_term_debt": 1210326000, "total_debt": 1245942000, "total_liabilities": 1725701000, "total_equity": 547060000, "shares_outstanding": 64799000, "goodwill_and_intangibles": 1225764000 }, "cash_flow": { "operating_cash_flow": 36778000, "capital_expenditure": 19056000, "free_cash_flow": 55834000, "dividends_paid": 20824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332588, "ticker_id": 3721, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26329000", "ebitda": "-8851000", "netIncome": "-44589000", "grossProfit": "124018000", "depreciation": "None", "totalRevenue": "208641000", "costOfRevenue": "84623000", "interestIncome": "18050000", "incomeBeforeTax": "-44379000", "interestExpense": "18050000", "operatingIncome": "-22548000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-18050000", "nonInterestIncome": "None", "operatingExpenses": "146566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17478000", "sellingGeneralAndAdministrative": "18494000", "netIncomeFromContinuingOperations": "-44589000" }, "balance": { "goodwill": "1151252000", "inventory": "55430000", "commonStock": "553207000", "currentDebt": "None", "investments": "None", "totalAssets": "2272761000", "longTermDebt": "1210326000", "shortTermDebt": "35616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "74512000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1725701000", "otherCurrentAssets": "32451000", "totalCurrentAssets": "157544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2115217000", "currentAccountsPayable": "41058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794228000", "shortLongTermDebtTotal": "1349739000", "totalShareholderEquity": "547060000", "capitalLeaseObligations": "139413000", "otherCurrentLiabilities": "229448000", "totalCurrentLiabilities": "306122000", "otherNonCurrentLiabilities": "59896000", "totalNonCurrentLiabilities": "1419579000", "cashAndShortTermInvestments": "3219000", "commonStockSharesOutstanding": "64799000", "intangibleAssetsExcludingGoodwill": "74512000", "cashAndCashEquivalentsAtCarryingValue": "3219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44589000", "profitLoss": "None", "dividendPayout": "20824000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4126000", "operatingCashflow": "36778000", "capitalExpenditures": "19056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14157000", "cashflowFromInvestment": "-21658000", "stockBasedCompensation": "1787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208641000, "cost_of_revenue": 84623000, "gross_profit": 124018000, "research_and_development": null, "selling_general_admin": 18494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26329000, "depreciation_amortisation": 17478000, "ebitda": -8851000, "interest_expense": 18050000, "interest_income": null, "other_non_operating": null, "pretax_income": -44379000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": -44589000, "net_income_continuing_ops": -44589000, "net_income_to_common": -44589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3219000, "short_term_investments": null, "net_receivables": 66444000, "inventory": 55430000, "other_current_assets": null, "total_current_assets": 157544000, "net_ppe": null, "goodwill": 1151252000, "intangible_assets": 74512000, "goodwill_and_intangibles": 1225764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2115217000, "total_assets": 2272761000, "short_term_debt": 35616000, "accounts_payable": 41058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306122000, "long_term_debt": 1210326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1419579000, "total_liabilities": 1725701000, "total_debt": 1245942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 547060000, "shares_outstanding": 64799000, "operating_cash_flow": 36778000, "stock_based_compensation": 1787000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21658000, "dividends_paid": 20824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14157000, "free_cash_flow": 55834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26329000", "ebitda": "-8851000", "netIncome": "-44589000", "grossProfit": "124018000", "depreciation": "None", "totalRevenue": "208641000", "costOfRevenue": "84623000", "interestIncome": "18050000", "incomeBeforeTax": "-44379000", "interestExpense": "18050000", "operatingIncome": "-22548000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-18050000", "nonInterestIncome": "None", "operatingExpenses": "146566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17478000", "sellingGeneralAndAdministrative": "18494000", "netIncomeFromContinuingOperations": "-44589000" }, "balance": { "goodwill": "1151252000", "inventory": "55430000", "commonStock": "553207000", "currentDebt": "None", "investments": "None", "totalAssets": "2272761000", "longTermDebt": "1210326000", "shortTermDebt": "35616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "74512000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1725701000", "otherCurrentAssets": "32451000", "totalCurrentAssets": "157544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2115217000", "currentAccountsPayable": "41058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794228000", "shortLongTermDebtTotal": "1349739000", "totalShareholderEquity": "547060000", "capitalLeaseObligations": "139413000", "otherCurrentLiabilities": "229448000", "totalCurrentLiabilities": "306122000", "otherNonCurrentLiabilities": "59896000", "totalNonCurrentLiabilities": "1419579000", "cashAndShortTermInvestments": "3219000", "commonStockSharesOutstanding": "64799000", "intangibleAssetsExcludingGoodwill": "74512000", "cashAndCashEquivalentsAtCarryingValue": "3219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44589000", "profitLoss": "None", "dividendPayout": "20824000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4126000", "operatingCashflow": "36778000", "capitalExpenditures": "19056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14157000", "cashflowFromInvestment": "-21658000", "stockBasedCompensation": "1787000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17478000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 254610000, "cost_of_revenue": 94400000, "gross_profit": 160210000, "ebit": 1481000, "ebitda": 17860000, "pretax_income": -16948000, "tax_provision": 243000, "net_income": -17191000, "net_income_to_common": -17191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4882000, "total_current_assets": 164719000, "total_assets": 2283554000, "short_term_debt": 35479000, "long_term_debt": 1202535000, "total_debt": 1238014000, "total_liabilities": 1676331000, "total_equity": 607223000, "shares_outstanding": 64394000, "goodwill_and_intangibles": 1228632000 }, "cash_flow": { "operating_cash_flow": 61433000, "capital_expenditure": 14677000, "free_cash_flow": 76110000, "dividends_paid": 20815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332590, "ticker_id": 3721, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1481000", "ebitda": "17860000", "netIncome": "-17191000", "grossProfit": "160210000", "depreciation": "None", "totalRevenue": "254610000", "costOfRevenue": "94400000", "interestIncome": "None", "incomeBeforeTax": "-16948000", "interestExpense": "18429000", "operatingIncome": "8190000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "243000", "reportedCurrency": "USD", "netInterestIncome": "-18429000", "nonInterestIncome": "None", "operatingExpenses": "152020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16379000", "sellingGeneralAndAdministrative": "19759000", "netIncomeFromContinuingOperations": "-17191000" }, "balance": { "goodwill": "1151252000", "inventory": "51304000", "commonStock": "616833000", "currentDebt": "None", "investments": "None", "totalAssets": "2283554000", "longTermDebt": "1202535000", "shortTermDebt": "35479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "77380000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1676331000", "otherCurrentAssets": "34735000", "totalCurrentAssets": "164719000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2118835000", "currentAccountsPayable": "26473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347113000", "totalShareholderEquity": "607223000", "capitalLeaseObligations": "144578000", "otherCurrentLiabilities": "190410000", "totalCurrentLiabilities": "252362000", "otherNonCurrentLiabilities": "64125000", "totalNonCurrentLiabilities": "1423969000", "cashAndShortTermInvestments": "4882000", "commonStockSharesOutstanding": "64394000", "intangibleAssetsExcludingGoodwill": "77380000", "cashAndCashEquivalentsAtCarryingValue": "4882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17191000", "profitLoss": "None", "dividendPayout": "20815000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6838000", "operatingCashflow": "61433000", "capitalExpenditures": "14677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31806000", "cashflowFromInvestment": "-29252000", "stockBasedCompensation": "3966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254610000, "cost_of_revenue": 94400000, "gross_profit": 160210000, "research_and_development": null, "selling_general_admin": 19759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1481000, "depreciation_amortisation": 16379000, "ebitda": 17860000, "interest_expense": 18429000, "interest_income": null, "other_non_operating": null, "pretax_income": -16948000, "tax_provision": 243000, "effective_tax_rate": null, "net_income": -17191000, "net_income_continuing_ops": -17191000, "net_income_to_common": -17191000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4882000, "short_term_investments": null, "net_receivables": 73798000, "inventory": 51304000, "other_current_assets": null, "total_current_assets": 164719000, "net_ppe": null, "goodwill": 1151252000, "intangible_assets": 77380000, "goodwill_and_intangibles": 1228632000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2118835000, "total_assets": 2283554000, "short_term_debt": 35479000, "accounts_payable": 26473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252362000, "long_term_debt": 1202535000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1423969000, "total_liabilities": 1676331000, "total_debt": 1238014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 607223000, "shares_outstanding": 64394000, "operating_cash_flow": 61433000, "stock_based_compensation": 3966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29252000, "dividends_paid": 20815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31806000, "free_cash_flow": 76110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1481000", "ebitda": "17860000", "netIncome": "-17191000", "grossProfit": "160210000", "depreciation": "None", "totalRevenue": "254610000", "costOfRevenue": "94400000", "interestIncome": "None", "incomeBeforeTax": "-16948000", "interestExpense": "18429000", "operatingIncome": "8190000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "243000", "reportedCurrency": "USD", "netInterestIncome": "-18429000", "nonInterestIncome": "None", "operatingExpenses": "152020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16379000", "sellingGeneralAndAdministrative": "19759000", "netIncomeFromContinuingOperations": "-17191000" }, "balance": { "goodwill": "1151252000", "inventory": "51304000", "commonStock": "616833000", "currentDebt": "None", "investments": "None", "totalAssets": "2283554000", "longTermDebt": "1202535000", "shortTermDebt": "35479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "77380000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1676331000", "otherCurrentAssets": "34735000", "totalCurrentAssets": "164719000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73798000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2118835000", "currentAccountsPayable": "26473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347113000", "totalShareholderEquity": "607223000", "capitalLeaseObligations": "144578000", "otherCurrentLiabilities": "190410000", "totalCurrentLiabilities": "252362000", "otherNonCurrentLiabilities": "64125000", "totalNonCurrentLiabilities": "1423969000", "cashAndShortTermInvestments": "4882000", "commonStockSharesOutstanding": "64394000", "intangibleAssetsExcludingGoodwill": "77380000", "cashAndCashEquivalentsAtCarryingValue": "4882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17191000", "profitLoss": "None", "dividendPayout": "20815000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6838000", "operatingCashflow": "61433000", "capitalExpenditures": "14677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31806000", "cashflowFromInvestment": "-29252000", "stockBasedCompensation": "3966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16379000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 498087000, "cost_of_revenue": 190120000, "gross_profit": 307967000, "ebit": 131451000, "ebitda": 148176000, "pretax_income": 111532000, "tax_provision": 32000, "net_income": 111500000, "net_income_to_common": 111500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4420000, "total_current_assets": 226118000, "total_assets": 2337546000, "short_term_debt": 35149000, "long_term_debt": 1212252000, "total_debt": 1247401000, "total_liabilities": 1694876000, "total_equity": 642670000, "shares_outstanding": 64818000, "goodwill_and_intangibles": 1223435000 }, "cash_flow": { "operating_cash_flow": 75149000, "capital_expenditure": 14546000, "free_cash_flow": 89695000, "dividends_paid": 20806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332591, "ticker_id": 3721, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131451000", "ebitda": "148176000", "netIncome": "111500000", "grossProfit": "307967000", "depreciation": "None", "totalRevenue": "498087000", "costOfRevenue": "190120000", "interestIncome": "None", "incomeBeforeTax": "111532000", "interestExpense": "19919000", "operatingIncome": "136860000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "-19919000", "nonInterestIncome": "None", "operatingExpenses": "171107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16725000", "sellingGeneralAndAdministrative": "26071000", "netIncomeFromContinuingOperations": "111500000" }, "balance": { "goodwill": "1148776000", "inventory": "57962000", "commonStock": "652999000", "currentDebt": "None", "investments": "None", "totalAssets": "2337546000", "longTermDebt": "1212252000", "shortTermDebt": "35149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "74659000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1694876000", "otherCurrentAssets": "40747000", "totalCurrentAssets": "226118000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2111428000", "currentAccountsPayable": "52428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1359899000", "totalShareholderEquity": "642670000", "capitalLeaseObligations": "147647000", "otherCurrentLiabilities": "169566000", "totalCurrentLiabilities": "257175000", "otherNonCurrentLiabilities": "64379000", "totalNonCurrentLiabilities": "1437701000", "cashAndShortTermInvestments": "4420000", "commonStockSharesOutstanding": "64818000", "intangibleAssetsExcludingGoodwill": "74659000", "cashAndCashEquivalentsAtCarryingValue": "4420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111500000", "profitLoss": "None", "dividendPayout": "20806000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3008000", "operatingCashflow": "75149000", "capitalExpenditures": "14546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57152000", "cashflowFromInvestment": "-16820000", "stockBasedCompensation": "1919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498087000, "cost_of_revenue": 190120000, "gross_profit": 307967000, "research_and_development": null, "selling_general_admin": 26071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131451000, "depreciation_amortisation": 16725000, "ebitda": 148176000, "interest_expense": 19919000, "interest_income": null, "other_non_operating": null, "pretax_income": 111532000, "tax_provision": 32000, "effective_tax_rate": null, "net_income": 111500000, "net_income_continuing_ops": 111500000, "net_income_to_common": 111500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4420000, "short_term_investments": null, "net_receivables": 122989000, "inventory": 57962000, "other_current_assets": null, "total_current_assets": 226118000, "net_ppe": null, "goodwill": 1148776000, "intangible_assets": 74659000, "goodwill_and_intangibles": 1223435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2111428000, "total_assets": 2337546000, "short_term_debt": 35149000, "accounts_payable": 52428000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257175000, "long_term_debt": 1212252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1437701000, "total_liabilities": 1694876000, "total_debt": 1247401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 642670000, "shares_outstanding": 64818000, "operating_cash_flow": 75149000, "stock_based_compensation": 1919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14546000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16820000, "dividends_paid": 20806000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57152000, "free_cash_flow": 89695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131451000", "ebitda": "148176000", "netIncome": "111500000", "grossProfit": "307967000", "depreciation": "None", "totalRevenue": "498087000", "costOfRevenue": "190120000", "interestIncome": "None", "incomeBeforeTax": "111532000", "interestExpense": "19919000", "operatingIncome": "136860000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "32000", "reportedCurrency": "USD", "netInterestIncome": "-19919000", "nonInterestIncome": "None", "operatingExpenses": "171107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16725000", "sellingGeneralAndAdministrative": "26071000", "netIncomeFromContinuingOperations": "111500000" }, "balance": { "goodwill": "1148776000", "inventory": "57962000", "commonStock": "652999000", "currentDebt": "None", "investments": "None", "totalAssets": "2337546000", "longTermDebt": "1212252000", "shortTermDebt": "35149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "74659000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1694876000", "otherCurrentAssets": "40747000", "totalCurrentAssets": "226118000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2111428000", "currentAccountsPayable": "52428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1359899000", "totalShareholderEquity": "642670000", "capitalLeaseObligations": "147647000", "otherCurrentLiabilities": "169566000", "totalCurrentLiabilities": "257175000", "otherNonCurrentLiabilities": "64379000", "totalNonCurrentLiabilities": "1437701000", "cashAndShortTermInvestments": "4420000", "commonStockSharesOutstanding": "64818000", "intangibleAssetsExcludingGoodwill": "74659000", "cashAndCashEquivalentsAtCarryingValue": "4420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111500000", "profitLoss": "None", "dividendPayout": "20806000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3008000", "operatingCashflow": "75149000", "capitalExpenditures": "14546000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57152000", "cashflowFromInvestment": "-16820000", "stockBasedCompensation": "1919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20806000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16725000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 365834000, "cost_of_revenue": 153053000, "gross_profit": 212781000, "ebit": 42895000, "ebitda": 59288000, "pretax_income": 24703000, "tax_provision": 249000, "net_income": 24454000, "net_income_to_common": 24454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6280000, "total_current_assets": 221641000, "total_assets": 2319603000, "short_term_debt": 33470999, "long_term_debt": 1243778000, "total_debt": 1277248999, "total_liabilities": 1769715000, "total_equity": 549888000, "shares_outstanding": 64381000, "goodwill_and_intangibles": 1226447000 }, "cash_flow": { "operating_cash_flow": -12775000, "capital_expenditure": 11150000, "free_cash_flow": -1625000, "dividends_paid": 20645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332592, "ticker_id": 3721, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42895000", "ebitda": "59288000", "netIncome": "24454000", "grossProfit": "212781000", "depreciation": "None", "totalRevenue": "365834000", "costOfRevenue": "153053000", "interestIncome": "None", "incomeBeforeTax": "24703000", "interestExpense": "18192000", "operatingIncome": "48748000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "249000", "reportedCurrency": "USD", "netInterestIncome": "-18192000", "nonInterestIncome": "None", "operatingExpenses": "164033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16393000", "sellingGeneralAndAdministrative": "25570000", "netIncomeFromContinuingOperations": "24454000" }, "balance": { "goodwill": "1148776000", "inventory": "60970000", "commonStock": "560386000", "currentDebt": "None", "investments": "None", "totalAssets": "2319603000", "longTermDebt": "1243778000", "shortTermDebt": "33470999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77671000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1769715000", "otherCurrentAssets": "35654000", "totalCurrentAssets": "221641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2097962000", "currentAccountsPayable": "72219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1381101000", "totalShareholderEquity": "549888000", "capitalLeaseObligations": "137323000", "otherCurrentLiabilities": "203883000", "totalCurrentLiabilities": "309573000", "otherNonCurrentLiabilities": "63263000", "totalNonCurrentLiabilities": "1460142000", "cashAndShortTermInvestments": "6280000", "commonStockSharesOutstanding": "64381000", "intangibleAssetsExcludingGoodwill": "77671000", "cashAndCashEquivalentsAtCarryingValue": "6280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24454000", "profitLoss": "None", "dividendPayout": "20645000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "858000", "operatingCashflow": "-12775000", "capitalExpenditures": "11150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30614000", "cashflowFromInvestment": "-13914000", "stockBasedCompensation": "2645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365834000, "cost_of_revenue": 153053000, "gross_profit": 212781000, "research_and_development": null, "selling_general_admin": 25570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42895000, "depreciation_amortisation": 16393000, "ebitda": 59288000, "interest_expense": 18192000, "interest_income": null, "other_non_operating": null, "pretax_income": 24703000, "tax_provision": 249000, "effective_tax_rate": null, "net_income": 24454000, "net_income_continuing_ops": 24454000, "net_income_to_common": 24454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6280000, "short_term_investments": null, "net_receivables": 118737000, "inventory": 60970000, "other_current_assets": null, "total_current_assets": 221641000, "net_ppe": null, "goodwill": 1148776000, "intangible_assets": 77671000, "goodwill_and_intangibles": 1226447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2097962000, "total_assets": 2319603000, "short_term_debt": 33470999, "accounts_payable": 72219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309573000, "long_term_debt": 1243778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1460142000, "total_liabilities": 1769715000, "total_debt": 1277248999, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 549888000, "shares_outstanding": 64381000, "operating_cash_flow": -12775000, "stock_based_compensation": 2645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13914000, "dividends_paid": 20645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30614000, "free_cash_flow": -1625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42895000", "ebitda": "59288000", "netIncome": "24454000", "grossProfit": "212781000", "depreciation": "None", "totalRevenue": "365834000", "costOfRevenue": "153053000", "interestIncome": "None", "incomeBeforeTax": "24703000", "interestExpense": "18192000", "operatingIncome": "48748000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "249000", "reportedCurrency": "USD", "netInterestIncome": "-18192000", "nonInterestIncome": "None", "operatingExpenses": "164033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16393000", "sellingGeneralAndAdministrative": "25570000", "netIncomeFromContinuingOperations": "24454000" }, "balance": { "goodwill": "1148776000", "inventory": "60970000", "commonStock": "560386000", "currentDebt": "None", "investments": "None", "totalAssets": "2319603000", "longTermDebt": "1243778000", "shortTermDebt": "33470999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "77671000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1769715000", "otherCurrentAssets": "35654000", "totalCurrentAssets": "221641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2097962000", "currentAccountsPayable": "72219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1381101000", "totalShareholderEquity": "549888000", "capitalLeaseObligations": "137323000", "otherCurrentLiabilities": "203883000", "totalCurrentLiabilities": "309573000", "otherNonCurrentLiabilities": "63263000", "totalNonCurrentLiabilities": "1460142000", "cashAndShortTermInvestments": "6280000", "commonStockSharesOutstanding": "64381000", "intangibleAssetsExcludingGoodwill": "77671000", "cashAndCashEquivalentsAtCarryingValue": "6280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24454000", "profitLoss": "None", "dividendPayout": "20645000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "858000", "operatingCashflow": "-12775000", "capitalExpenditures": "11150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30614000", "cashflowFromInvestment": "-13914000", "stockBasedCompensation": "2645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16393000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 226595000, "cost_of_revenue": 65424000, "gross_profit": 161171000, "ebit": -1816000, "ebitda": 15386000, "pretax_income": -20611000, "tax_provision": 247000, "net_income": -20858000, "net_income_to_common": -20858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3514000, "total_current_assets": 164002000, "total_assets": 2270475000, "short_term_debt": 33562000, "long_term_debt": 1188210000, "total_debt": 1221772000, "total_liabilities": 1724119000, "total_equity": 546356000, "shares_outstanding": 63920000, "goodwill_and_intangibles": 1229329000 }, "cash_flow": { "operating_cash_flow": 57847000, "capital_expenditure": 11563000, "free_cash_flow": 69410000, "dividends_paid": 20642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332593, "ticker_id": 3721, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1816000", "ebitda": "15386000", "netIncome": "-20858000", "grossProfit": "161171000", "depreciation": "None", "totalRevenue": "226595000", "costOfRevenue": "65424000", "interestIncome": "18795000", "incomeBeforeTax": "-20611000", "interestExpense": "18795000", "operatingIncome": "3989000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "247000", "reportedCurrency": "USD", "netInterestIncome": "-18795000", "nonInterestIncome": "None", "operatingExpenses": "157182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17202000", "sellingGeneralAndAdministrative": "21720000", "netIncomeFromContinuingOperations": "-20858000" }, "balance": { "goodwill": "1148776000", "inventory": "61828000", "commonStock": "557023000", "currentDebt": "None", "investments": "None", "totalAssets": "2270475000", "longTermDebt": "1188210000", "shortTermDebt": "33562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "80553000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1724119000", "otherCurrentAssets": "30973000", "totalCurrentAssets": "164002000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2106473000", "currentAccountsPayable": "40043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "788994000", "shortLongTermDebtTotal": "1330267000", "totalShareholderEquity": "546356000", "capitalLeaseObligations": "142057000", "otherCurrentLiabilities": "234213000", "totalCurrentLiabilities": "307818000", "otherNonCurrentLiabilities": "69964000", "totalNonCurrentLiabilities": "1416301000", "cashAndShortTermInvestments": "3514000", "commonStockSharesOutstanding": "63920000", "intangibleAssetsExcludingGoodwill": "80553000", "cashAndCashEquivalentsAtCarryingValue": "3514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20858000", "profitLoss": "None", "dividendPayout": "20642000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5287000", "operatingCashflow": "57847000", "capitalExpenditures": "11563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48975000", "cashflowFromInvestment": "-13502000", "stockBasedCompensation": "733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226595000, "cost_of_revenue": 65424000, "gross_profit": 161171000, "research_and_development": null, "selling_general_admin": 21720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1816000, "depreciation_amortisation": 17202000, "ebitda": 15386000, "interest_expense": 18795000, "interest_income": null, "other_non_operating": null, "pretax_income": -20611000, "tax_provision": 247000, "effective_tax_rate": null, "net_income": -20858000, "net_income_continuing_ops": -20858000, "net_income_to_common": -20858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3514000, "short_term_investments": null, "net_receivables": 67687000, "inventory": 61828000, "other_current_assets": null, "total_current_assets": 164002000, "net_ppe": null, "goodwill": 1148776000, "intangible_assets": 80553000, "goodwill_and_intangibles": 1229329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2106473000, "total_assets": 2270475000, "short_term_debt": 33562000, "accounts_payable": 40043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307818000, "long_term_debt": 1188210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1416301000, "total_liabilities": 1724119000, "total_debt": 1221772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 546356000, "shares_outstanding": 63920000, "operating_cash_flow": 57847000, "stock_based_compensation": 733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13502000, "dividends_paid": 20642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48975000, "free_cash_flow": 69410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1816000", "ebitda": "15386000", "netIncome": "-20858000", "grossProfit": "161171000", "depreciation": "None", "totalRevenue": "226595000", "costOfRevenue": "65424000", "interestIncome": "18795000", "incomeBeforeTax": "-20611000", "interestExpense": "18795000", "operatingIncome": "3989000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "247000", "reportedCurrency": "USD", "netInterestIncome": "-18795000", "nonInterestIncome": "None", "operatingExpenses": "157182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17202000", "sellingGeneralAndAdministrative": "21720000", "netIncomeFromContinuingOperations": "-20858000" }, "balance": { "goodwill": "1148776000", "inventory": "61828000", "commonStock": "557023000", "currentDebt": "None", "investments": "None", "totalAssets": "2270475000", "longTermDebt": "1188210000", "shortTermDebt": "33562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "80553000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1724119000", "otherCurrentAssets": "30973000", "totalCurrentAssets": "164002000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2106473000", "currentAccountsPayable": "40043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "788994000", "shortLongTermDebtTotal": "1330267000", "totalShareholderEquity": "546356000", "capitalLeaseObligations": "142057000", "otherCurrentLiabilities": "234213000", "totalCurrentLiabilities": "307818000", "otherNonCurrentLiabilities": "69964000", "totalNonCurrentLiabilities": "1416301000", "cashAndShortTermInvestments": "3514000", "commonStockSharesOutstanding": "63920000", "intangibleAssetsExcludingGoodwill": "80553000", "cashAndCashEquivalentsAtCarryingValue": "3514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20858000", "profitLoss": "None", "dividendPayout": "20642000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5287000", "operatingCashflow": "57847000", "capitalExpenditures": "11563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48975000", "cashflowFromInvestment": "-13502000", "stockBasedCompensation": "733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17202000", "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": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "income_statement": { "revenue": 278628000, "cost_of_revenue": 110446000, "gross_profit": 168182000, "ebit": 13716000, "ebitda": 29253000, "pretax_income": -5017000, "tax_provision": 244000, "net_income": -5261000, "net_income_to_common": -5261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10030000, "total_current_assets": 180057000, "total_assets": 2280425000, "short_term_debt": 32019000, "long_term_debt": 1215449000, "total_debt": 1247468000, "total_liabilities": 1696002000, "total_equity": 584423000, "shares_outstanding": 63926000, "goodwill_and_intangibles": 1232326000 }, "cash_flow": { "operating_cash_flow": 61998000, "capital_expenditure": 9354000, "free_cash_flow": 71352000, "dividends_paid": 20636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332595, "ticker_id": 3721, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:27:35.330261+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13716000", "ebitda": "29253000", "netIncome": "-5261000", "grossProfit": "168182000", "depreciation": "None", "totalRevenue": "278628000", "costOfRevenue": "110446000", "interestIncome": "18733000", "incomeBeforeTax": "-5017000", "interestExpense": "18733000", "operatingIncome": "14866000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-18733000", "nonInterestIncome": "None", "operatingExpenses": "153316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15537000", "sellingGeneralAndAdministrative": "21142000", "netIncomeFromContinuingOperations": "-5261000" }, "balance": { "goodwill": "1148776000", "inventory": "56541000", "commonStock": "596528000", "currentDebt": "None", "investments": "None", "totalAssets": "2280425000", "longTermDebt": "1215449000", "shortTermDebt": "32019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "83550000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1696002000", "otherCurrentAssets": "35402000", "totalCurrentAssets": "180057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100368000", "currentAccountsPayable": "37612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "782072000", "shortLongTermDebtTotal": "1347856000", "totalShareholderEquity": "584423000", "capitalLeaseObligations": "132407000", "otherCurrentLiabilities": "194071000", "totalCurrentLiabilities": "263702000", "otherNonCurrentLiabilities": "65483000", "totalNonCurrentLiabilities": "1432300000", "cashAndShortTermInvestments": "10030000", "commonStockSharesOutstanding": "63926000", "intangibleAssetsExcludingGoodwill": "83550000", "cashAndCashEquivalentsAtCarryingValue": "10030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5261000", "profitLoss": "None", "dividendPayout": "20636000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9670000", "operatingCashflow": "61998000", "capitalExpenditures": "9354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41616000", "cashflowFromInvestment": "-157135000", "stockBasedCompensation": "1905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278628000, "cost_of_revenue": 110446000, "gross_profit": 168182000, "research_and_development": null, "selling_general_admin": 21142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13716000, "depreciation_amortisation": 15537000, "ebitda": 29253000, "interest_expense": 18733000, "interest_income": null, "other_non_operating": null, "pretax_income": -5017000, "tax_provision": 244000, "effective_tax_rate": null, "net_income": -5261000, "net_income_continuing_ops": -5261000, "net_income_to_common": -5261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10030000, "short_term_investments": null, "net_receivables": 78084000, "inventory": 56541000, "other_current_assets": null, "total_current_assets": 180057000, "net_ppe": null, "goodwill": 1148776000, "intangible_assets": 83550000, "goodwill_and_intangibles": 1232326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2100368000, "total_assets": 2280425000, "short_term_debt": 32019000, "accounts_payable": 37612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263702000, "long_term_debt": 1215449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1432300000, "total_liabilities": 1696002000, "total_debt": 1247468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 584423000, "shares_outstanding": 63926000, "operating_cash_flow": 61998000, "stock_based_compensation": 1905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9354000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157135000, "dividends_paid": 20636000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41616000, "free_cash_flow": 71352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13716000", "ebitda": "29253000", "netIncome": "-5261000", "grossProfit": "168182000", "depreciation": "None", "totalRevenue": "278628000", "costOfRevenue": "110446000", "interestIncome": "18733000", "incomeBeforeTax": "-5017000", "interestExpense": "18733000", "operatingIncome": "14866000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-18733000", "nonInterestIncome": "None", "operatingExpenses": "153316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15537000", "sellingGeneralAndAdministrative": "21142000", "netIncomeFromContinuingOperations": "-5261000" }, "balance": { "goodwill": "1148776000", "inventory": "56541000", "commonStock": "596528000", "currentDebt": "None", "investments": "None", "totalAssets": "2280425000", "longTermDebt": "1215449000", "shortTermDebt": "32019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "83550000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1696002000", "otherCurrentAssets": "35402000", "totalCurrentAssets": "180057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100368000", "currentAccountsPayable": "37612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "782072000", "shortLongTermDebtTotal": "1347856000", "totalShareholderEquity": "584423000", "capitalLeaseObligations": "132407000", "otherCurrentLiabilities": "194071000", "totalCurrentLiabilities": "263702000", "otherNonCurrentLiabilities": "65483000", "totalNonCurrentLiabilities": "1432300000", "cashAndShortTermInvestments": "10030000", "commonStockSharesOutstanding": "63926000", "intangibleAssetsExcludingGoodwill": "83550000", "cashAndCashEquivalentsAtCarryingValue": "10030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5261000", "profitLoss": "None", "dividendPayout": "20636000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9670000", "operatingCashflow": "61998000", "capitalExpenditures": "9354000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41616000", "cashflowFromInvestment": "-157135000", "stockBasedCompensation": "1905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20636000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }