{ "ticker": { "uuid": "25cf2d83-9f86-4566-96b3-056cc96859b9", "symbol": "IART", "name": "Integra LifeSciences Holdings", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/25cf2d83-9f86-4566-96b3-056cc96859b9/", "api_url": "https://sharemaestro.com/factors/api/tickers/25cf2d83-9f86-4566-96b3-056cc96859b9/" }, "ticker_metadata": { "id": 6523, "uuid": "25cf2d83-9f86-4566-96b3-056cc96859b9", "symbol": "IART", "name": "Integra LifeSciences Holdings", "asset_type": "equity", "market_cap": 1181735000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Integra LifeSciences Holdings Corporation develops, manufactures, and markets surgical implants and medical instruments for use in neurosurgery, limb reconstruction, orthopedics, and general surgery. The company is headquartered in Princeton, New Jersey.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "25cf2d83-9f86-4566-96b3-056cc96859b9", "symbol": "IART", "name": "Integra LifeSciences Holdings", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/25cf2d83-9f86-4566-96b3-056cc96859b9/", "api_url": "https://sharemaestro.com/factors/api/tickers/25cf2d83-9f86-4566-96b3-056cc96859b9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.72, "quality": 0.2, "momentum": 0.67, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 16.99, "market_cap": 1307397490, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4756, "piotroski_f_score": 5, "momentum_12_1": 0.0265, "volatility_252d": 0.6398 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:25.866210+00:00", "batch_id": "" }, "size": { "price_close": 16.99, "market_cap": 1307397490, "market_cap_usd": 1307397490, "enterprise_value": 2949925490, "shares_outstanding": 76951000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2542, "ptbv_ratio": null, "ps_ratio": 0.795, "pcf_ratio": 18.2996, "pfcf_ratio": 8.5445, "ev_ebitda": null, "ev_ebit": -6.9257, "ev_sales": 1.7938, "ev_fcf": 19.2793, "earnings_yield": null, "fcf_yield": 0.0519, "price_to_sales": 0.795, "price_to_book": 1.2542, "price_to_cashflow": 18.2996, "ebitda_to_ev": null, "sales_yield": 0.5575 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5321, "operating_margin": -0.259, "net_margin": -0.3015, "ebitda_margin": -0.1664, "fcf_margin": 0.093, "roe": -0.4756, "roa": -0.1386, "roic": -0.119, "roc_greenblatt": null, "asset_turnover": 0.4597, "cash_conversion": -0.3086, "accruals_ratio": -0.1585, "sbc_to_revenue": 0.0133, "piotroski_f_score": 5, "altman_z_score": 0.8168, "earnings_stability_5y": 2.5849, "revenue_stability_5y": 0.0551, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2446, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4322, "net_debt_to_ebitda": -6.0022, "debt_to_assets": 0.5253, "interest_coverage": -4.5176, "current_ratio": 3.3791, "quick_ratio": 1.9518, "net_debt": 1642528000, "local_beta": 0.0008, "volatility_252d": 0.6398, "volatility_60d": 1.4477, "max_drawdown_12m": -0.4454, "risk_adjusted_momentum": 0.0415 }, "growth": { "revenue_growth_1y": 0.0124, "revenue_growth_3y_cagr": 0.0163, "revenue_growth_5y_cagr": 0.0357, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3353, "book_value_growth_1y": -0.3225, "revenue_growth": 0.0124, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2205, "price_return_3m": 0.7461, "price_return_6m": 0.2832, "price_return_9m": 0.0625, "price_return_12m": 0.2529, "price_return_12m_ex1m": 0.0265, "momentum_6m": 0.2832, "momentum_12m": 0.2529, "momentum_12_1": 0.0265, "distance_from_52w_high": 0, "distance_from_52w_low": 0.9004, "relative_strength": 0.095 }, "raw_ttm": { "revenue_ttm": 1644510000, "gross_profit_ttm": 875039000, "ebit_ttm": -425942000, "ebitda_ttm": -273653000, "net_income_ttm": -495798000, "eps_diluted_ttm": -6.443, "operating_cash_flow_ttm": 71444000, "capital_expenditure_ttm": 81566000, "fcf_ttm": 153010000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94285000, "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_current_liabilities": 346846000, "net_ppe": null, "total_assets": 3577726000, "total_debt": 1879337000, "total_equity": 1042406000, "net_working_capital": 641044000, "book_value_per_share": 13.5464, "retained_earnings": 418824000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -676186000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 30, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 74, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 67, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 71, "rank_roe": 91, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 41, "rank_fcf_margin": 71, "rank_piotroski": 51, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 44 }, "composites": { "value_composite": 28, "quality_composite": 80, "momentum_composite": 33, "growth_composite": 76, "yield_composite": 80, "svqf_composite": 52, "vc1_composite": 30, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.3795, "os_score": 0.67, "value_percentile": 0.72, "quality_percentile": 0.2, "momentum_percentile": 0.67, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1562, "ticker_id": 6523, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:25.866210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.99, "market_cap": 1307397490, "market_cap_usd": 1307397490, "enterprise_value": 2949925490, "shares_outstanding": 76951000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.2542114, "ptbv_ratio": null, "ps_ratio": 0.79500732, "pcf_ratio": 18.29961214, "pfcf_ratio": 8.54452317, "ev_ebitda": null, "ev_ebit": -6.92565065, "ev_sales": 1.7938021, "ev_fcf": 19.27929867, "earnings_yield": null, "fcf_yield": 0.05186911, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5320971, "operating_margin": -0.25900846, "net_margin": -0.30148677, "ebitda_margin": -0.16640397, "fcf_margin": 0.09304291, "roe": -0.4756285, "roa": -0.13857909, "roic": -0.11898114, "roc_greenblatt": null, "asset_turnover": 0.4596523, "cash_conversion": -0.30861359, "accruals_ratio": -0.1585482, "sbc_to_revenue": 0.01330366, "debt_to_equity": 2.43218094, "net_debt_to_ebitda": -6.0022291, "debt_to_assets": 0.52528813, "interest_coverage": -4.51760089, "current_ratio": 3.37907025, "quick_ratio": 1.951823, "net_debt": 1642528000, "revenue_growth_1y": 0.0124373, "revenue_growth_3y_cagr": 0.01633332, "revenue_growth_5y_cagr": 0.03574799, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.33530268, "book_value_growth_1y": -0.32248076, "piotroski_f_score": 5, "altman_z_score": 0.81683824, "earnings_stability_5y": 2.584929, "revenue_stability_5y": 0.055075, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22054598, "price_return_3m": 0.74614594, "price_return_6m": 0.28323263, "price_return_9m": 0.06253909, "price_return_12m": 0.25294985, "price_return_12m_ex1m": 0.02654867, "distance_from_52w_high": 0, "distance_from_52w_low": 0.90044743, "relative_strength": 0.0950088, "local_beta": 0.0008, "volatility_252d": 0.639783, "volatility_60d": 1.447678, "max_drawdown_12m": -0.44540943, "revenue_ttm": 1644510000, "gross_profit_ttm": 875039000, "ebit_ttm": -425942000, "ebitda_ttm": -273653000, "net_income_ttm": -495798000, "eps_diluted_ttm": -6.44303518, "operating_cash_flow_ttm": 71444000, "capital_expenditure_ttm": 81566000, "fcf_ttm": 153010000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94285000, "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_current_liabilities": 346846000, "net_ppe": null, "total_assets": 3577726000, "total_debt": 1879337000, "total_equity": 1042406000, "net_working_capital": 641044000, "book_value_per_share": 13.54636067, "retained_earnings": 418824000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -676186000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 30, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 74, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 67, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 71, "rank_roe": 91, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 41, "rank_fcf_margin": 71, "rank_piotroski": 51, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 44, "value_composite": 28, "quality_composite": 80, "momentum_composite": 33, "growth_composite": 76, "yield_composite": 80, "svqf_composite": 52, "vc1_composite": 30, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.99, "os": 0.67, "value": 0.72, "quality": 0.2, "momentum": 0.67, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4756, "momentum_12_1": 0.0265, "complete_fields": { "id": 1562, "ticker_id": 6523, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:25.866210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.99, "market_cap": 1307397490, "market_cap_usd": 1307397490, "enterprise_value": 2949925490, "shares_outstanding": 76951000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.2542114, "ptbv_ratio": null, "ps_ratio": 0.79500732, "pcf_ratio": 18.29961214, "pfcf_ratio": 8.54452317, "ev_ebitda": null, "ev_ebit": -6.92565065, "ev_sales": 1.7938021, "ev_fcf": 19.27929867, "earnings_yield": null, "fcf_yield": 0.05186911, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5320971, "operating_margin": -0.25900846, "net_margin": -0.30148677, "ebitda_margin": -0.16640397, "fcf_margin": 0.09304291, "roe": -0.4756285, "roa": -0.13857909, "roic": -0.11898114, "roc_greenblatt": null, "asset_turnover": 0.4596523, "cash_conversion": -0.30861359, "accruals_ratio": -0.1585482, "sbc_to_revenue": 0.01330366, "debt_to_equity": 2.43218094, "net_debt_to_ebitda": -6.0022291, "debt_to_assets": 0.52528813, "interest_coverage": -4.51760089, "current_ratio": 3.37907025, "quick_ratio": 1.951823, "net_debt": 1642528000, "revenue_growth_1y": 0.0124373, "revenue_growth_3y_cagr": 0.01633332, "revenue_growth_5y_cagr": 0.03574799, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.33530268, "book_value_growth_1y": -0.32248076, "piotroski_f_score": 5, "altman_z_score": 0.81683824, "earnings_stability_5y": 2.584929, "revenue_stability_5y": 0.055075, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.22054598, "price_return_3m": 0.74614594, "price_return_6m": 0.28323263, "price_return_9m": 0.06253909, "price_return_12m": 0.25294985, "price_return_12m_ex1m": 0.02654867, "distance_from_52w_high": 0, "distance_from_52w_low": 0.90044743, "relative_strength": 0.0950088, "local_beta": 0.0008, "volatility_252d": 0.639783, "volatility_60d": 1.447678, "max_drawdown_12m": -0.44540943, "revenue_ttm": 1644510000, "gross_profit_ttm": 875039000, "ebit_ttm": -425942000, "ebitda_ttm": -273653000, "net_income_ttm": -495798000, "eps_diluted_ttm": -6.44303518, "operating_cash_flow_ttm": 71444000, "capital_expenditure_ttm": 81566000, "fcf_ttm": 153010000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 94285000, "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_current_liabilities": 346846000, "net_ppe": null, "total_assets": 3577726000, "total_debt": 1879337000, "total_equity": 1042406000, "net_working_capital": 641044000, "book_value_per_share": 13.54636067, "retained_earnings": 418824000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -676186000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 30, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 74, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 67, "rank_dividend_yield": 70, "rank_shareholder_yield": 70, "rank_total_yield": 71, "rank_roe": 91, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 41, "rank_fcf_margin": 71, "rank_piotroski": 51, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 44, "value_composite": 28, "quality_composite": 80, "momentum_composite": 33, "growth_composite": 76, "yield_composite": 80, "svqf_composite": 52, "vc1_composite": 30, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "ebit": -477247000, "ebitda": -326200000, "pretax_income": -563502000, "tax_provision": -47028000, "net_income": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 1870125000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 50384000, "capital_expenditure": 81436000, "free_cash_flow": 131820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92593, "ticker_id": 6523, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-477247000", "ebitda": "-326200000", "netIncome": "-516474000", "grossProfit": "845234000", "depreciation": "None", "totalRevenue": "1635245000", "costOfRevenue": "790011000", "interestIncome": "18474000", "incomeBeforeTax": "-563502000", "interestExpense": "86255000", "operatingIncome": "68318000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-47028000", "reportedCurrency": "USD", "netInterestIncome": "-67781000", "nonInterestIncome": "None", "operatingExpenses": "776916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151047000", "sellingGeneralAndAdministrative": "699700000", "netIncomeFromContinuingOperations": "-516474000" }, "balance": { "goodwill": "615157000", "inventory": "492735000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3602001000", "longTermDebt": "1729556000", "shortTermDebt": "140569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1134663000", "reportedCurrency": "USD", "retainedEarnings": "423441000", "totalLiabilities": "2558538000", "otherCurrentAssets": "124219000", "totalCurrentAssets": "1159544000", "currentLongTermDebt": "126550000", "longTermInvestments": "None", "shortTermInvestments": "28693000", "currentNetReceivables": "278849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442457000", "currentAccountsPayable": "95726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033184000", "totalShareholderEquity": "1043463000", "capitalLeaseObligations": "177078000", "otherCurrentLiabilities": "216035000", "totalCurrentLiabilities": "455981000", "otherNonCurrentLiabilities": "204278000", "totalNonCurrentLiabilities": "2102557000", "cashAndShortTermInvestments": "235048000", "commonStockSharesOutstanding": "76753000", "intangibleAssetsExcludingGoodwill": "1134663000", "cashAndCashEquivalentsAtCarryingValue": "235048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-516474000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-46760000", "operatingCashflow": "50384000", "capitalExpenditures": "81436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28335000", "cashflowFromInvestment": "-108063000", "stockBasedCompensation": "18583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1635245000, "cost_of_revenue": 790011000, "gross_profit": 845234000, "research_and_development": 98971000, "selling_general_admin": 699700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -477247000, "depreciation_amortisation": 151047000, "ebitda": -326200000, "interest_expense": 86255000, "interest_income": null, "other_non_operating": null, "pretax_income": -563502000, "tax_provision": -47028000, "effective_tax_rate": null, "net_income": -516474000, "net_income_continuing_ops": -516474000, "net_income_to_common": -516474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235048000, "short_term_investments": 28693000, "net_receivables": 278849000, "inventory": 492735000, "other_current_assets": null, "total_current_assets": 1159544000, "net_ppe": null, "goodwill": 615157000, "intangible_assets": 1134663000, "goodwill_and_intangibles": 1749820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2442457000, "total_assets": 3602001000, "short_term_debt": 140569000, "accounts_payable": 95726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455981000, "long_term_debt": 1729556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2102557000, "total_liabilities": 2558538000, "total_debt": 1870125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 423441000, "total_equity": 1043463000, "shares_outstanding": 76753000, "operating_cash_flow": 50384000, "stock_based_compensation": 18583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108063000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28335000, "free_cash_flow": 131820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-477247000", "ebitda": "-326200000", "netIncome": "-516474000", "grossProfit": "845234000", "depreciation": "None", "totalRevenue": "1635245000", "costOfRevenue": "790011000", "interestIncome": "18474000", "incomeBeforeTax": "-563502000", "interestExpense": "86255000", "operatingIncome": "68318000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-47028000", "reportedCurrency": "USD", "netInterestIncome": "-67781000", "nonInterestIncome": "None", "operatingExpenses": "776916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98971000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "790011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151047000", "sellingGeneralAndAdministrative": "699700000", "netIncomeFromContinuingOperations": "-516474000" }, "balance": { "goodwill": "615157000", "inventory": "492735000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3602001000", "longTermDebt": "1729556000", "shortTermDebt": "140569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1134663000", "reportedCurrency": "USD", "retainedEarnings": "423441000", "totalLiabilities": "2558538000", "otherCurrentAssets": "124219000", "totalCurrentAssets": "1159544000", "currentLongTermDebt": "126550000", "longTermInvestments": "None", "shortTermInvestments": "28693000", "currentNetReceivables": "278849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442457000", "currentAccountsPayable": "95726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033184000", "totalShareholderEquity": "1043463000", "capitalLeaseObligations": "177078000", "otherCurrentLiabilities": "216035000", "totalCurrentLiabilities": "455981000", "otherNonCurrentLiabilities": "204278000", "totalNonCurrentLiabilities": "2102557000", "cashAndShortTermInvestments": "235048000", "commonStockSharesOutstanding": "76753000", "intangibleAssetsExcludingGoodwill": "1134663000", "cashAndCashEquivalentsAtCarryingValue": "235048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-516474000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-46760000", "operatingCashflow": "50384000", "capitalExpenditures": "81436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28335000", "cashflowFromInvestment": "-108063000", "stockBasedCompensation": "18583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1610527000, "cost_of_revenue": 728466000, "gross_profit": 882061000, "ebit": 52788000, "ebitda": 193288000, "pretax_income": -18237000, "tax_provision": -11293000, "net_income": -6944000, "net_income_to_common": -6944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246375000, "total_current_assets": 1081681000, "total_assets": 4037424000, "short_term_debt": 621616000, "long_term_debt": 1196017000, "total_debt": 1817633000, "total_liabilities": 2492144000, "total_equity": 1545280000, "shares_outstanding": 77010000, "goodwill_and_intangibles": 2304540000 }, "cash_flow": { "operating_cash_flow": 129382000, "capital_expenditure": 104418000, "free_cash_flow": 233800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92598, "ticker_id": 6523, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52788000", "ebitda": "193288000", "netIncome": "-6944000", "grossProfit": "882061000", "depreciation": "None", "totalRevenue": "1610527000", "costOfRevenue": "728466000", "interestIncome": "20040000", "incomeBeforeTax": "-18237000", "interestExpense": "70632000", "operatingIncome": "28411000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11293000", "reportedCurrency": "USD", "netInterestIncome": "-50592000", "nonInterestIncome": "None", "operatingExpenses": "853650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "728466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140500000", "sellingGeneralAndAdministrative": "716983000", "netIncomeFromContinuingOperations": "-6944000" }, "balance": { "goodwill": "1096952000", "inventory": "429090000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4037424000", "longTermDebt": "1196017000", "shortTermDebt": "621616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207588000", "reportedCurrency": "USD", "retainedEarnings": "939915000", "totalLiabilities": "2492144000", "otherCurrentAssets": "106654000", "totalCurrentAssets": "1081681000", "currentLongTermDebt": "607076000", "longTermInvestments": "None", "shortTermInvestments": "27192000", "currentNetReceivables": "272370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2955743000", "currentAccountsPayable": "82502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1984563000", "totalShareholderEquity": "1545280000", "capitalLeaseObligations": "181470000", "otherCurrentLiabilities": "207525000", "totalCurrentLiabilities": "922126000", "otherNonCurrentLiabilities": "146238000", "totalNonCurrentLiabilities": "1570018000", "cashAndShortTermInvestments": "246375000", "commonStockSharesOutstanding": "77010000", "intangibleAssetsExcludingGoodwill": "1207588000", "cashAndCashEquivalentsAtCarryingValue": "246375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6944000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28149000", "operatingCashflow": "129382000", "capitalExpenditures": "104418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237863000", "cashflowFromInvestment": "-390808000", "stockBasedCompensation": "24377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1610527000, "cost_of_revenue": 728466000, "gross_profit": 882061000, "research_and_development": 115377000, "selling_general_admin": 716983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52788000, "depreciation_amortisation": 140500000, "ebitda": 193288000, "interest_expense": 70632000, "interest_income": null, "other_non_operating": null, "pretax_income": -18237000, "tax_provision": -11293000, "effective_tax_rate": null, "net_income": -6944000, "net_income_continuing_ops": -6944000, "net_income_to_common": -6944000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246375000, "short_term_investments": 27192000, "net_receivables": 272370000, "inventory": 429090000, "other_current_assets": null, "total_current_assets": 1081681000, "net_ppe": null, "goodwill": 1096952000, "intangible_assets": 1207588000, "goodwill_and_intangibles": 2304540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2955743000, "total_assets": 4037424000, "short_term_debt": 621616000, "accounts_payable": 82502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 922126000, "long_term_debt": 1196017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1570018000, "total_liabilities": 2492144000, "total_debt": 1817633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 939915000, "total_equity": 1545280000, "shares_outstanding": 77010000, "operating_cash_flow": 129382000, "stock_based_compensation": 24377000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104418000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -390808000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237863000, "free_cash_flow": 233800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52788000", "ebitda": "193288000", "netIncome": "-6944000", "grossProfit": "882061000", "depreciation": "None", "totalRevenue": "1610527000", "costOfRevenue": "728466000", "interestIncome": "20040000", "incomeBeforeTax": "-18237000", "interestExpense": "70632000", "operatingIncome": "28411000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-11293000", "reportedCurrency": "USD", "netInterestIncome": "-50592000", "nonInterestIncome": "None", "operatingExpenses": "853650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "115377000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "728466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140500000", "sellingGeneralAndAdministrative": "716983000", "netIncomeFromContinuingOperations": "-6944000" }, "balance": { "goodwill": "1096952000", "inventory": "429090000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4037424000", "longTermDebt": "1196017000", "shortTermDebt": "621616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207588000", "reportedCurrency": "USD", "retainedEarnings": "939915000", "totalLiabilities": "2492144000", "otherCurrentAssets": "106654000", "totalCurrentAssets": "1081681000", "currentLongTermDebt": "607076000", "longTermInvestments": "None", "shortTermInvestments": "27192000", "currentNetReceivables": "272370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2955743000", "currentAccountsPayable": "82502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1984563000", "totalShareholderEquity": "1545280000", "capitalLeaseObligations": "181470000", "otherCurrentLiabilities": "207525000", "totalCurrentLiabilities": "922126000", "otherNonCurrentLiabilities": "146238000", "totalNonCurrentLiabilities": "1570018000", "cashAndShortTermInvestments": "246375000", "commonStockSharesOutstanding": "77010000", "intangibleAssetsExcludingGoodwill": "1207588000", "cashAndCashEquivalentsAtCarryingValue": "246375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6944000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28149000", "operatingCashflow": "129382000", "capitalExpenditures": "104418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237863000", "cashflowFromInvestment": "-390808000", "stockBasedCompensation": "24377000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1541573000, "cost_of_revenue": 656838000, "gross_profit": 884735000, "ebit": 132446000, "ebitda": 255958000, "pretax_income": 81069000, "tax_provision": 13328000, "net_income": 67741000, "net_income_to_common": 67741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276402000, "total_current_assets": 1058036000, "total_assets": 3781988000, "short_term_debt": 29815000, "long_term_debt": 1485018000, "total_debt": 1514833000, "total_liabilities": 2194104000, "total_equity": 1587884000, "shares_outstanding": 80337000, "goodwill_and_intangibles": 2123295000 }, "cash_flow": { "operating_cash_flow": 139955000, "capital_expenditure": 66865000, "free_cash_flow": 206820000, "dividends_paid": 93242000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92603, "ticker_id": 6523, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132446000", "ebitda": "255958000", "netIncome": "67741000", "grossProfit": "884735000", "depreciation": "None", "totalRevenue": "1541573000", "costOfRevenue": "656838000", "interestIncome": "17202000", "incomeBeforeTax": "81069000", "interestExpense": "51377000", "operatingIncome": "111526000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13328000", "reportedCurrency": "USD", "netInterestIncome": "-34175000", "nonInterestIncome": "None", "operatingExpenses": "773209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104192000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123512000", "sellingGeneralAndAdministrative": "656641000", "netIncomeFromContinuingOperations": "67741000" }, "balance": { "goodwill": "1055462000", "inventory": "389608000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3781988000", "longTermDebt": "1485018000", "shortTermDebt": "29815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1067833000", "reportedCurrency": "USD", "retainedEarnings": "946859000", "totalLiabilities": "2194104000", "otherCurrentAssets": "100005000", "totalCurrentAssets": "1058036000", "currentLongTermDebt": "14531000", "longTermInvestments": "None", "shortTermInvestments": "32694000", "currentNetReceivables": "259327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723952000", "currentAccountsPayable": "92326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1681682000", "totalShareholderEquity": "1587884000", "capitalLeaseObligations": "182133000", "otherCurrentLiabilities": "176299000", "totalCurrentLiabilities": "306980000", "otherNonCurrentLiabilities": "199940000", "totalNonCurrentLiabilities": "1887124000", "cashAndShortTermInvestments": "276402000", "commonStockSharesOutstanding": "80337000", "intangibleAssetsExcludingGoodwill": "1067833000", "cashAndCashEquivalentsAtCarryingValue": "276402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67741000", "profitLoss": "None", "dividendPayout": "93242000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-59773000", "operatingCashflow": "139955000", "capitalExpenditures": "66865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229925000", "cashflowFromInvestment": "-94178000", "stockBasedCompensation": "20143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93242000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1541573000, "cost_of_revenue": 656838000, "gross_profit": 884735000, "research_and_development": 104192000, "selling_general_admin": 656641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132446000, "depreciation_amortisation": 123512000, "ebitda": 255958000, "interest_expense": 51377000, "interest_income": null, "other_non_operating": null, "pretax_income": 81069000, "tax_provision": 13328000, "effective_tax_rate": null, "net_income": 67741000, "net_income_continuing_ops": 67741000, "net_income_to_common": 67741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276402000, "short_term_investments": 32694000, "net_receivables": 259327000, "inventory": 389608000, "other_current_assets": null, "total_current_assets": 1058036000, "net_ppe": null, "goodwill": 1055462000, "intangible_assets": 1067833000, "goodwill_and_intangibles": 2123295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2723952000, "total_assets": 3781988000, "short_term_debt": 29815000, "accounts_payable": 92326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306980000, "long_term_debt": 1485018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1887124000, "total_liabilities": 2194104000, "total_debt": 1514833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 946859000, "total_equity": 1587884000, "shares_outstanding": 80337000, "operating_cash_flow": 139955000, "stock_based_compensation": 20143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94178000, "dividends_paid": 93242000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229925000, "free_cash_flow": 206820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132446000", "ebitda": "255958000", "netIncome": "67741000", "grossProfit": "884735000", "depreciation": "None", "totalRevenue": "1541573000", "costOfRevenue": "656838000", "interestIncome": "17202000", "incomeBeforeTax": "81069000", "interestExpense": "51377000", "operatingIncome": "111526000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13328000", "reportedCurrency": "USD", "netInterestIncome": "-34175000", "nonInterestIncome": "None", "operatingExpenses": "773209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104192000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123512000", "sellingGeneralAndAdministrative": "656641000", "netIncomeFromContinuingOperations": "67741000" }, "balance": { "goodwill": "1055462000", "inventory": "389608000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3781988000", "longTermDebt": "1485018000", "shortTermDebt": "29815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1067833000", "reportedCurrency": "USD", "retainedEarnings": "946859000", "totalLiabilities": "2194104000", "otherCurrentAssets": "100005000", "totalCurrentAssets": "1058036000", "currentLongTermDebt": "14531000", "longTermInvestments": "None", "shortTermInvestments": "32694000", "currentNetReceivables": "259327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723952000", "currentAccountsPayable": "92326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1681682000", "totalShareholderEquity": "1587884000", "capitalLeaseObligations": "182133000", "otherCurrentLiabilities": "176299000", "totalCurrentLiabilities": "306980000", "otherNonCurrentLiabilities": "199940000", "totalNonCurrentLiabilities": "1887124000", "cashAndShortTermInvestments": "276402000", "commonStockSharesOutstanding": "80337000", "intangibleAssetsExcludingGoodwill": "1067833000", "cashAndCashEquivalentsAtCarryingValue": "276402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67741000", "profitLoss": "None", "dividendPayout": "93242000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-59773000", "operatingCashflow": "139955000", "capitalExpenditures": "66865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229925000", "cashflowFromInvestment": "-94178000", "stockBasedCompensation": "20143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93242000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1557666000, "cost_of_revenue": 587355000, "gross_profit": 970311000, "ebit": 263488000, "ebitda": 384603000, "pretax_income": 213894000, "tax_provision": 33344000, "net_income": 180550000, "net_income_to_common": 180550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456661000, "total_current_assets": 1161498000, "total_assets": 3889758000, "short_term_debt": 67373000, "long_term_debt": 1300490000, "total_debt": 1367863000, "total_liabilities": 2085355000, "total_equity": 1804403000, "shares_outstanding": 83516000, "goodwill_and_intangibles": 2165490000 }, "cash_flow": { "operating_cash_flow": 264469000, "capital_expenditure": 47085000, "free_cash_flow": 311554000, "dividends_paid": 5465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92608, "ticker_id": 6523, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263488000", "ebitda": "384603000", "netIncome": "180550000", "grossProfit": "970311000", "depreciation": "None", "totalRevenue": "1557666000", "costOfRevenue": "587355000", "interestIncome": "11917000", "incomeBeforeTax": "213894000", "interestExpense": "49594000", "operatingIncome": "238920000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33344000", "reportedCurrency": "USD", "netInterestIncome": "-37677000", "nonInterestIncome": "None", "operatingExpenses": "731391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101193000", "otherNonOperatingIncome": "24568000", "costofGoodsAndServicesSold": "587355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121115000", "sellingGeneralAndAdministrative": "616316000", "netIncomeFromContinuingOperations": "180550000" }, "balance": { "goodwill": "1038881000", "inventory": "324583000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "3889758000", "longTermDebt": "1300490000", "shortTermDebt": "67373000", "treasuryStock": "-362862000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1126609000", "reportedCurrency": "USD", "retainedEarnings": "879118000", "totalLiabilities": "2085355000", "otherCurrentAssets": "116789000", "totalCurrentAssets": "1161498000", "currentLongTermDebt": "38125000", "longTermInvestments": "None", "shortTermInvestments": "16682000", "currentNetReceivables": "263465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2728260000", "currentAccountsPayable": "102100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "311302000", "shortLongTermDebtTotal": "1629983000", "totalShareholderEquity": "1804403000", "capitalLeaseObligations": "172044000", "otherCurrentLiabilities": "144180000", "totalCurrentLiabilities": "320906000", "otherNonCurrentLiabilities": "400621000", "totalNonCurrentLiabilities": "1764449000", "cashAndShortTermInvestments": "456661000", "commonStockSharesOutstanding": "83516000", "intangibleAssetsExcludingGoodwill": "1126609000", "cashAndCashEquivalentsAtCarryingValue": "456661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180550000", "profitLoss": "None", "dividendPayout": "5465000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-29124000", "operatingCashflow": "264469000", "capitalExpenditures": "47085000", "changeInReceivables": "-33905000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251953000", "cashflowFromInvestment": "-58580000", "stockBasedCompensation": "27725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46064000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1557666000, "cost_of_revenue": 587355000, "gross_profit": 970311000, "research_and_development": 101193000, "selling_general_admin": 616316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263488000, "depreciation_amortisation": 121115000, "ebitda": 384603000, "interest_expense": 49594000, "interest_income": null, "other_non_operating": null, "pretax_income": 213894000, "tax_provision": 33344000, "effective_tax_rate": null, "net_income": 180550000, "net_income_continuing_ops": 180550000, "net_income_to_common": 180550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456661000, "short_term_investments": 16682000, "net_receivables": 263465000, "inventory": 324583000, "other_current_assets": null, "total_current_assets": 1161498000, "net_ppe": null, "goodwill": 1038881000, "intangible_assets": 1126609000, "goodwill_and_intangibles": 2165490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2728260000, "total_assets": 3889758000, "short_term_debt": 67373000, "accounts_payable": 102100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320906000, "long_term_debt": 1300490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1764449000, "total_liabilities": 2085355000, "total_debt": 1367863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 879118000, "total_equity": 1804403000, "shares_outstanding": 83516000, "operating_cash_flow": 264469000, "stock_based_compensation": 27725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58580000, "dividends_paid": 5465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251953000, "free_cash_flow": 311554000, "net_change_in_cash": -46064000 }, "raw_data": { "income": { "ebit": "263488000", "ebitda": "384603000", "netIncome": "180550000", "grossProfit": "970311000", "depreciation": "None", "totalRevenue": "1557666000", "costOfRevenue": "587355000", "interestIncome": "11917000", "incomeBeforeTax": "213894000", "interestExpense": "49594000", "operatingIncome": "238920000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33344000", "reportedCurrency": "USD", "netInterestIncome": "-37677000", "nonInterestIncome": "None", "operatingExpenses": "731391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101193000", "otherNonOperatingIncome": "24568000", "costofGoodsAndServicesSold": "587355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121115000", "sellingGeneralAndAdministrative": "616316000", "netIncomeFromContinuingOperations": "180550000" }, "balance": { "goodwill": "1038881000", "inventory": "324583000", "commonStock": "905000", "currentDebt": "None", "investments": "None", "totalAssets": "3889758000", "longTermDebt": "1300490000", "shortTermDebt": "67373000", "treasuryStock": "-362862000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1126609000", "reportedCurrency": "USD", "retainedEarnings": "879118000", "totalLiabilities": "2085355000", "otherCurrentAssets": "116789000", "totalCurrentAssets": "1161498000", "currentLongTermDebt": "38125000", "longTermInvestments": "None", "shortTermInvestments": "16682000", "currentNetReceivables": "263465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2728260000", "currentAccountsPayable": "102100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "311302000", "shortLongTermDebtTotal": "1629983000", "totalShareholderEquity": "1804403000", "capitalLeaseObligations": "172044000", "otherCurrentLiabilities": "144180000", "totalCurrentLiabilities": "320906000", "otherNonCurrentLiabilities": "400621000", "totalNonCurrentLiabilities": "1764449000", "cashAndShortTermInvestments": "456661000", "commonStockSharesOutstanding": "83516000", "intangibleAssetsExcludingGoodwill": "1126609000", "cashAndCashEquivalentsAtCarryingValue": "456661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180550000", "profitLoss": "None", "dividendPayout": "5465000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-29124000", "operatingCashflow": "264469000", "capitalExpenditures": "47085000", "changeInReceivables": "-33905000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251953000", "cashflowFromInvestment": "-58580000", "stockBasedCompensation": "27725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46064000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118299000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1542448000, "cost_of_revenue": 597808000, "gross_profit": 944640000, "ebit": 242661000, "ebitda": 366331000, "pretax_income": 214677000, "tax_provision": 45602000, "net_income": 169075000, "net_income_to_common": 169075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 513448000, "total_current_assets": 1153716000, "total_assets": 3782383000, "short_term_debt": 74550000, "long_term_debt": 1388683000, "total_debt": 1463233000, "total_liabilities": 2097579000, "total_equity": 1684804000, "shares_outstanding": 85485000, "goodwill_and_intangibles": 2159031000 }, "cash_flow": { "operating_cash_flow": 312427000, "capital_expenditure": 48080000, "free_cash_flow": 360507000, "dividends_paid": 2023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92613, "ticker_id": 6523, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242661000", "ebitda": "366331000", "netIncome": "169075000", "grossProfit": "944640000", "depreciation": "None", "totalRevenue": "1542448000", "costOfRevenue": "597808000", "interestIncome": "6737000", "incomeBeforeTax": "214677000", "interestExpense": "50395000", "operatingIncome": "197230000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45602000", "reportedCurrency": "USD", "netInterestIncome": "-43658000", "nonInterestIncome": "None", "operatingExpenses": "747410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93051000", "otherNonOperatingIncome": "67842000", "costofGoodsAndServicesSold": "597808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123670000", "sellingGeneralAndAdministrative": "637445000", "netIncomeFromContinuingOperations": "169075000" }, "balance": { "goodwill": "1013458000", "inventory": "317386000", "commonStock": "896000", "currentDebt": "None", "investments": "None", "totalAssets": "3782383000", "longTermDebt": "1388683000", "shortTermDebt": "74550000", "treasuryStock": "-234448000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1145573000", "reportedCurrency": "USD", "retainedEarnings": "698568000", "totalLiabilities": "2097579000", "otherCurrentAssets": "91051000", "totalCurrentAssets": "1153716000", "currentLongTermDebt": "45000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2628667000", "currentAccountsPayable": "61837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "311703000", "shortLongTermDebtTotal": "1666062000", "totalShareholderEquity": "1684804000", "capitalLeaseObligations": "105104000", "otherCurrentLiabilities": "198339000", "totalCurrentLiabilities": "340021000", "otherNonCurrentLiabilities": "323087000", "totalNonCurrentLiabilities": "1757558000", "cashAndShortTermInvestments": "513448000", "commonStockSharesOutstanding": "85485000", "intangibleAssetsExcludingGoodwill": "1145573000", "cashAndCashEquivalentsAtCarryingValue": "513448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169075000", "profitLoss": "None", "dividendPayout": "2023000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5374000", "operatingCashflow": "312427000", "capitalExpenditures": "48080000", "changeInReceivables": "7265000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98226000", "cashflowFromInvestment": "-161443000", "stockBasedCompensation": "36210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1542448000, "cost_of_revenue": 597808000, "gross_profit": 944640000, "research_and_development": 93051000, "selling_general_admin": 637445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242661000, "depreciation_amortisation": 123670000, "ebitda": 366331000, "interest_expense": 50395000, "interest_income": null, "other_non_operating": null, "pretax_income": 214677000, "tax_provision": 45602000, "effective_tax_rate": null, "net_income": 169075000, "net_income_continuing_ops": 169075000, "net_income_to_common": 169075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 513448000, "short_term_investments": null, "net_receivables": 231831000, "inventory": 317386000, "other_current_assets": null, "total_current_assets": 1153716000, "net_ppe": null, "goodwill": 1013458000, "intangible_assets": 1145573000, "goodwill_and_intangibles": 2159031000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2628667000, "total_assets": 3782383000, "short_term_debt": 74550000, "accounts_payable": 61837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340021000, "long_term_debt": 1388683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1757558000, "total_liabilities": 2097579000, "total_debt": 1463233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 698568000, "total_equity": 1684804000, "shares_outstanding": 85485000, "operating_cash_flow": 312427000, "stock_based_compensation": 36210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48080000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161443000, "dividends_paid": 2023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98226000, "free_cash_flow": 360507000, "net_change_in_cash": 52758000 }, "raw_data": { "income": { "ebit": "242661000", "ebitda": "366331000", "netIncome": "169075000", "grossProfit": "944640000", "depreciation": "None", "totalRevenue": "1542448000", "costOfRevenue": "597808000", "interestIncome": "6737000", "incomeBeforeTax": "214677000", "interestExpense": "50395000", "operatingIncome": "197230000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "45602000", "reportedCurrency": "USD", "netInterestIncome": "-43658000", "nonInterestIncome": "None", "operatingExpenses": "747410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93051000", "otherNonOperatingIncome": "67842000", "costofGoodsAndServicesSold": "597808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123670000", "sellingGeneralAndAdministrative": "637445000", "netIncomeFromContinuingOperations": "169075000" }, "balance": { "goodwill": "1013458000", "inventory": "317386000", "commonStock": "896000", "currentDebt": "None", "investments": "None", "totalAssets": "3782383000", "longTermDebt": "1388683000", "shortTermDebt": "74550000", "treasuryStock": "-234448000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1145573000", "reportedCurrency": "USD", "retainedEarnings": "698568000", "totalLiabilities": "2097579000", "otherCurrentAssets": "91051000", "totalCurrentAssets": "1153716000", "currentLongTermDebt": "45000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2628667000", "currentAccountsPayable": "61837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "311703000", "shortLongTermDebtTotal": "1666062000", "totalShareholderEquity": "1684804000", "capitalLeaseObligations": "105104000", "otherCurrentLiabilities": "198339000", "totalCurrentLiabilities": "340021000", "otherNonCurrentLiabilities": "323087000", "totalNonCurrentLiabilities": "1757558000", "cashAndShortTermInvestments": "513448000", "commonStockSharesOutstanding": "85485000", "intangibleAssetsExcludingGoodwill": "1145573000", "cashAndCashEquivalentsAtCarryingValue": "513448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169075000", "profitLoss": "None", "dividendPayout": "2023000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5374000", "operatingCashflow": "312427000", "capitalExpenditures": "48080000", "changeInReceivables": "7265000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98226000", "cashflowFromInvestment": "-161443000", "stockBasedCompensation": "36210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1371868000, "cost_of_revenue": 520834000, "gross_profit": 851034000, "ebit": 148947000, "ebitda": 267933000, "pretax_income": 93520000, "tax_provision": -40372000, "net_income": 133892000, "net_income_to_common": 133892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 470166000, "total_current_assets": 1237202000, "total_assets": 3615136000, "short_term_debt": 159068000, "long_term_debt": 1408221000, "total_debt": 1567289000, "total_liabilities": 2100269000, "total_equity": 1514867000, "shares_outstanding": 85228000, "goodwill_and_intangibles": 1921803000 }, "cash_flow": { "operating_cash_flow": 203832000, "capital_expenditure": 63890000, "free_cash_flow": 267722000, "dividends_paid": 44563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92618, "ticker_id": 6523, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148947000", "ebitda": "267933000", "netIncome": "133892000", "grossProfit": "851034000", "depreciation": "None", "totalRevenue": "1371868000", "costOfRevenue": "520834000", "interestIncome": "9297000", "incomeBeforeTax": "93520000", "interestExpense": "71581000", "operatingIncome": "151370000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40372000", "reportedCurrency": "USD", "netInterestIncome": "-62284000", "nonInterestIncome": "None", "operatingExpenses": "699664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77381000", "otherNonOperatingIncome": "13731000", "costofGoodsAndServicesSold": "520834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118986000", "sellingGeneralAndAdministrative": "594526000", "netIncomeFromContinuingOperations": "133892000" }, "balance": { "goodwill": "932367000", "inventory": "310117000", "commonStock": "893000", "currentDebt": "None", "investments": "None", "totalAssets": "3615136000", "longTermDebt": "1408221000", "shortTermDebt": "159068000", "treasuryStock": "-235141000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "989436000", "reportedCurrency": "USD", "retainedEarnings": "532265000", "totalLiabilities": "2100269000", "otherCurrentAssets": "231387000", "totalCurrentAssets": "1237202000", "currentLongTermDebt": "146250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2377934000", "currentAccountsPayable": "54608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287529000", "shortLongTermDebtTotal": "1655407000", "totalShareholderEquity": "1514867000", "capitalLeaseObligations": "100936000", "otherCurrentLiabilities": "182062000", "totalCurrentLiabilities": "401013000", "otherNonCurrentLiabilities": "274845000", "totalNonCurrentLiabilities": "1699256000", "cashAndShortTermInvestments": "470166000", "commonStockSharesOutstanding": "85228000", "intangibleAssetsExcludingGoodwill": "989436000", "cashAndCashEquivalentsAtCarryingValue": "470166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133892000", "profitLoss": "None", "dividendPayout": "44563000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-48348000", "operatingCashflow": "203832000", "capitalExpenditures": "63890000", "changeInReceivables": "52105000", "changeInExchangeRate": "None", "cashflowFromFinancing": "121625000", "cashflowFromInvestment": "-68073000", "stockBasedCompensation": "19590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "257384000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1371868000, "cost_of_revenue": 520834000, "gross_profit": 851034000, "research_and_development": 77381000, "selling_general_admin": 594526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148947000, "depreciation_amortisation": 118986000, "ebitda": 267933000, "interest_expense": 71581000, "interest_income": null, "other_non_operating": null, "pretax_income": 93520000, "tax_provision": -40372000, "effective_tax_rate": null, "net_income": 133892000, "net_income_continuing_ops": 133892000, "net_income_to_common": 133892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 470166000, "short_term_investments": null, "net_receivables": 225532000, "inventory": 310117000, "other_current_assets": null, "total_current_assets": 1237202000, "net_ppe": null, "goodwill": 932367000, "intangible_assets": 989436000, "goodwill_and_intangibles": 1921803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2377934000, "total_assets": 3615136000, "short_term_debt": 159068000, "accounts_payable": 54608000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401013000, "long_term_debt": 1408221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1699256000, "total_liabilities": 2100269000, "total_debt": 1567289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 532265000, "total_equity": 1514867000, "shares_outstanding": 85228000, "operating_cash_flow": 203832000, "stock_based_compensation": 19590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68073000, "dividends_paid": 44563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121625000, "free_cash_flow": 267722000, "net_change_in_cash": 257384000 }, "raw_data": { "income": { "ebit": "148947000", "ebitda": "267933000", "netIncome": "133892000", "grossProfit": "851034000", "depreciation": "None", "totalRevenue": "1371868000", "costOfRevenue": "520834000", "interestIncome": "9297000", "incomeBeforeTax": "93520000", "interestExpense": "71581000", "operatingIncome": "151370000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40372000", "reportedCurrency": "USD", "netInterestIncome": "-62284000", "nonInterestIncome": "None", "operatingExpenses": "699664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77381000", "otherNonOperatingIncome": "13731000", "costofGoodsAndServicesSold": "520834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118986000", "sellingGeneralAndAdministrative": "594526000", "netIncomeFromContinuingOperations": "133892000" }, "balance": { "goodwill": "932367000", "inventory": "310117000", "commonStock": "893000", "currentDebt": "None", "investments": "None", "totalAssets": "3615136000", "longTermDebt": "1408221000", "shortTermDebt": "159068000", "treasuryStock": "-235141000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "989436000", "reportedCurrency": "USD", "retainedEarnings": "532265000", "totalLiabilities": "2100269000", "otherCurrentAssets": "231387000", "totalCurrentAssets": "1237202000", "currentLongTermDebt": "146250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2377934000", "currentAccountsPayable": "54608000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287529000", "shortLongTermDebtTotal": "1655407000", "totalShareholderEquity": "1514867000", "capitalLeaseObligations": "100936000", "otherCurrentLiabilities": "182062000", "totalCurrentLiabilities": "401013000", "otherNonCurrentLiabilities": "274845000", "totalNonCurrentLiabilities": "1699256000", "cashAndShortTermInvestments": "470166000", "commonStockSharesOutstanding": "85228000", "intangibleAssetsExcludingGoodwill": "989436000", "cashAndCashEquivalentsAtCarryingValue": "470166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133892000", "profitLoss": "None", "dividendPayout": "44563000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-48348000", "operatingCashflow": "203832000", "capitalExpenditures": "63890000", "changeInReceivables": "52105000", "changeInExchangeRate": "None", "cashflowFromFinancing": "121625000", "cashflowFromInvestment": "-68073000", "stockBasedCompensation": "19590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "257384000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1517557000, "cost_of_revenue": 564681000, "gross_profit": 952876000, "ebit": 114061000, "ebitda": 223523000, "pretax_income": 60104000, "tax_provision": 9903000, "net_income": 50201000, "net_income_to_common": 50201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198911000, "total_current_assets": 858168000, "total_assets": 3303240000, "short_term_debt": 69506000, "long_term_debt": 1198561000, "total_debt": 1268067000, "total_liabilities": 1886504000, "total_equity": 1416736000, "shares_outstanding": 86494000, "goodwill_and_intangibles": 1985871000 }, "cash_flow": { "operating_cash_flow": 231433000, "capital_expenditure": 134532000, "free_cash_flow": 365965000, "dividends_paid": 434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92623, "ticker_id": 6523, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114061000", "ebitda": "223523000", "netIncome": "50201000", "grossProfit": "952876000", "depreciation": "None", "totalRevenue": "1517557000", "costOfRevenue": "564681000", "interestIncome": "10779000", "incomeBeforeTax": "60104000", "interestExpense": "53957000", "operatingIncome": "93760000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9903000", "reportedCurrency": "USD", "netInterestIncome": "-43178000", "nonInterestIncome": "None", "operatingExpenses": "859116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79573000", "otherNonOperatingIncome": "20301000", "costofGoodsAndServicesSold": "564681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109462000", "sellingGeneralAndAdministrative": "687599000", "netIncomeFromContinuingOperations": "50201000" }, "balance": { "goodwill": "954280000", "inventory": "316054000", "commonStock": "887000", "currentDebt": "None", "investments": "None", "totalAssets": "3303240000", "longTermDebt": "1198561000", "shortTermDebt": "69506000", "treasuryStock": "-119943000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1031591000", "reportedCurrency": "USD", "retainedEarnings": "398574000", "totalLiabilities": "1886504000", "otherCurrentAssets": "67907000", "totalCurrentAssets": "858168000", "currentLongTermDebt": "45000000", "longTermInvestments": "None", "shortTermInvestments": "12000", "currentNetReceivables": "275296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445072000", "currentAccountsPayable": "113090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "337404000", "shortLongTermDebtTotal": "1457818000", "totalShareholderEquity": "1416736000", "capitalLeaseObligations": "109757000", "otherCurrentLiabilities": "143941000", "totalCurrentLiabilities": "331309000", "otherNonCurrentLiabilities": "320081000", "totalNonCurrentLiabilities": "1555195000", "cashAndShortTermInvestments": "198911000", "commonStockSharesOutstanding": "86494000", "intangibleAssetsExcludingGoodwill": "1031591000", "cashAndCashEquivalentsAtCarryingValue": "198911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50201000", "profitLoss": "None", "dividendPayout": "434000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-43308000", "operatingCashflow": "231433000", "capitalExpenditures": "134532000", "changeInReceivables": "-9428000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8766000", "cashflowFromInvestment": "-162668000", "stockBasedCompensation": "21255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1517557000, "cost_of_revenue": 564681000, "gross_profit": 952876000, "research_and_development": 79573000, "selling_general_admin": 687599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114061000, "depreciation_amortisation": 109462000, "ebitda": 223523000, "interest_expense": 53957000, "interest_income": null, "other_non_operating": null, "pretax_income": 60104000, "tax_provision": 9903000, "effective_tax_rate": null, "net_income": 50201000, "net_income_continuing_ops": 50201000, "net_income_to_common": 50201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198911000, "short_term_investments": 12000, "net_receivables": 275296000, "inventory": 316054000, "other_current_assets": null, "total_current_assets": 858168000, "net_ppe": null, "goodwill": 954280000, "intangible_assets": 1031591000, "goodwill_and_intangibles": 1985871000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2445072000, "total_assets": 3303240000, "short_term_debt": 69506000, "accounts_payable": 113090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331309000, "long_term_debt": 1198561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1555195000, "total_liabilities": 1886504000, "total_debt": 1268067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 398574000, "total_equity": 1416736000, "shares_outstanding": 86494000, "operating_cash_flow": 231433000, "stock_based_compensation": 21255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162668000, "dividends_paid": 434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8766000, "free_cash_flow": 365965000, "net_change_in_cash": 59999000 }, "raw_data": { "income": { "ebit": "114061000", "ebitda": "223523000", "netIncome": "50201000", "grossProfit": "952876000", "depreciation": "None", "totalRevenue": "1517557000", "costOfRevenue": "564681000", "interestIncome": "10779000", "incomeBeforeTax": "60104000", "interestExpense": "53957000", "operatingIncome": "93760000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9903000", "reportedCurrency": "USD", "netInterestIncome": "-43178000", "nonInterestIncome": "None", "operatingExpenses": "859116000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79573000", "otherNonOperatingIncome": "20301000", "costofGoodsAndServicesSold": "564681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109462000", "sellingGeneralAndAdministrative": "687599000", "netIncomeFromContinuingOperations": "50201000" }, "balance": { "goodwill": "954280000", "inventory": "316054000", "commonStock": "887000", "currentDebt": "None", "investments": "None", "totalAssets": "3303240000", "longTermDebt": "1198561000", "shortTermDebt": "69506000", "treasuryStock": "-119943000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1031591000", "reportedCurrency": "USD", "retainedEarnings": "398574000", "totalLiabilities": "1886504000", "otherCurrentAssets": "67907000", "totalCurrentAssets": "858168000", "currentLongTermDebt": "45000000", "longTermInvestments": "None", "shortTermInvestments": "12000", "currentNetReceivables": "275296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2445072000", "currentAccountsPayable": "113090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "337404000", "shortLongTermDebtTotal": "1457818000", "totalShareholderEquity": "1416736000", "capitalLeaseObligations": "109757000", "otherCurrentLiabilities": "143941000", "totalCurrentLiabilities": "331309000", "otherNonCurrentLiabilities": "320081000", "totalNonCurrentLiabilities": "1555195000", "cashAndShortTermInvestments": "198911000", "commonStockSharesOutstanding": "86494000", "intangibleAssetsExcludingGoodwill": "1031591000", "cashAndCashEquivalentsAtCarryingValue": "198911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50201000", "profitLoss": "None", "dividendPayout": "434000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-43308000", "operatingCashflow": "231433000", "capitalExpenditures": "134532000", "changeInReceivables": "-9428000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8766000", "cashflowFromInvestment": "-162668000", "stockBasedCompensation": "21255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 1472441000, "cost_of_revenue": 571496000, "gross_profit": 900945000, "ebit": 125338000, "ebitda": 241038000, "pretax_income": 57403000, "tax_provision": -3398000, "net_income": 60801000, "net_income_to_common": 60801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138838000, "total_current_assets": 775082000, "total_assets": 3107887000, "short_term_debt": 22500000, "long_term_debt": 1210513000, "total_debt": 1233013000, "total_liabilities": 1732091000, "total_equity": 1375796000, "shares_outstanding": 84445833, "goodwill_and_intangibles": 2005971000 }, "cash_flow": { "operating_cash_flow": 199683000, "capital_expenditure": 77741000, "free_cash_flow": 277424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92628, "ticker_id": 6523, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125338000", "ebitda": "241038000", "netIncome": "60801000", "grossProfit": "900945000", "depreciation": "None", "totalRevenue": "1472441000", "costOfRevenue": "571496000", "interestIncome": "2800000", "incomeBeforeTax": "57403000", "interestExpense": "64683000", "operatingIncome": "110998000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3398000", "reportedCurrency": "USD", "netInterestIncome": "-61883000", "nonInterestIncome": "None", "operatingExpenses": "789947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78041000", "otherNonOperatingIncome": "11088000", "costofGoodsAndServicesSold": "571496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115700000", "sellingGeneralAndAdministrative": "690746000", "netIncomeFromContinuingOperations": "60801000" }, "balance": { "goodwill": "926475000", "inventory": "280347000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "3107887000", "longTermDebt": "1210513000", "shortTermDebt": "22500000", "treasuryStock": "-120615000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1079496000", "reportedCurrency": "USD", "retainedEarnings": "348373000", "totalLiabilities": "1732091000", "otherCurrentAssets": "90160000", "totalCurrentAssets": "775082000", "currentLongTermDebt": "22500000", "longTermInvestments": "5350000", "shortTermInvestments": "4654000", "currentNetReceivables": "265737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2332805000", "currentAccountsPayable": "76050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300112000", "shortLongTermDebtTotal": "1354213000", "totalShareholderEquity": "1375796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160238000", "totalCurrentLiabilities": "262552000", "otherNonCurrentLiabilities": "201248000", "totalNonCurrentLiabilities": "1469539000", "cashAndShortTermInvestments": "138838000", "commonStockSharesOutstanding": "84445833", "intangibleAssetsExcludingGoodwill": "1079496000", "cashAndCashEquivalentsAtCarryingValue": "138838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "199683000", "capitalExpenditures": "77741000", "changeInReceivables": "-17021000", "changeInExchangeRate": "-5203000", "cashflowFromFinancing": "-180872000", "cashflowFromInvestment": "-49705000", "stockBasedCompensation": "20779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1472441000, "cost_of_revenue": 571496000, "gross_profit": 900945000, "research_and_development": 78041000, "selling_general_admin": 690746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125338000, "depreciation_amortisation": 115700000, "ebitda": 241038000, "interest_expense": 64683000, "interest_income": null, "other_non_operating": null, "pretax_income": 57403000, "tax_provision": -3398000, "effective_tax_rate": null, "net_income": 60801000, "net_income_continuing_ops": 60801000, "net_income_to_common": 60801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138838000, "short_term_investments": 4654000, "net_receivables": 265737000, "inventory": 280347000, "other_current_assets": null, "total_current_assets": 775082000, "net_ppe": null, "goodwill": 926475000, "intangible_assets": 1079496000, "goodwill_and_intangibles": 2005971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2332805000, "total_assets": 3107887000, "short_term_debt": 22500000, "accounts_payable": 76050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262552000, "long_term_debt": 1210513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469539000, "total_liabilities": 1732091000, "total_debt": 1233013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 348373000, "total_equity": 1375796000, "shares_outstanding": 84445833, "operating_cash_flow": 199683000, "stock_based_compensation": 20779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180872000, "free_cash_flow": 277424000, "net_change_in_cash": -36097000 }, "raw_data": { "income": { "ebit": "125338000", "ebitda": "241038000", "netIncome": "60801000", "grossProfit": "900945000", "depreciation": "None", "totalRevenue": "1472441000", "costOfRevenue": "571496000", "interestIncome": "2800000", "incomeBeforeTax": "57403000", "interestExpense": "64683000", "operatingIncome": "110998000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3398000", "reportedCurrency": "USD", "netInterestIncome": "-61883000", "nonInterestIncome": "None", "operatingExpenses": "789947000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "78041000", "otherNonOperatingIncome": "11088000", "costofGoodsAndServicesSold": "571496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115700000", "sellingGeneralAndAdministrative": "690746000", "netIncomeFromContinuingOperations": "60801000" }, "balance": { "goodwill": "926475000", "inventory": "280347000", "commonStock": "880000", "currentDebt": "None", "investments": "None", "totalAssets": "3107887000", "longTermDebt": "1210513000", "shortTermDebt": "22500000", "treasuryStock": "-120615000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1079496000", "reportedCurrency": "USD", "retainedEarnings": "348373000", "totalLiabilities": "1732091000", "otherCurrentAssets": "90160000", "totalCurrentAssets": "775082000", "currentLongTermDebt": "22500000", "longTermInvestments": "5350000", "shortTermInvestments": "4654000", "currentNetReceivables": "265737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2332805000", "currentAccountsPayable": "76050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300112000", "shortLongTermDebtTotal": "1354213000", "totalShareholderEquity": "1375796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "160238000", "totalCurrentLiabilities": "262552000", "otherNonCurrentLiabilities": "201248000", "totalNonCurrentLiabilities": "1469539000", "cashAndShortTermInvestments": "138838000", "commonStockSharesOutstanding": "84445833", "intangibleAssetsExcludingGoodwill": "1079496000", "cashAndCashEquivalentsAtCarryingValue": "138838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60801000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "8300000", "operatingCashflow": "199683000", "capitalExpenditures": "77741000", "changeInReceivables": "-17021000", "changeInExchangeRate": "-5203000", "cashflowFromFinancing": "-180872000", "cashflowFromInvestment": "-49705000", "stockBasedCompensation": "20779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110730000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "ebit": 40084000, "ebitda": 78514000, "pretax_income": -2409000, "tax_provision": 2208000, "net_income": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236809000, "total_current_assets": 1172017000, "total_assets": 3577726000, "short_term_debt": 52682000, "long_term_debt": 1826655000, "total_debt": 1879337000, "total_liabilities": 2535320000, "total_equity": 1042406000, "shares_outstanding": 76951000, "goodwill_and_intangibles": 1718592000 }, "cash_flow": { "operating_cash_flow": 9803000, "capital_expenditure": 14848000, "free_cash_flow": 24651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92591, "ticker_id": 6523, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40084000", "ebitda": "78514000", "netIncome": "-4617000", "grossProfit": "224237000", "depreciation": "None", "totalRevenue": "391918000", "costOfRevenue": "167681000", "interestIncome": "4106000", "incomeBeforeTax": "-2409000", "interestExpense": "26845000", "operatingIncome": "40084000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2208000", "reportedCurrency": "USD", "netInterestIncome": "-18359000", "nonInterestIncome": "None", "operatingExpenses": "184153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23501000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38430000", "sellingGeneralAndAdministrative": "178235000", "netIncomeFromContinuingOperations": "-4617000" }, "balance": { "goodwill": "613247000", "inventory": "495035000", "commonStock": "922000", "currentDebt": "None", "investments": "None", "totalAssets": "3577726000", "longTermDebt": "1826655000", "shortTermDebt": "52682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1105345000", "reportedCurrency": "USD", "retainedEarnings": "418824000", "totalLiabilities": "2535320000", "otherCurrentAssets": "147067000", "totalCurrentAssets": "1172017000", "currentLongTermDebt": "38750000", "longTermInvestments": "None", "shortTermInvestments": "28693000", "currentNetReceivables": "264413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405709000", "currentAccountsPayable": "87948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2039453000", "totalShareholderEquity": "1042406000", "capitalLeaseObligations": "174048000", "otherCurrentLiabilities": "194593000", "totalCurrentLiabilities": "346846000", "otherNonCurrentLiabilities": "195560000", "totalNonCurrentLiabilities": "2188474000", "cashAndShortTermInvestments": "236809000", "commonStockSharesOutstanding": "76951000", "intangibleAssetsExcludingGoodwill": "1105345000", "cashAndCashEquivalentsAtCarryingValue": "236809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4617000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4329000", "operatingCashflow": "9803000", "capitalExpenditures": "14848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8297000", "cashflowFromInvestment": "-14848000", "stockBasedCompensation": "5165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391918000, "cost_of_revenue": 167681000, "gross_profit": 224237000, "research_and_development": 23501000, "selling_general_admin": 178235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40084000, "depreciation_amortisation": 38430000, "ebitda": 78514000, "interest_expense": 26845000, "interest_income": null, "other_non_operating": null, "pretax_income": -2409000, "tax_provision": 2208000, "effective_tax_rate": null, "net_income": -4617000, "net_income_continuing_ops": -4617000, "net_income_to_common": -4617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236809000, "short_term_investments": 28693000, "net_receivables": 264413000, "inventory": 495035000, "other_current_assets": null, "total_current_assets": 1172017000, "net_ppe": null, "goodwill": 613247000, "intangible_assets": 1105345000, "goodwill_and_intangibles": 1718592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2405709000, "total_assets": 3577726000, "short_term_debt": 52682000, "accounts_payable": 87948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346846000, "long_term_debt": 1826655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2188474000, "total_liabilities": 2535320000, "total_debt": 1879337000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418824000, "total_equity": 1042406000, "shares_outstanding": 76951000, "operating_cash_flow": 9803000, "stock_based_compensation": 5165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14848000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14848000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8297000, "free_cash_flow": 24651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40084000", "ebitda": "78514000", "netIncome": "-4617000", "grossProfit": "224237000", "depreciation": "None", "totalRevenue": "391918000", "costOfRevenue": "167681000", "interestIncome": "4106000", "incomeBeforeTax": "-2409000", "interestExpense": "26845000", "operatingIncome": "40084000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2208000", "reportedCurrency": "USD", "netInterestIncome": "-18359000", "nonInterestIncome": "None", "operatingExpenses": "184153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23501000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38430000", "sellingGeneralAndAdministrative": "178235000", "netIncomeFromContinuingOperations": "-4617000" }, "balance": { "goodwill": "613247000", "inventory": "495035000", "commonStock": "922000", "currentDebt": "None", "investments": "None", "totalAssets": "3577726000", "longTermDebt": "1826655000", "shortTermDebt": "52682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1105345000", "reportedCurrency": "USD", "retainedEarnings": "418824000", "totalLiabilities": "2535320000", "otherCurrentAssets": "147067000", "totalCurrentAssets": "1172017000", "currentLongTermDebt": "38750000", "longTermInvestments": "None", "shortTermInvestments": "28693000", "currentNetReceivables": "264413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2405709000", "currentAccountsPayable": "87948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2039453000", "totalShareholderEquity": "1042406000", "capitalLeaseObligations": "174048000", "otherCurrentLiabilities": "194593000", "totalCurrentLiabilities": "346846000", "otherNonCurrentLiabilities": "195560000", "totalNonCurrentLiabilities": "2188474000", "cashAndShortTermInvestments": "236809000", "commonStockSharesOutstanding": "76951000", "intangibleAssetsExcludingGoodwill": "1105345000", "cashAndCashEquivalentsAtCarryingValue": "236809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4617000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4329000", "operatingCashflow": "9803000", "capitalExpenditures": "14848000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8297000", "cashflowFromInvestment": "-14848000", "stockBasedCompensation": "5165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38430000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "ebit": 27983000, "ebitda": 65988000, "pretax_income": 4310000, "tax_provision": 6014000, "net_income": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235048000, "total_current_assets": 1159544000, "total_assets": 3602001000, "short_term_debt": 140569000, "long_term_debt": 1729556000, "total_debt": 1870125000, "total_liabilities": 2558538000, "total_equity": 1043463000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1749820000 }, "cash_flow": { "operating_cash_flow": 11816000, "capital_expenditure": 31416000, "free_cash_flow": 43232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92592, "ticker_id": 6523, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27983000", "ebitda": "65988000", "netIncome": "-1704000", "grossProfit": "215362000", "depreciation": "None", "totalRevenue": "434925000", "costOfRevenue": "219563000", "interestIncome": "4362000", "incomeBeforeTax": "4310000", "interestExpense": "23673000", "operatingIncome": "556198000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6014000", "reportedCurrency": "USD", "netInterestIncome": "-19311000", "nonInterestIncome": "None", "operatingExpenses": "-340836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24791000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38005000", "sellingGeneralAndAdministrative": "169267000", "netIncomeFromContinuingOperations": "-1704000" }, "balance": { "goodwill": "615157000", "inventory": "492735000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3602001000", "longTermDebt": "1729556000", "shortTermDebt": "140569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1134663000", "reportedCurrency": "USD", "retainedEarnings": "423441000", "totalLiabilities": "2558538000", "otherCurrentAssets": "124219000", "totalCurrentAssets": "1159544000", "currentLongTermDebt": "126550000", "longTermInvestments": "None", "shortTermInvestments": "28693000", "currentNetReceivables": "278849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442457000", "currentAccountsPayable": "95726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033184000", "totalShareholderEquity": "1043463000", "capitalLeaseObligations": "177078000", "otherCurrentLiabilities": "219686000", "totalCurrentLiabilities": "455981000", "otherNonCurrentLiabilities": "204278000", "totalNonCurrentLiabilities": "2102557000", "cashAndShortTermInvestments": "235048000", "commonStockSharesOutstanding": "76753000", "intangibleAssetsExcludingGoodwill": "1134663000", "cashAndCashEquivalentsAtCarryingValue": "235048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1704000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3341000", "operatingCashflow": "11816000", "capitalExpenditures": "31416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24342000", "cashflowFromInvestment": "-34907000", "stockBasedCompensation": "5838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434925000, "cost_of_revenue": 219563000, "gross_profit": 215362000, "research_and_development": 24791000, "selling_general_admin": 169267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27983000, "depreciation_amortisation": 38005000, "ebitda": 65988000, "interest_expense": 23673000, "interest_income": null, "other_non_operating": null, "pretax_income": 4310000, "tax_provision": 6014000, "effective_tax_rate": null, "net_income": -1704000, "net_income_continuing_ops": -1704000, "net_income_to_common": -1704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235048000, "short_term_investments": 28693000, "net_receivables": 278849000, "inventory": 492735000, "other_current_assets": null, "total_current_assets": 1159544000, "net_ppe": null, "goodwill": 615157000, "intangible_assets": 1134663000, "goodwill_and_intangibles": 1749820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2442457000, "total_assets": 3602001000, "short_term_debt": 140569000, "accounts_payable": 95726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 455981000, "long_term_debt": 1729556000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2102557000, "total_liabilities": 2558538000, "total_debt": 1870125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 423441000, "total_equity": 1043463000, "shares_outstanding": 76753000, "operating_cash_flow": 11816000, "stock_based_compensation": 5838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24342000, "free_cash_flow": 43232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27983000", "ebitda": "65988000", "netIncome": "-1704000", "grossProfit": "215362000", "depreciation": "None", "totalRevenue": "434925000", "costOfRevenue": "219563000", "interestIncome": "4362000", "incomeBeforeTax": "4310000", "interestExpense": "23673000", "operatingIncome": "556198000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6014000", "reportedCurrency": "USD", "netInterestIncome": "-19311000", "nonInterestIncome": "None", "operatingExpenses": "-340836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24791000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38005000", "sellingGeneralAndAdministrative": "169267000", "netIncomeFromContinuingOperations": "-1704000" }, "balance": { "goodwill": "615157000", "inventory": "492735000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3602001000", "longTermDebt": "1729556000", "shortTermDebt": "140569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1134663000", "reportedCurrency": "USD", "retainedEarnings": "423441000", "totalLiabilities": "2558538000", "otherCurrentAssets": "124219000", "totalCurrentAssets": "1159544000", "currentLongTermDebt": "126550000", "longTermInvestments": "None", "shortTermInvestments": "28693000", "currentNetReceivables": "278849000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442457000", "currentAccountsPayable": "95726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2033184000", "totalShareholderEquity": "1043463000", "capitalLeaseObligations": "177078000", "otherCurrentLiabilities": "219686000", "totalCurrentLiabilities": "455981000", "otherNonCurrentLiabilities": "204278000", "totalNonCurrentLiabilities": "2102557000", "cashAndShortTermInvestments": "235048000", "commonStockSharesOutstanding": "76753000", "intangibleAssetsExcludingGoodwill": "1134663000", "cashAndCashEquivalentsAtCarryingValue": "235048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1704000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3341000", "operatingCashflow": "11816000", "capitalExpenditures": "31416000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24342000", "cashflowFromInvestment": "-34907000", "stockBasedCompensation": "5838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38430000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 402062000, "cost_of_revenue": 175954000, "gross_profit": 226108000, "ebit": 15901000, "ebitda": 54063000, "pretax_income": -6824000, "tax_provision": -1420000, "net_income": -5404000, "net_income_to_common": -5404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232186000, "total_current_assets": 1143582000, "total_assets": 3646452000, "short_term_debt": 52576000, "long_term_debt": 1792351000, "total_debt": 1844927000, "total_liabilities": 2608878000, "total_equity": 1037574000, "shares_outstanding": 76753000, "goodwill_and_intangibles": 1775344000 }, "cash_flow": { "operating_cash_flow": 40906000, "capital_expenditure": 15156000, "free_cash_flow": 56062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92594, "ticker_id": 6523, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15901000", "ebitda": "54063000", "netIncome": "-5404000", "grossProfit": "226108000", "depreciation": "None", "totalRevenue": "402062000", "costOfRevenue": "175954000", "interestIncome": "4982000", "incomeBeforeTax": "-6824000", "interestExpense": "22725000", "operatingIncome": "40291000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1420000", "reportedCurrency": "USD", "netInterestIncome": "-17743000", "nonInterestIncome": "None", "operatingExpenses": "185817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22456000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38162000", "sellingGeneralAndAdministrative": "169046000", "netIncomeFromContinuingOperations": "-5404000" }, "balance": { "goodwill": "615199000", "inventory": "489106000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3646452000", "longTermDebt": "1792351000", "shortTermDebt": "52576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1160145000", "reportedCurrency": "USD", "retainedEarnings": "425145000", "totalLiabilities": "2608878000", "otherCurrentAssets": "124437000", "totalCurrentAssets": "1143582000", "currentLongTermDebt": "38750000", "longTermInvestments": "None", "shortTermInvestments": "35693000", "currentNetReceivables": "262160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2502870000", "currentAccountsPayable": "92305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2005860000", "totalShareholderEquity": "1037574000", "capitalLeaseObligations": "174759000", "otherCurrentLiabilities": "207847000", "totalCurrentLiabilities": "364054000", "otherNonCurrentLiabilities": "233255000", "totalNonCurrentLiabilities": "2244824000", "cashAndShortTermInvestments": "232186000", "commonStockSharesOutstanding": "76753000", "intangibleAssetsExcludingGoodwill": "1160145000", "cashAndCashEquivalentsAtCarryingValue": "232186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23345000", "operatingCashflow": "40906000", "capitalExpenditures": "15156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10245000", "cashflowFromInvestment": "-15588000", "stockBasedCompensation": "5580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402062000, "cost_of_revenue": 175954000, "gross_profit": 226108000, "research_and_development": 22456000, "selling_general_admin": 169046000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15901000, "depreciation_amortisation": 38162000, "ebitda": 54063000, "interest_expense": 22725000, "interest_income": null, "other_non_operating": null, "pretax_income": -6824000, "tax_provision": -1420000, "effective_tax_rate": null, "net_income": -5404000, "net_income_continuing_ops": -5404000, "net_income_to_common": -5404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232186000, "short_term_investments": 35693000, "net_receivables": 262160000, "inventory": 489106000, "other_current_assets": null, "total_current_assets": 1143582000, "net_ppe": null, "goodwill": 615199000, "intangible_assets": 1160145000, "goodwill_and_intangibles": 1775344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2502870000, "total_assets": 3646452000, "short_term_debt": 52576000, "accounts_payable": 92305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364054000, "long_term_debt": 1792351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2244824000, "total_liabilities": 2608878000, "total_debt": 1844927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 425145000, "total_equity": 1037574000, "shares_outstanding": 76753000, "operating_cash_flow": 40906000, "stock_based_compensation": 5580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10245000, "free_cash_flow": 56062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15901000", "ebitda": "54063000", "netIncome": "-5404000", "grossProfit": "226108000", "depreciation": "None", "totalRevenue": "402062000", "costOfRevenue": "175954000", "interestIncome": "4982000", "incomeBeforeTax": "-6824000", "interestExpense": "22725000", "operatingIncome": "40291000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1420000", "reportedCurrency": "USD", "netInterestIncome": "-17743000", "nonInterestIncome": "None", "operatingExpenses": "185817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22456000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38162000", "sellingGeneralAndAdministrative": "169046000", "netIncomeFromContinuingOperations": "-5404000" }, "balance": { "goodwill": "615199000", "inventory": "489106000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3646452000", "longTermDebt": "1792351000", "shortTermDebt": "52576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1160145000", "reportedCurrency": "USD", "retainedEarnings": "425145000", "totalLiabilities": "2608878000", "otherCurrentAssets": "124437000", "totalCurrentAssets": "1143582000", "currentLongTermDebt": "38750000", "longTermInvestments": "None", "shortTermInvestments": "35693000", "currentNetReceivables": "262160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2502870000", "currentAccountsPayable": "92305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2005860000", "totalShareholderEquity": "1037574000", "capitalLeaseObligations": "174759000", "otherCurrentLiabilities": "207847000", "totalCurrentLiabilities": "364054000", "otherNonCurrentLiabilities": "233255000", "totalNonCurrentLiabilities": "2244824000", "cashAndShortTermInvestments": "232186000", "commonStockSharesOutstanding": "76753000", "intangibleAssetsExcludingGoodwill": "1160145000", "cashAndCashEquivalentsAtCarryingValue": "232186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-23345000", "operatingCashflow": "40906000", "capitalExpenditures": "15156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10245000", "cashflowFromInvestment": "-15588000", "stockBasedCompensation": "5580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38522000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 415605000, "cost_of_revenue": 206273000, "gross_profit": 209332000, "ebit": -509910000, "ebitda": -472218000, "pretax_income": -530952000, "tax_provision": -46879000, "net_income": -484073000, "net_income_to_common": -484073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217914000, "total_current_assets": 1142828000, "total_assets": 3667905000, "short_term_debt": 627554000, "long_term_debt": 1226942000, "total_debt": 1854496000, "total_liabilities": 2629244000, "total_equity": 1038661000, "shares_outstanding": 76463000, "goodwill_and_intangibles": 1804507000 }, "cash_flow": { "operating_cash_flow": 8919000, "capital_expenditure": 20146000, "free_cash_flow": 29065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92595, "ticker_id": 6523, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-509910000", "ebitda": "-472218000", "netIncome": "-484073000", "grossProfit": "209332000", "depreciation": "None", "totalRevenue": "415605000", "costOfRevenue": "206273000", "interestIncome": "4710000", "incomeBeforeTax": "-530952000", "interestExpense": "21042000", "operatingIncome": "-512674000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-46879000", "reportedCurrency": "USD", "netInterestIncome": "-16332000", "nonInterestIncome": "None", "operatingExpenses": "722006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26997000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37692000", "sellingGeneralAndAdministrative": "179890000", "netIncomeFromContinuingOperations": "-484073000" }, "balance": { "goodwill": "616427000", "inventory": "465127000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3667905000", "longTermDebt": "1226942000", "shortTermDebt": "627554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1188080000", "reportedCurrency": "USD", "retainedEarnings": "430549000", "totalLiabilities": "2629244000", "otherCurrentAssets": "139586000", "totalCurrentAssets": "1142828000", "currentLongTermDebt": "613378000", "longTermInvestments": "None", "shortTermInvestments": "35694000", "currentNetReceivables": "284507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2525077000", "currentAccountsPayable": "92835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2013769000", "totalShareholderEquity": "1038661000", "capitalLeaseObligations": "173449000", "otherCurrentLiabilities": "198314000", "totalCurrentLiabilities": "929806000", "otherNonCurrentLiabilities": "253159000", "totalNonCurrentLiabilities": "1699438000", "cashAndShortTermInvestments": "217914000", "commonStockSharesOutstanding": "76463000", "intangibleAssetsExcludingGoodwill": "1188080000", "cashAndCashEquivalentsAtCarryingValue": "217914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-484073000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6378000", "operatingCashflow": "8919000", "capitalExpenditures": "20146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21139000", "cashflowFromInvestment": "-21648000", "stockBasedCompensation": "5295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415605000, "cost_of_revenue": 206273000, "gross_profit": 209332000, "research_and_development": 26997000, "selling_general_admin": 179890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -509910000, "depreciation_amortisation": 37692000, "ebitda": -472218000, "interest_expense": 21042000, "interest_income": null, "other_non_operating": null, "pretax_income": -530952000, "tax_provision": -46879000, "effective_tax_rate": null, "net_income": -484073000, "net_income_continuing_ops": -484073000, "net_income_to_common": -484073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217914000, "short_term_investments": 35694000, "net_receivables": 284507000, "inventory": 465127000, "other_current_assets": null, "total_current_assets": 1142828000, "net_ppe": null, "goodwill": 616427000, "intangible_assets": 1188080000, "goodwill_and_intangibles": 1804507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2525077000, "total_assets": 3667905000, "short_term_debt": 627554000, "accounts_payable": 92835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929806000, "long_term_debt": 1226942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1699438000, "total_liabilities": 2629244000, "total_debt": 1854496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 430549000, "total_equity": 1038661000, "shares_outstanding": 76463000, "operating_cash_flow": 8919000, "stock_based_compensation": 5295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21139000, "free_cash_flow": 29065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-509910000", "ebitda": "-472218000", "netIncome": "-484073000", "grossProfit": "209332000", "depreciation": "None", "totalRevenue": "415605000", "costOfRevenue": "206273000", "interestIncome": "4710000", "incomeBeforeTax": "-530952000", "interestExpense": "21042000", "operatingIncome": "-512674000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-46879000", "reportedCurrency": "USD", "netInterestIncome": "-16332000", "nonInterestIncome": "None", "operatingExpenses": "722006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26997000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37692000", "sellingGeneralAndAdministrative": "179890000", "netIncomeFromContinuingOperations": "-484073000" }, "balance": { "goodwill": "616427000", "inventory": "465127000", "commonStock": "923000", "currentDebt": "None", "investments": "None", "totalAssets": "3667905000", "longTermDebt": "1226942000", "shortTermDebt": "627554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1188080000", "reportedCurrency": "USD", "retainedEarnings": "430549000", "totalLiabilities": "2629244000", "otherCurrentAssets": "139586000", "totalCurrentAssets": "1142828000", "currentLongTermDebt": "613378000", "longTermInvestments": "None", "shortTermInvestments": "35694000", "currentNetReceivables": "284507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2525077000", "currentAccountsPayable": "92835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2013769000", "totalShareholderEquity": "1038661000", "capitalLeaseObligations": "173449000", "otherCurrentLiabilities": "198314000", "totalCurrentLiabilities": "929806000", "otherNonCurrentLiabilities": "253159000", "totalNonCurrentLiabilities": "1699438000", "cashAndShortTermInvestments": "217914000", "commonStockSharesOutstanding": "76463000", "intangibleAssetsExcludingGoodwill": "1188080000", "cashAndCashEquivalentsAtCarryingValue": "217914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-484073000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6378000", "operatingCashflow": "8919000", "capitalExpenditures": "20146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21139000", "cashflowFromInvestment": "-21648000", "stockBasedCompensation": "5295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37692000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 382653000, "cost_of_revenue": 188221000, "gross_profit": 194432000, "ebit": -11221000, "ebitda": 25967000, "pretax_income": -30036000, "tax_provision": -4743000, "net_income": -25293000, "net_income_to_common": -25293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239104000, "total_current_assets": 971159000, "total_assets": 971159000, "short_term_debt": 626820000, "long_term_debt": 1230641000, "total_debt": 1857461000, "total_liabilities": 2528612000, "total_equity": 1524139000, "shares_outstanding": 76463000, "goodwill_and_intangibles": 2292921000 }, "cash_flow": { "operating_cash_flow": -11257000, "capital_expenditure": 28920000, "free_cash_flow": 17663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92596, "ticker_id": 6523, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11221000", "ebitda": "25967000", "netIncome": "-25293000", "grossProfit": "194432000", "depreciation": "None", "totalRevenue": "382653000", "costOfRevenue": "188221000", "interestIncome": "4420000", "incomeBeforeTax": "-30036000", "interestExpense": "20241000", "operatingIncome": "-15497000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4743000", "reportedCurrency": "USD", "netInterestIncome": "-14395000", "nonInterestIncome": "None", "operatingExpenses": "209929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37188000", "sellingGeneralAndAdministrative": "181497000", "netIncomeFromContinuingOperations": "-25293000" }, "balance": { "goodwill": "1105386000", "inventory": "445418000", "commonStock": "921000", "currentDebt": "None", "investments": "None", "totalAssets": "971159000", "longTermDebt": "1230641000", "shortTermDebt": "626820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1187535000", "reportedCurrency": "USD", "retainedEarnings": "914622000", "totalLiabilities": "2528612000", "otherCurrentAssets": "32214000", "totalCurrentAssets": "971159000", "currentLongTermDebt": "612649000", "longTermInvestments": "None", "shortTermInvestments": "34191000", "currentNetReceivables": "252446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2945504000", "currentAccountsPayable": "91296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2018937000", "totalShareholderEquity": "1524139000", "capitalLeaseObligations": "175647000", "otherCurrentLiabilities": "189797000", "totalCurrentLiabilities": "918452000", "otherNonCurrentLiabilities": "160462000", "totalNonCurrentLiabilities": "1610160000", "cashAndShortTermInvestments": "239104000", "commonStockSharesOutstanding": "76463000", "intangibleAssetsExcludingGoodwill": "1187535000", "cashAndCashEquivalentsAtCarryingValue": "239104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13696000", "operatingCashflow": "-11257000", "capitalExpenditures": "28920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35377000", "cashflowFromInvestment": "-35920000", "stockBasedCompensation": "1870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382653000, "cost_of_revenue": 188221000, "gross_profit": 194432000, "research_and_development": 24728000, "selling_general_admin": 181497000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11221000, "depreciation_amortisation": 37188000, "ebitda": 25967000, "interest_expense": 20241000, "interest_income": null, "other_non_operating": null, "pretax_income": -30036000, "tax_provision": -4743000, "effective_tax_rate": null, "net_income": -25293000, "net_income_continuing_ops": -25293000, "net_income_to_common": -25293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239104000, "short_term_investments": 34191000, "net_receivables": 252446000, "inventory": 445418000, "other_current_assets": null, "total_current_assets": 971159000, "net_ppe": null, "goodwill": 1105386000, "intangible_assets": 1187535000, "goodwill_and_intangibles": 2292921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2945504000, "total_assets": 971159000, "short_term_debt": 626820000, "accounts_payable": 91296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 918452000, "long_term_debt": 1230641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1610160000, "total_liabilities": 2528612000, "total_debt": 1857461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 914622000, "total_equity": 1524139000, "shares_outstanding": 76463000, "operating_cash_flow": -11257000, "stock_based_compensation": 1870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35377000, "free_cash_flow": 17663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11221000", "ebitda": "25967000", "netIncome": "-25293000", "grossProfit": "194432000", "depreciation": "None", "totalRevenue": "382653000", "costOfRevenue": "188221000", "interestIncome": "4420000", "incomeBeforeTax": "-30036000", "interestExpense": "20241000", "operatingIncome": "-15497000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4743000", "reportedCurrency": "USD", "netInterestIncome": "-14395000", "nonInterestIncome": "None", "operatingExpenses": "209929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24728000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188221000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37188000", "sellingGeneralAndAdministrative": "181497000", "netIncomeFromContinuingOperations": "-25293000" }, "balance": { "goodwill": "1105386000", "inventory": "445418000", "commonStock": "921000", "currentDebt": "None", "investments": "None", "totalAssets": "971159000", "longTermDebt": "1230641000", "shortTermDebt": "626820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1187535000", "reportedCurrency": "USD", "retainedEarnings": "914622000", "totalLiabilities": "2528612000", "otherCurrentAssets": "32214000", "totalCurrentAssets": "971159000", "currentLongTermDebt": "612649000", "longTermInvestments": "None", "shortTermInvestments": "34191000", "currentNetReceivables": "252446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2945504000", "currentAccountsPayable": "91296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2018937000", "totalShareholderEquity": "1524139000", "capitalLeaseObligations": "175647000", "otherCurrentLiabilities": "189797000", "totalCurrentLiabilities": "918452000", "otherNonCurrentLiabilities": "160462000", "totalNonCurrentLiabilities": "1610160000", "cashAndShortTermInvestments": "239104000", "commonStockSharesOutstanding": "76463000", "intangibleAssetsExcludingGoodwill": "1187535000", "cashAndCashEquivalentsAtCarryingValue": "239104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13696000", "operatingCashflow": "-11257000", "capitalExpenditures": "28920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35377000", "cashflowFromInvestment": "-35920000", "stockBasedCompensation": "1870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37188000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 442646000, "cost_of_revenue": 193574000, "gross_profit": 249072000, "ebit": 41622000, "ebitda": 79114000, "pretax_income": 22541000, "tax_provision": 3106000, "net_income": 19435000, "net_income_to_common": 19435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246375000, "total_current_assets": 1081681000, "total_assets": 4037424000, "short_term_debt": 621616000, "long_term_debt": 1196017000, "total_debt": 1817633000, "total_liabilities": 2492144000, "total_equity": 1545280000, "shares_outstanding": 77010000, "goodwill_and_intangibles": 2304540000 }, "cash_flow": { "operating_cash_flow": 50740000, "capital_expenditure": 39553000, "free_cash_flow": 90293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92597, "ticker_id": 6523, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41622000", "ebitda": "79114000", "netIncome": "19435000", "grossProfit": "249072000", "depreciation": "None", "totalRevenue": "442646000", "costOfRevenue": "193574000", "interestIncome": "4893000", "incomeBeforeTax": "22541000", "interestExpense": "18984000", "operatingIncome": "35627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3106000", "reportedCurrency": "USD", "netInterestIncome": "-14091000", "nonInterestIncome": "None", "operatingExpenses": "213445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37492000", "sellingGeneralAndAdministrative": "178520000", "netIncomeFromContinuingOperations": "19435000" }, "balance": { "goodwill": "1096952000", "inventory": "429090000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4037424000", "longTermDebt": "1196017000", "shortTermDebt": "621616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207588000", "reportedCurrency": "USD", "retainedEarnings": "939915000", "totalLiabilities": "2492144000", "otherCurrentAssets": "106654000", "totalCurrentAssets": "1081681000", "currentLongTermDebt": "607076000", "longTermInvestments": "None", "shortTermInvestments": "27192000", "currentNetReceivables": "272370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2955743000", "currentAccountsPayable": "82502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1984563000", "totalShareholderEquity": "1545280000", "capitalLeaseObligations": "181470000", "otherCurrentLiabilities": "207525000", "totalCurrentLiabilities": "922126000", "otherNonCurrentLiabilities": "146238000", "totalNonCurrentLiabilities": "1570018000", "cashAndShortTermInvestments": "246375000", "commonStockSharesOutstanding": "77010000", "intangibleAssetsExcludingGoodwill": "1207588000", "cashAndCashEquivalentsAtCarryingValue": "246375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19435000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-570000", "operatingCashflow": "50740000", "capitalExpenditures": "39553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7150000", "cashflowFromInvestment": "-4249000", "stockBasedCompensation": "7152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442646000, "cost_of_revenue": 193574000, "gross_profit": 249072000, "research_and_development": 31210000, "selling_general_admin": 178520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41622000, "depreciation_amortisation": 37492000, "ebitda": 79114000, "interest_expense": 18984000, "interest_income": null, "other_non_operating": null, "pretax_income": 22541000, "tax_provision": 3106000, "effective_tax_rate": null, "net_income": 19435000, "net_income_continuing_ops": 19435000, "net_income_to_common": 19435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246375000, "short_term_investments": 27192000, "net_receivables": 272370000, "inventory": 429090000, "other_current_assets": null, "total_current_assets": 1081681000, "net_ppe": null, "goodwill": 1096952000, "intangible_assets": 1207588000, "goodwill_and_intangibles": 2304540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2955743000, "total_assets": 4037424000, "short_term_debt": 621616000, "accounts_payable": 82502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 922126000, "long_term_debt": 1196017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1570018000, "total_liabilities": 2492144000, "total_debt": 1817633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 939915000, "total_equity": 1545280000, "shares_outstanding": 77010000, "operating_cash_flow": 50740000, "stock_based_compensation": 7152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7150000, "free_cash_flow": 90293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41622000", "ebitda": "79114000", "netIncome": "19435000", "grossProfit": "249072000", "depreciation": "None", "totalRevenue": "442646000", "costOfRevenue": "193574000", "interestIncome": "4893000", "incomeBeforeTax": "22541000", "interestExpense": "18984000", "operatingIncome": "35627000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3106000", "reportedCurrency": "USD", "netInterestIncome": "-14091000", "nonInterestIncome": "None", "operatingExpenses": "213445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37492000", "sellingGeneralAndAdministrative": "178520000", "netIncomeFromContinuingOperations": "19435000" }, "balance": { "goodwill": "1096952000", "inventory": "429090000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4037424000", "longTermDebt": "1196017000", "shortTermDebt": "621616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1207588000", "reportedCurrency": "USD", "retainedEarnings": "939915000", "totalLiabilities": "2492144000", "otherCurrentAssets": "106654000", "totalCurrentAssets": "1081681000", "currentLongTermDebt": "607076000", "longTermInvestments": "None", "shortTermInvestments": "27192000", "currentNetReceivables": "272370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2955743000", "currentAccountsPayable": "82502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1984563000", "totalShareholderEquity": "1545280000", "capitalLeaseObligations": "181470000", "otherCurrentLiabilities": "207525000", "totalCurrentLiabilities": "922126000", "otherNonCurrentLiabilities": "146238000", "totalNonCurrentLiabilities": "1570018000", "cashAndShortTermInvestments": "246375000", "commonStockSharesOutstanding": "77010000", "intangibleAssetsExcludingGoodwill": "1207588000", "cashAndCashEquivalentsAtCarryingValue": "246375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19435000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-570000", "operatingCashflow": "50740000", "capitalExpenditures": "39553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7150000", "cashflowFromInvestment": "-4249000", "stockBasedCompensation": "7152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37589000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 380834000, "cost_of_revenue": 180596000, "gross_profit": 200238000, "ebit": -989000, "ebitda": 34972000, "pretax_income": -20362000, "tax_provision": -9667000, "net_income": -10695000, "net_income_to_common": -10695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215157000, "total_current_assets": 1099522000, "total_assets": 4065803000, "short_term_debt": 616544000, "long_term_debt": 1205092000, "total_debt": 1821636000, "total_liabilities": 2544216000, "total_equity": 1521587000, "shares_outstanding": 76448000, "goodwill_and_intangibles": 2326083000 }, "cash_flow": { "operating_cash_flow": 22485000, "capital_expenditure": 29646000, "free_cash_flow": 52131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92599, "ticker_id": 6523, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-989000", "ebitda": "34972000", "netIncome": "-10695000", "grossProfit": "200238000", "depreciation": "None", "totalRevenue": "380834000", "costOfRevenue": "180596000", "interestIncome": "5049000", "incomeBeforeTax": "-20362000", "interestExpense": "19373000", "operatingIncome": "-8150000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9667000", "reportedCurrency": "USD", "netInterestIncome": "-14324000", "nonInterestIncome": "None", "operatingExpenses": "208388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27435000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35961000", "sellingGeneralAndAdministrative": "177193000", "netIncomeFromContinuingOperations": "-10695000" }, "balance": { "goodwill": "1116535000", "inventory": "436930000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4065803000", "longTermDebt": "1205092000", "shortTermDebt": "616544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1209548000", "reportedCurrency": "USD", "retainedEarnings": "920481000", "totalLiabilities": "2544216000", "otherCurrentAssets": "136696000", "totalCurrentAssets": "1099522000", "currentLongTermDebt": "601505000", "longTermInvestments": "None", "shortTermInvestments": "62441000", "currentNetReceivables": "248298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2966281000", "currentAccountsPayable": "77666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1989444000", "totalShareholderEquity": "1521587000", "capitalLeaseObligations": "182847000", "otherCurrentLiabilities": "208363000", "totalCurrentLiabilities": "912563000", "otherNonCurrentLiabilities": "189808000", "totalNonCurrentLiabilities": "1631653000", "cashAndShortTermInvestments": "215157000", "commonStockSharesOutstanding": "76448000", "intangibleAssetsExcludingGoodwill": "1209548000", "cashAndCashEquivalentsAtCarryingValue": "215157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10301000", "operatingCashflow": "22485000", "capitalExpenditures": "29646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19915000", "cashflowFromInvestment": "-10396000", "stockBasedCompensation": "4382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 380834000, "cost_of_revenue": 180596000, "gross_profit": 200238000, "research_and_development": 27435000, "selling_general_admin": 177193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -989000, "depreciation_amortisation": 35961000, "ebitda": 34972000, "interest_expense": 19373000, "interest_income": null, "other_non_operating": null, "pretax_income": -20362000, "tax_provision": -9667000, "effective_tax_rate": null, "net_income": -10695000, "net_income_continuing_ops": -10695000, "net_income_to_common": -10695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215157000, "short_term_investments": 62441000, "net_receivables": 248298000, "inventory": 436930000, "other_current_assets": null, "total_current_assets": 1099522000, "net_ppe": null, "goodwill": 1116535000, "intangible_assets": 1209548000, "goodwill_and_intangibles": 2326083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2966281000, "total_assets": 4065803000, "short_term_debt": 616544000, "accounts_payable": 77666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 912563000, "long_term_debt": 1205092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1631653000, "total_liabilities": 2544216000, "total_debt": 1821636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 920481000, "total_equity": 1521587000, "shares_outstanding": 76448000, "operating_cash_flow": 22485000, "stock_based_compensation": 4382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10396000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19915000, "free_cash_flow": 52131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-989000", "ebitda": "34972000", "netIncome": "-10695000", "grossProfit": "200238000", "depreciation": "None", "totalRevenue": "380834000", "costOfRevenue": "180596000", "interestIncome": "5049000", "incomeBeforeTax": "-20362000", "interestExpense": "19373000", "operatingIncome": "-8150000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-9667000", "reportedCurrency": "USD", "netInterestIncome": "-14324000", "nonInterestIncome": "None", "operatingExpenses": "208388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27435000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35961000", "sellingGeneralAndAdministrative": "177193000", "netIncomeFromContinuingOperations": "-10695000" }, "balance": { "goodwill": "1116535000", "inventory": "436930000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4065803000", "longTermDebt": "1205092000", "shortTermDebt": "616544000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1209548000", "reportedCurrency": "USD", "retainedEarnings": "920481000", "totalLiabilities": "2544216000", "otherCurrentAssets": "136696000", "totalCurrentAssets": "1099522000", "currentLongTermDebt": "601505000", "longTermInvestments": "None", "shortTermInvestments": "62441000", "currentNetReceivables": "248298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2966281000", "currentAccountsPayable": "77666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1989444000", "totalShareholderEquity": "1521587000", "capitalLeaseObligations": "182847000", "otherCurrentLiabilities": "208363000", "totalCurrentLiabilities": "912563000", "otherNonCurrentLiabilities": "189808000", "totalNonCurrentLiabilities": "1631653000", "cashAndShortTermInvestments": "215157000", "commonStockSharesOutstanding": "76448000", "intangibleAssetsExcludingGoodwill": "1209548000", "cashAndCashEquivalentsAtCarryingValue": "215157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10301000", "operatingCashflow": "22485000", "capitalExpenditures": "29646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19915000", "cashflowFromInvestment": "-10396000", "stockBasedCompensation": "4382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35961000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 418175000, "cost_of_revenue": 192258000, "gross_profit": 225917000, "ebit": 3466000, "ebitda": 40243000, "pretax_income": -15185000, "tax_provision": -2783000, "net_income": -12402000, "net_income_to_common": -12402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215236000, "total_current_assets": 1112286000, "total_assets": 4074495000, "short_term_debt": 38832000, "long_term_debt": 1801078000, "total_debt": 1839910000, "total_liabilities": 2540300000, "total_equity": 1534195000, "shares_outstanding": 77409000, "goodwill_and_intangibles": 2324582000 }, "cash_flow": { "operating_cash_flow": 40401000, "capital_expenditure": 29707000, "free_cash_flow": 70108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92600, "ticker_id": 6523, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3466000", "ebitda": "40243000", "netIncome": "-12402000", "grossProfit": "225917000", "depreciation": "None", "totalRevenue": "418175000", "costOfRevenue": "192258000", "interestIncome": "5058000", "incomeBeforeTax": "-15185000", "interestExpense": "18651000", "operatingIncome": "-3029000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2783000", "reportedCurrency": "USD", "netInterestIncome": "-13593000", "nonInterestIncome": "None", "operatingExpenses": "228946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29767000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36777000", "sellingGeneralAndAdministrative": "195472000", "netIncomeFromContinuingOperations": "-12402000" }, "balance": { "goodwill": "1104640000", "inventory": "421775000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4074495000", "longTermDebt": "1801078000", "shortTermDebt": "38832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1219942000", "reportedCurrency": "USD", "retainedEarnings": "931176000", "totalLiabilities": "2540300000", "otherCurrentAssets": "115806000", "totalCurrentAssets": "1112286000", "currentLongTermDebt": "24219000", "longTermInvestments": "None", "shortTermInvestments": "81691000", "currentNetReceivables": "277778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2962209000", "currentAccountsPayable": "107492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2009471000", "totalShareholderEquity": "1534195000", "capitalLeaseObligations": "184174000", "otherCurrentLiabilities": "172087000", "totalCurrentLiabilities": "328316000", "otherNonCurrentLiabilities": "154820000", "totalNonCurrentLiabilities": "2211984000", "cashAndShortTermInvestments": "215236000", "commonStockSharesOutstanding": "77409000", "intangibleAssetsExcludingGoodwill": "1219942000", "cashAndCashEquivalentsAtCarryingValue": "215236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1743000", "operatingCashflow": "40401000", "capitalExpenditures": "29707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93748000", "cashflowFromInvestment": "-322198000", "stockBasedCompensation": "7244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418175000, "cost_of_revenue": 192258000, "gross_profit": 225917000, "research_and_development": 29767000, "selling_general_admin": 195472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3466000, "depreciation_amortisation": 36777000, "ebitda": 40243000, "interest_expense": 18651000, "interest_income": null, "other_non_operating": null, "pretax_income": -15185000, "tax_provision": -2783000, "effective_tax_rate": null, "net_income": -12402000, "net_income_continuing_ops": -12402000, "net_income_to_common": -12402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215236000, "short_term_investments": 81691000, "net_receivables": 277778000, "inventory": 421775000, "other_current_assets": null, "total_current_assets": 1112286000, "net_ppe": null, "goodwill": 1104640000, "intangible_assets": 1219942000, "goodwill_and_intangibles": 2324582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2962209000, "total_assets": 4074495000, "short_term_debt": 38832000, "accounts_payable": 107492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328316000, "long_term_debt": 1801078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2211984000, "total_liabilities": 2540300000, "total_debt": 1839910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 931176000, "total_equity": 1534195000, "shares_outstanding": 77409000, "operating_cash_flow": 40401000, "stock_based_compensation": 7244000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93748000, "free_cash_flow": 70108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3466000", "ebitda": "40243000", "netIncome": "-12402000", "grossProfit": "225917000", "depreciation": "None", "totalRevenue": "418175000", "costOfRevenue": "192258000", "interestIncome": "5058000", "incomeBeforeTax": "-15185000", "interestExpense": "18651000", "operatingIncome": "-3029000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2783000", "reportedCurrency": "USD", "netInterestIncome": "-13593000", "nonInterestIncome": "None", "operatingExpenses": "228946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29767000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "192258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36777000", "sellingGeneralAndAdministrative": "195472000", "netIncomeFromContinuingOperations": "-12402000" }, "balance": { "goodwill": "1104640000", "inventory": "421775000", "commonStock": "916000", "currentDebt": "None", "investments": "None", "totalAssets": "4074495000", "longTermDebt": "1801078000", "shortTermDebt": "38832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1219942000", "reportedCurrency": "USD", "retainedEarnings": "931176000", "totalLiabilities": "2540300000", "otherCurrentAssets": "115806000", "totalCurrentAssets": "1112286000", "currentLongTermDebt": "24219000", "longTermInvestments": "None", "shortTermInvestments": "81691000", "currentNetReceivables": "277778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2962209000", "currentAccountsPayable": "107492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2009471000", "totalShareholderEquity": "1534195000", "capitalLeaseObligations": "184174000", "otherCurrentLiabilities": "172087000", "totalCurrentLiabilities": "328316000", "otherNonCurrentLiabilities": "154820000", "totalNonCurrentLiabilities": "2211984000", "cashAndShortTermInvestments": "215236000", "commonStockSharesOutstanding": "77409000", "intangibleAssetsExcludingGoodwill": "1219942000", "cashAndCashEquivalentsAtCarryingValue": "215236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1743000", "operatingCashflow": "40401000", "capitalExpenditures": "29707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93748000", "cashflowFromInvestment": "-322198000", "stockBasedCompensation": "7244000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36777000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 368872000, "cost_of_revenue": 162038000, "gross_profit": 206834000, "ebit": 8394000, "ebitda": 38960000, "pretax_income": -5230000, "tax_provision": -1949000, "net_income": -3281000, "net_income_to_common": -3281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 591906000, "total_current_assets": 1415650000, "total_assets": 4078224000, "short_term_debt": 35678000, "long_term_debt": 1836620000, "total_debt": 1872298000, "total_liabilities": 2480272000, "total_equity": 1597952000, "shares_outstanding": 77735000, "goodwill_and_intangibles": 2062844000 }, "cash_flow": { "operating_cash_flow": 15756000, "capital_expenditure": 15465000, "free_cash_flow": 31221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92601, "ticker_id": 6523, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8394000", "ebitda": "38960000", "netIncome": "-3281000", "grossProfit": "206834000", "depreciation": "None", "totalRevenue": "368872000", "costOfRevenue": "162038000", "interestIncome": "5040000", "incomeBeforeTax": "-5230000", "interestExpense": "13624000", "operatingIncome": "3964000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1949000", "reportedCurrency": "USD", "netInterestIncome": "-8584000", "nonInterestIncome": "None", "operatingExpenses": "202870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30566000", "sellingGeneralAndAdministrative": "165798000", "netIncomeFromContinuingOperations": "-3281000" }, "balance": { "goodwill": "1040235000", "inventory": "403422000", "commonStock": "915000", "currentDebt": "None", "investments": "None", "totalAssets": "4078224000", "longTermDebt": "1836620000", "shortTermDebt": "35678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1022609000", "reportedCurrency": "USD", "retainedEarnings": "943578000", "totalLiabilities": "2480272000", "otherCurrentAssets": "108036000", "totalCurrentAssets": "1415650000", "currentLongTermDebt": "19375000", "longTermInvestments": "None", "shortTermInvestments": "71194000", "currentNetReceivables": "241092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662574000", "currentAccountsPayable": "94397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2042380000", "totalShareholderEquity": "1597952000", "capitalLeaseObligations": "186385000", "otherCurrentLiabilities": "164478000", "totalCurrentLiabilities": "302394000", "otherNonCurrentLiabilities": "2177878000", "totalNonCurrentLiabilities": "2177878000", "cashAndShortTermInvestments": "591906000", "commonStockSharesOutstanding": "77735000", "intangibleAssetsExcludingGoodwill": "1022609000", "cashAndCashEquivalentsAtCarryingValue": "591906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19021000", "operatingCashflow": "15756000", "capitalExpenditures": "15465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358676000", "cashflowFromInvestment": "-53965000", "stockBasedCompensation": "5599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30566000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368872000, "cost_of_revenue": 162038000, "gross_profit": 206834000, "research_and_development": 26965000, "selling_general_admin": 165798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8394000, "depreciation_amortisation": 30566000, "ebitda": 38960000, "interest_expense": 13624000, "interest_income": null, "other_non_operating": null, "pretax_income": -5230000, "tax_provision": -1949000, "effective_tax_rate": null, "net_income": -3281000, "net_income_continuing_ops": -3281000, "net_income_to_common": -3281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 591906000, "short_term_investments": 71194000, "net_receivables": 241092000, "inventory": 403422000, "other_current_assets": null, "total_current_assets": 1415650000, "net_ppe": null, "goodwill": 1040235000, "intangible_assets": 1022609000, "goodwill_and_intangibles": 2062844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2662574000, "total_assets": 4078224000, "short_term_debt": 35678000, "accounts_payable": 94397000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302394000, "long_term_debt": 1836620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2177878000, "total_liabilities": 2480272000, "total_debt": 1872298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 943578000, "total_equity": 1597952000, "shares_outstanding": 77735000, "operating_cash_flow": 15756000, "stock_based_compensation": 5599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358676000, "free_cash_flow": 31221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8394000", "ebitda": "38960000", "netIncome": "-3281000", "grossProfit": "206834000", "depreciation": "None", "totalRevenue": "368872000", "costOfRevenue": "162038000", "interestIncome": "5040000", "incomeBeforeTax": "-5230000", "interestExpense": "13624000", "operatingIncome": "3964000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1949000", "reportedCurrency": "USD", "netInterestIncome": "-8584000", "nonInterestIncome": "None", "operatingExpenses": "202870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30566000", "sellingGeneralAndAdministrative": "165798000", "netIncomeFromContinuingOperations": "-3281000" }, "balance": { "goodwill": "1040235000", "inventory": "403422000", "commonStock": "915000", "currentDebt": "None", "investments": "None", "totalAssets": "4078224000", "longTermDebt": "1836620000", "shortTermDebt": "35678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1022609000", "reportedCurrency": "USD", "retainedEarnings": "943578000", "totalLiabilities": "2480272000", "otherCurrentAssets": "108036000", "totalCurrentAssets": "1415650000", "currentLongTermDebt": "19375000", "longTermInvestments": "None", "shortTermInvestments": "71194000", "currentNetReceivables": "241092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2662574000", "currentAccountsPayable": "94397000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2042380000", "totalShareholderEquity": "1597952000", "capitalLeaseObligations": "186385000", "otherCurrentLiabilities": "164478000", "totalCurrentLiabilities": "302394000", "otherNonCurrentLiabilities": "2177878000", "totalNonCurrentLiabilities": "2177878000", "cashAndShortTermInvestments": "591906000", "commonStockSharesOutstanding": "77735000", "intangibleAssetsExcludingGoodwill": "1022609000", "cashAndCashEquivalentsAtCarryingValue": "591906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19021000", "operatingCashflow": "15756000", "capitalExpenditures": "15465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358676000", "cashflowFromInvestment": "-53965000", "stockBasedCompensation": "5599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30566000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 397039000, "cost_of_revenue": 170546000, "gross_profit": 226493000, "ebit": 42609000, "ebitda": 73594000, "pretax_income": 28858000, "tax_provision": 9024000, "net_income": 19834000, "net_income_to_common": 19834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 276402000, "total_current_assets": 1058036000, "total_assets": 3781988000, "short_term_debt": 29815000, "long_term_debt": 1485018000, "total_debt": 1514833000, "total_liabilities": 2194104000, "total_equity": 1587884000, "shares_outstanding": 78326792, "goodwill_and_intangibles": 2123295000 }, "cash_flow": { "operating_cash_flow": 58750000, "capital_expenditure": 24535000, "free_cash_flow": 83285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92602, "ticker_id": 6523, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42609000", "ebitda": "73594000", "netIncome": "19834000", "grossProfit": "226493000", "depreciation": "None", "totalRevenue": "397039000", "costOfRevenue": "170546000", "interestIncome": "4549000", "incomeBeforeTax": "28858000", "interestExpense": "13751000", "operatingIncome": "36047000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9024000", "reportedCurrency": "USD", "netInterestIncome": "-9202000", "nonInterestIncome": "None", "operatingExpenses": "190446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30985000", "sellingGeneralAndAdministrative": "163128000", "netIncomeFromContinuingOperations": "19834000" }, "balance": { "goodwill": "1055462000", "inventory": "389608000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3781988000", "longTermDebt": "1485018000", "shortTermDebt": "29815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1067833000", "reportedCurrency": "USD", "retainedEarnings": "946859000", "totalLiabilities": "2194104000", "otherCurrentAssets": "100005000", "totalCurrentAssets": "1058036000", "currentLongTermDebt": "14531000", "longTermInvestments": "None", "shortTermInvestments": "32694000", "currentNetReceivables": "259327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723952000", "currentAccountsPayable": "92326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1681682000", "totalShareholderEquity": "1587884000", "capitalLeaseObligations": "182133000", "otherCurrentLiabilities": "176299000", "totalCurrentLiabilities": "306980000", "otherNonCurrentLiabilities": "199940000", "totalNonCurrentLiabilities": "1887124000", "cashAndShortTermInvestments": "276402000", "commonStockSharesOutstanding": "78326792", "intangibleAssetsExcludingGoodwill": "1067833000", "cashAndCashEquivalentsAtCarryingValue": "276402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16423000", "operatingCashflow": "58750000", "capitalExpenditures": "24535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6890000", "cashflowFromInvestment": "-57229000", "stockBasedCompensation": "5793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397039000, "cost_of_revenue": 170546000, "gross_profit": 226493000, "research_and_development": 24284000, "selling_general_admin": 163128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42609000, "depreciation_amortisation": 30985000, "ebitda": 73594000, "interest_expense": 13751000, "interest_income": null, "other_non_operating": null, "pretax_income": 28858000, "tax_provision": 9024000, "effective_tax_rate": null, "net_income": 19834000, "net_income_continuing_ops": 19834000, "net_income_to_common": 19834000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 276402000, "short_term_investments": 32694000, "net_receivables": 259327000, "inventory": 389608000, "other_current_assets": null, "total_current_assets": 1058036000, "net_ppe": null, "goodwill": 1055462000, "intangible_assets": 1067833000, "goodwill_and_intangibles": 2123295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2723952000, "total_assets": 3781988000, "short_term_debt": 29815000, "accounts_payable": 92326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 306980000, "long_term_debt": 1485018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1887124000, "total_liabilities": 2194104000, "total_debt": 1514833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 946859000, "total_equity": 1587884000, "shares_outstanding": 78326792, "operating_cash_flow": 58750000, "stock_based_compensation": 5793000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6890000, "free_cash_flow": 83285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42609000", "ebitda": "73594000", "netIncome": "19834000", "grossProfit": "226493000", "depreciation": "None", "totalRevenue": "397039000", "costOfRevenue": "170546000", "interestIncome": "4549000", "incomeBeforeTax": "28858000", "interestExpense": "13751000", "operatingIncome": "36047000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9024000", "reportedCurrency": "USD", "netInterestIncome": "-9202000", "nonInterestIncome": "None", "operatingExpenses": "190446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30985000", "sellingGeneralAndAdministrative": "163128000", "netIncomeFromContinuingOperations": "19834000" }, "balance": { "goodwill": "1055462000", "inventory": "389608000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3781988000", "longTermDebt": "1485018000", "shortTermDebt": "29815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1067833000", "reportedCurrency": "USD", "retainedEarnings": "946859000", "totalLiabilities": "2194104000", "otherCurrentAssets": "100005000", "totalCurrentAssets": "1058036000", "currentLongTermDebt": "14531000", "longTermInvestments": "None", "shortTermInvestments": "32694000", "currentNetReceivables": "259327000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723952000", "currentAccountsPayable": "92326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1681682000", "totalShareholderEquity": "1587884000", "capitalLeaseObligations": "182133000", "otherCurrentLiabilities": "176299000", "totalCurrentLiabilities": "306980000", "otherNonCurrentLiabilities": "199940000", "totalNonCurrentLiabilities": "1887124000", "cashAndShortTermInvestments": "276402000", "commonStockSharesOutstanding": "78326792", "intangibleAssetsExcludingGoodwill": "1067833000", "cashAndCashEquivalentsAtCarryingValue": "276402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19834000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-16423000", "operatingCashflow": "58750000", "capitalExpenditures": "24535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6890000", "cashflowFromInvestment": "-57229000", "stockBasedCompensation": "5793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30521000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 382421000, "cost_of_revenue": 164076000, "gross_profit": 218345000, "ebit": 31671000, "ebitda": 62229000, "pretax_income": 18609000, "tax_provision": -888000, "net_income": 19497000, "net_income_to_common": 19497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273732000, "total_current_assets": 1027229000, "total_assets": 3739371000, "short_term_debt": 100511000, "long_term_debt": 1419616000, "total_debt": 1520127000, "total_liabilities": 2160150000, "total_equity": 1579221000, "shares_outstanding": 79811000, "goodwill_and_intangibles": 2103168999 }, "cash_flow": { "operating_cash_flow": 26770000, "capital_expenditure": 13078000, "free_cash_flow": 39848000, "dividends_paid": 655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92604, "ticker_id": 6523, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31671000", "ebitda": "62229000", "netIncome": "19497000", "grossProfit": "218345000", "depreciation": "None", "totalRevenue": "382421000", "costOfRevenue": "164076000", "interestIncome": "4607000", "incomeBeforeTax": "18609000", "interestExpense": "13062000", "operatingIncome": "26593000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-888000", "reportedCurrency": "USD", "netInterestIncome": "-8455000", "nonInterestIncome": "None", "operatingExpenses": "191752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30558000", "sellingGeneralAndAdministrative": "161948000", "netIncomeFromContinuingOperations": "19497000" }, "balance": { "goodwill": "1036146000", "inventory": "366251000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3739371000", "longTermDebt": "1419616000", "shortTermDebt": "100511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1067022999", "reportedCurrency": "USD", "retainedEarnings": "927025000", "totalLiabilities": "2160150000", "otherCurrentAssets": "120584000", "totalCurrentAssets": "1027229000", "currentLongTermDebt": "85387000", "longTermInvestments": "None", "shortTermInvestments": "19938000", "currentNetReceivables": "266661999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2712142000", "currentAccountsPayable": "93550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1689405000", "totalShareholderEquity": "1579221000", "capitalLeaseObligations": "182478000", "otherCurrentLiabilities": "161651000", "totalCurrentLiabilities": "355712000", "otherNonCurrentLiabilities": "142352000", "totalNonCurrentLiabilities": "1804438000", "cashAndShortTermInvestments": "273732000", "commonStockSharesOutstanding": "79811000", "intangibleAssetsExcludingGoodwill": "1067022999", "cashAndCashEquivalentsAtCarryingValue": "273732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19497000", "profitLoss": "None", "dividendPayout": "655000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15795000", "operatingCashflow": "26770000", "capitalExpenditures": "13078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49659000", "cashflowFromInvestment": "-7697000", "stockBasedCompensation": "5459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382421000, "cost_of_revenue": 164076000, "gross_profit": 218345000, "research_and_development": 26596000, "selling_general_admin": 161948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31671000, "depreciation_amortisation": 30558000, "ebitda": 62229000, "interest_expense": 13062000, "interest_income": null, "other_non_operating": null, "pretax_income": 18609000, "tax_provision": -888000, "effective_tax_rate": null, "net_income": 19497000, "net_income_continuing_ops": 19497000, "net_income_to_common": 19497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273732000, "short_term_investments": 19938000, "net_receivables": 266661999, "inventory": 366251000, "other_current_assets": null, "total_current_assets": 1027229000, "net_ppe": null, "goodwill": 1036146000, "intangible_assets": 1067022999, "goodwill_and_intangibles": 2103168999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2712142000, "total_assets": 3739371000, "short_term_debt": 100511000, "accounts_payable": 93550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355712000, "long_term_debt": 1419616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1804438000, "total_liabilities": 2160150000, "total_debt": 1520127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 927025000, "total_equity": 1579221000, "shares_outstanding": 79811000, "operating_cash_flow": 26770000, "stock_based_compensation": 5459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7697000, "dividends_paid": 655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49659000, "free_cash_flow": 39848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31671000", "ebitda": "62229000", "netIncome": "19497000", "grossProfit": "218345000", "depreciation": "None", "totalRevenue": "382421000", "costOfRevenue": "164076000", "interestIncome": "4607000", "incomeBeforeTax": "18609000", "interestExpense": "13062000", "operatingIncome": "26593000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-888000", "reportedCurrency": "USD", "netInterestIncome": "-8455000", "nonInterestIncome": "None", "operatingExpenses": "191752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30558000", "sellingGeneralAndAdministrative": "161948000", "netIncomeFromContinuingOperations": "19497000" }, "balance": { "goodwill": "1036146000", "inventory": "366251000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3739371000", "longTermDebt": "1419616000", "shortTermDebt": "100511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1067022999", "reportedCurrency": "USD", "retainedEarnings": "927025000", "totalLiabilities": "2160150000", "otherCurrentAssets": "120584000", "totalCurrentAssets": "1027229000", "currentLongTermDebt": "85387000", "longTermInvestments": "None", "shortTermInvestments": "19938000", "currentNetReceivables": "266661999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2712142000", "currentAccountsPayable": "93550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1689405000", "totalShareholderEquity": "1579221000", "capitalLeaseObligations": "182478000", "otherCurrentLiabilities": "161651000", "totalCurrentLiabilities": "355712000", "otherNonCurrentLiabilities": "142352000", "totalNonCurrentLiabilities": "1804438000", "cashAndShortTermInvestments": "273732000", "commonStockSharesOutstanding": "79811000", "intangibleAssetsExcludingGoodwill": "1067022999", "cashAndCashEquivalentsAtCarryingValue": "273732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19497000", "profitLoss": "None", "dividendPayout": "655000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15795000", "operatingCashflow": "26770000", "capitalExpenditures": "13078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49659000", "cashflowFromInvestment": "-7697000", "stockBasedCompensation": "5459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30558000", "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": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "income_statement": { "revenue": 381267000, "cost_of_revenue": 174241000, "gross_profit": 207026000, "ebit": 16288000, "ebitda": 47114000, "pretax_income": 3824000, "tax_provision": -360000, "net_income": 4184000, "net_income_to_common": 4184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309192000, "total_current_assets": 1051260000, "total_assets": 3777601000, "short_term_debt": 110262000, "long_term_debt": 1333414000, "total_debt": 1443676000, "total_liabilities": 2094441000, "total_equity": 1683160000, "shares_outstanding": 81151000, "goodwill_and_intangibles": 2136869000 }, "cash_flow": { "operating_cash_flow": 28279000, "capital_expenditure": 15548000, "free_cash_flow": 43827000, "dividends_paid": 1007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92605, "ticker_id": 6523, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:22:21.820961+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16288000", "ebitda": "47114000", "netIncome": "4184000", "grossProfit": "207026000", "depreciation": "None", "totalRevenue": "381267000", "costOfRevenue": "174241000", "interestIncome": "3939000", "incomeBeforeTax": "3824000", "interestExpense": "12464000", "operatingIncome": "12504000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-360000", "reportedCurrency": "USD", "netInterestIncome": "-8525000", "nonInterestIncome": "None", "operatingExpenses": "194522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26588000", "otherNonOperatingIncome": "3784000", "costofGoodsAndServicesSold": "174241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30826000", "sellingGeneralAndAdministrative": "164908000", "netIncomeFromContinuingOperations": "4184000" }, "balance": { "goodwill": "1043273000", "inventory": "354293000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3777601000", "longTermDebt": "1333414000", "shortTermDebt": "110262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1093596000", "reportedCurrency": "USD", "retainedEarnings": "907528000", "totalLiabilities": "2094441000", "otherCurrentAssets": "129112000", "totalCurrentAssets": "1051260000", "currentLongTermDebt": "95644000", "longTermInvestments": "None", "shortTermInvestments": "20200000", "currentNetReceivables": "258663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2726341000", "currentAccountsPayable": "99766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "317571000", "shortLongTermDebtTotal": "1603214000", "totalShareholderEquity": "1683160000", "capitalLeaseObligations": "174156000", "otherCurrentLiabilities": "159193000", "totalCurrentLiabilities": "377496000", "otherNonCurrentLiabilities": "153340000", "totalNonCurrentLiabilities": "1716945000", "cashAndShortTermInvestments": "309192000", "commonStockSharesOutstanding": "81151000", "intangibleAssetsExcludingGoodwill": "1093596000", "cashAndCashEquivalentsAtCarryingValue": "309192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4184000", "profitLoss": "None", "dividendPayout": "1007000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2132000", "operatingCashflow": "28279000", "capitalExpenditures": "15548000", "changeInReceivables": "-5215000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10693000", "cashflowFromInvestment": "-15548000", "stockBasedCompensation": "5271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 381267000, "cost_of_revenue": 174241000, "gross_profit": 207026000, "research_and_development": 26588000, "selling_general_admin": 164908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16288000, "depreciation_amortisation": 30826000, "ebitda": 47114000, "interest_expense": 12464000, "interest_income": null, "other_non_operating": null, "pretax_income": 3824000, "tax_provision": -360000, "effective_tax_rate": null, "net_income": 4184000, "net_income_continuing_ops": 4184000, "net_income_to_common": 4184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309192000, "short_term_investments": 20200000, "net_receivables": 258663000, "inventory": 354293000, "other_current_assets": null, "total_current_assets": 1051260000, "net_ppe": null, "goodwill": 1043273000, "intangible_assets": 1093596000, "goodwill_and_intangibles": 2136869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2726341000, "total_assets": 3777601000, "short_term_debt": 110262000, "accounts_payable": 99766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377496000, "long_term_debt": 1333414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1716945000, "total_liabilities": 2094441000, "total_debt": 1443676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 907528000, "total_equity": 1683160000, "shares_outstanding": 81151000, "operating_cash_flow": 28279000, "stock_based_compensation": 5271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15548000, "dividends_paid": 1007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10693000, "free_cash_flow": 43827000, "net_change_in_cash": 2038000 }, "raw_data": { "income": { "ebit": "16288000", "ebitda": "47114000", "netIncome": "4184000", "grossProfit": "207026000", "depreciation": "None", "totalRevenue": "381267000", "costOfRevenue": "174241000", "interestIncome": "3939000", "incomeBeforeTax": "3824000", "interestExpense": "12464000", "operatingIncome": "12504000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-360000", "reportedCurrency": "USD", "netInterestIncome": "-8525000", "nonInterestIncome": "None", "operatingExpenses": "194522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26588000", "otherNonOperatingIncome": "3784000", "costofGoodsAndServicesSold": "174241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30826000", "sellingGeneralAndAdministrative": "164908000", "netIncomeFromContinuingOperations": "4184000" }, "balance": { "goodwill": "1043273000", "inventory": "354293000", "commonStock": "909000", "currentDebt": "None", "investments": "None", "totalAssets": "3777601000", "longTermDebt": "1333414000", "shortTermDebt": "110262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1093596000", "reportedCurrency": "USD", "retainedEarnings": "907528000", "totalLiabilities": "2094441000", "otherCurrentAssets": "129112000", "totalCurrentAssets": "1051260000", "currentLongTermDebt": "95644000", "longTermInvestments": "None", "shortTermInvestments": "20200000", "currentNetReceivables": "258663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2726341000", "currentAccountsPayable": "99766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "317571000", "shortLongTermDebtTotal": "1603214000", "totalShareholderEquity": "1683160000", "capitalLeaseObligations": "174156000", "otherCurrentLiabilities": "159193000", "totalCurrentLiabilities": "377496000", "otherNonCurrentLiabilities": "153340000", "totalNonCurrentLiabilities": "1716945000", "cashAndShortTermInvestments": "309192000", "commonStockSharesOutstanding": "81151000", "intangibleAssetsExcludingGoodwill": "1093596000", "cashAndCashEquivalentsAtCarryingValue": "309192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4184000", "profitLoss": "None", "dividendPayout": "1007000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2132000", "operatingCashflow": "28279000", "capitalExpenditures": "15548000", "changeInReceivables": "-5215000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10693000", "cashflowFromInvestment": "-15548000", "stockBasedCompensation": "5271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }