{ "ticker": { "uuid": "28420682-a73c-427f-99cd-df460d4de562", "symbol": "CWST", "name": "Casella Waste Systems Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/28420682-a73c-427f-99cd-df460d4de562/", "api_url": "https://sharemaestro.com/factors/api/tickers/28420682-a73c-427f-99cd-df460d4de562/" }, "ticker_metadata": { "id": 5609, "uuid": "28420682-a73c-427f-99cd-df460d4de562", "symbol": "CWST", "name": "Casella Waste Systems Inc", "asset_type": "equity", "market_cap": 5226829000, "stock_exchange_id": 2, "industry": "Waste Management", "sector": "Industrials", "description": "Casella Waste Systems, Inc., is a vertically integrated solid waste service company in the northeastern United States. The company is headquartered in Rutland, Vermont.", "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": "28420682-a73c-427f-99cd-df460d4de562", "symbol": "CWST", "name": "Casella Waste Systems Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/28420682-a73c-427f-99cd-df460d4de562/", "api_url": "https://sharemaestro.com/factors/api/tickers/28420682-a73c-427f-99cd-df460d4de562/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0, "value": 0.05, "quality": 0.22, "momentum": 0.1, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 85.9, "market_cap": 5458429600, "pe_ratio": 764.2719, "earnings_yield": 0.0013, "ebitda_to_ev": 0.0634, "shareholder_yield": 0, "roe": 0.0046, "piotroski_f_score": 4, "momentum_12_1": -0.2671, "volatility_252d": 0.3303 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:47.190402+00:00", "batch_id": "" }, "size": { "price_close": 85.9, "market_cap": 5458429600, "market_cap_usd": 5458429600, "enterprise_value": 6494608600, "shares_outstanding": 63544000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 764.2719, "pb_ratio": 3.4805, "ptbv_ratio": 53.665, "ps_ratio": 2.908, "pcf_ratio": 15.9647, "pfcf_ratio": 9.3871, "ev_ebitda": 15.7637, "ev_ebit": 81.6809, "ev_sales": 3.46, "ev_fcf": 11.1691, "earnings_yield": 0.0013, "fcf_yield": 0.0895, "price_to_sales": 2.908, "price_to_book": 3.4805, "price_to_cashflow": 15.9647, "ebitda_to_ev": 0.0634, "sales_yield": 0.289 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2117, "operating_margin": 0.0424, "net_margin": 0.0038, "ebitda_margin": 0.2195, "fcf_margin": 0.3098, "roe": 0.0046, "roa": 0.0022, "roic": 0.0176, "roc_greenblatt": null, "asset_turnover": 0.5739, "cash_conversion": 81.4171, "accruals_ratio": -0.1024, "sbc_to_revenue": 1.536, "piotroski_f_score": 4, "altman_z_score": 2.5589, "earnings_stability_5y": 2.3593, "revenue_stability_5y": 0.3555, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1215, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0854, "net_debt_to_ebitda": 2.515, "debt_to_assets": 0.3556, "interest_coverage": 1.3001, "current_ratio": 1.3835, "quick_ratio": 1.2898, "net_debt": 1036179000, "local_beta": -0.0009, "volatility_252d": 0.3303, "volatility_60d": 0.8022, "max_drawdown_12m": -0.3634, "risk_adjusted_momentum": -0.8086 }, "growth": { "revenue_growth_1y": 0.1492, "revenue_growth_3y_cagr": 0.1918, "revenue_growth_5y_cagr": 0.1885, "eps_growth_1y": -0.4439, "eps_growth_3y_cagr": -0.4707, "eps_growth_5y_cagr": -0.3872, "fcf_growth_1y": 0.0529, "book_value_growth_1y": -0.052, "revenue_growth": 0.1492, "earnings_growth": -0.4439 }, "momentum": { "price_return_1m": 0.0054, "price_return_3m": -0.0865, "price_return_6m": -0.0917, "price_return_9m": -0.0928, "price_return_12m": -0.2632, "price_return_12m_ex1m": -0.2671, "momentum_6m": -0.0917, "momentum_12m": -0.2632, "momentum_12_1": -0.2671, "distance_from_52w_high": -0.2706, "distance_from_52w_low": 0.1458, "relative_strength": -0.4211 }, "raw_ttm": { "revenue_ttm": 1877068000, "gross_profit_ttm": 397453000, "ebit_ttm": 79512000, "ebitda_ttm": 411997000, "net_income_ttm": 7142000, "eps_diluted_ttm": 0.1124, "operating_cash_flow_ttm": 341906000, "capital_expenditure_ttm": 239575000, "fcf_ttm": 581481000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61159000, "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_current_liabilities": 259988000, "net_ppe": null, "total_assets": 3270449000, "total_debt": 1163082000, "total_equity": 1568292000, "net_working_capital": 9132000, "book_value_per_share": 24.6804, "retained_earnings": -130652999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 101713000, "tangible_book_per_share": 1.6007 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 99, "rank_pb": 68, "rank_ptbv": 97, "rank_ps": 62, "rank_pcf": 68, "rank_ev_ebitda": 66, "rank_ev_ebit": 96, "rank_earnings_yield": 99, "rank_fcf_yield": 45, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 70, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 81, "rank_fcf_margin": 28, "rank_piotroski": 70, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 85 }, "composites": { "value_composite": 95, "quality_composite": 78, "momentum_composite": 90, "growth_composite": 95, "yield_composite": 76, "svqf_composite": 100, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.1049, "os_score": 0, "value_percentile": 0.05, "quality_percentile": 0.22, "momentum_percentile": 0.1, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 91, "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": 632, "ticker_id": 5609, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:47.190402+00:00", "batch_id": "", "os_score_delta": null, "price_close": 85.9, "market_cap": 5458429600, "market_cap_usd": 5458429600, "enterprise_value": 6494608600, "shares_outstanding": 63544000, "fx_rate_to_usd": null, "pe_ratio": 764.27185662, "pb_ratio": 3.48049317, "ptbv_ratio": 53.6650143, "ps_ratio": 2.90795517, "pcf_ratio": 15.96470843, "pfcf_ratio": 9.387116, "ev_ebitda": 15.76372789, "ev_ebit": 81.68086075, "ev_sales": 3.45997513, "ev_fcf": 11.16908136, "earnings_yield": 0.00130843, "fcf_yield": 0.08953288, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2117414, "operating_margin": 0.04235968, "net_margin": 0.00380487, "ebitda_margin": 0.21948965, "fcf_margin": 0.30978153, "roe": 0.004554, "roa": 0.0021838, "roic": 0.01763637, "roc_greenblatt": null, "asset_turnover": 0.5739481, "cash_conversion": 81.41711005, "accruals_ratio": -0.10236026, "sbc_to_revenue": 1.53595022, "debt_to_equity": 1.08535719, "net_debt_to_ebitda": 2.51501589, "debt_to_assets": 0.35563374, "interest_coverage": 1.30008666, "current_ratio": 1.38351001, "quick_ratio": 1.28982491, "net_debt": 1036179000, "revenue_growth_1y": 0.14919458, "revenue_growth_3y_cagr": 0.1917964, "revenue_growth_5y_cagr": 0.18850389, "eps_growth_1y": -0.4438994, "eps_growth_3y_cagr": -0.47069939, "eps_growth_5y_cagr": -0.38723128, "fcf_growth_1y": 0.05293074, "book_value_growth_1y": -0.05195497, "piotroski_f_score": 4, "altman_z_score": 2.55889751, "earnings_stability_5y": 2.359318, "revenue_stability_5y": 0.355459, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0053839, "price_return_3m": -0.08646177, "price_return_6m": -0.09167812, "price_return_9m": -0.09282923, "price_return_12m": -0.26316692, "price_return_12m_ex1m": -0.26711271, "distance_from_52w_high": -0.27061221, "distance_from_52w_low": 0.14579165, "relative_strength": -0.42110797, "local_beta": -0.0009, "volatility_252d": 0.330342, "volatility_60d": 0.802205, "max_drawdown_12m": -0.36342023, "revenue_ttm": 1877068000, "gross_profit_ttm": 397453000, "ebit_ttm": 79512000, "ebitda_ttm": 411997000, "net_income_ttm": 7142000, "eps_diluted_ttm": 0.11239456, "operating_cash_flow_ttm": 341906000, "capital_expenditure_ttm": 239575000, "fcf_ttm": 581481000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61159000, "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_current_liabilities": 259988000, "net_ppe": null, "total_assets": 3270449000, "total_debt": 1163082000, "total_equity": 1568292000, "net_working_capital": 9132000, "book_value_per_share": 24.68041042, "retained_earnings": -130652999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 101713000, "tangible_book_per_share": 1.6006704, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 99, "rank_pb": 68, "rank_ptbv": 97, "rank_ps": 62, "rank_pcf": 68, "rank_ev_ebitda": 66, "rank_ev_ebit": 96, "rank_earnings_yield": 99, "rank_fcf_yield": 45, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 70, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 81, "rank_fcf_margin": 28, "rank_piotroski": 70, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 85, "value_composite": 95, "quality_composite": 78, "momentum_composite": 90, "growth_composite": 95, "yield_composite": 76, "svqf_composite": 100, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 91, "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": 85.9, "os": 0, "value": 0.05, "quality": 0.22, "momentum": 0.1, "confidence": 1, "coverage": 1, "pe_ratio": 764.2719, "earnings_yield": 0.0013, "shareholder_yield": 0, "roe": 0.0046, "momentum_12_1": -0.2671, "complete_fields": { "id": 632, "ticker_id": 5609, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:47.190402+00:00", "batch_id": "", "os_score_delta": null, "price_close": 85.9, "market_cap": 5458429600, "market_cap_usd": 5458429600, "enterprise_value": 6494608600, "shares_outstanding": 63544000, "fx_rate_to_usd": null, "pe_ratio": 764.27185662, "pb_ratio": 3.48049317, "ptbv_ratio": 53.6650143, "ps_ratio": 2.90795517, "pcf_ratio": 15.96470843, "pfcf_ratio": 9.387116, "ev_ebitda": 15.76372789, "ev_ebit": 81.68086075, "ev_sales": 3.45997513, "ev_fcf": 11.16908136, "earnings_yield": 0.00130843, "fcf_yield": 0.08953288, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2117414, "operating_margin": 0.04235968, "net_margin": 0.00380487, "ebitda_margin": 0.21948965, "fcf_margin": 0.30978153, "roe": 0.004554, "roa": 0.0021838, "roic": 0.01763637, "roc_greenblatt": null, "asset_turnover": 0.5739481, "cash_conversion": 81.41711005, "accruals_ratio": -0.10236026, "sbc_to_revenue": 1.53595022, "debt_to_equity": 1.08535719, "net_debt_to_ebitda": 2.51501589, "debt_to_assets": 0.35563374, "interest_coverage": 1.30008666, "current_ratio": 1.38351001, "quick_ratio": 1.28982491, "net_debt": 1036179000, "revenue_growth_1y": 0.14919458, "revenue_growth_3y_cagr": 0.1917964, "revenue_growth_5y_cagr": 0.18850389, "eps_growth_1y": -0.4438994, "eps_growth_3y_cagr": -0.47069939, "eps_growth_5y_cagr": -0.38723128, "fcf_growth_1y": 0.05293074, "book_value_growth_1y": -0.05195497, "piotroski_f_score": 4, "altman_z_score": 2.55889751, "earnings_stability_5y": 2.359318, "revenue_stability_5y": 0.355459, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0053839, "price_return_3m": -0.08646177, "price_return_6m": -0.09167812, "price_return_9m": -0.09282923, "price_return_12m": -0.26316692, "price_return_12m_ex1m": -0.26711271, "distance_from_52w_high": -0.27061221, "distance_from_52w_low": 0.14579165, "relative_strength": -0.42110797, "local_beta": -0.0009, "volatility_252d": 0.330342, "volatility_60d": 0.802205, "max_drawdown_12m": -0.36342023, "revenue_ttm": 1877068000, "gross_profit_ttm": 397453000, "ebit_ttm": 79512000, "ebitda_ttm": 411997000, "net_income_ttm": 7142000, "eps_diluted_ttm": 0.11239456, "operating_cash_flow_ttm": 341906000, "capital_expenditure_ttm": 239575000, "fcf_ttm": 581481000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61159000, "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_current_liabilities": 259988000, "net_ppe": null, "total_assets": 3270449000, "total_debt": 1163082000, "total_equity": 1568292000, "net_working_capital": 9132000, "book_value_per_share": 24.68041042, "retained_earnings": -130652999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 101713000, "tangible_book_per_share": 1.6006704, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 99, "rank_pb": 68, "rank_ptbv": 97, "rank_ps": 62, "rank_pcf": 68, "rank_ev_ebitda": 66, "rank_ev_ebit": 96, "rank_earnings_yield": 99, "rank_fcf_yield": 45, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 70, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 81, "rank_fcf_margin": 28, "rank_piotroski": 70, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 85, "value_composite": 95, "quality_composite": 78, "momentum_composite": 90, "growth_composite": 95, "yield_composite": 76, "svqf_composite": 100, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 90, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 52, "small_cap_core_rank": 91, "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "ebit": 72050000, "ebitda": 393603000, "pretax_income": 13052000, "tax_provision": 5181000, "net_income": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1166614000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63565000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 329776000, "capital_expenditure": 245071000, "free_cash_flow": 574847000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54132, "ticker_id": 5609, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72050000", "ebitda": "393603000", "netIncome": "7871000", "grossProfit": "313401000", "depreciation": "None", "totalRevenue": "1836841000", "costOfRevenue": "1523440000", "interestIncome": "9948000", "incomeBeforeTax": "13052000", "interestExpense": "58998000", "operatingIncome": "89182000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5181000", "reportedCurrency": "USD", "netInterestIncome": "-52596000", "nonInterestIncome": "None", "operatingExpenses": "224219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321553000", "sellingGeneralAndAdministrative": "224219000", "netIncomeFromContinuingOperations": "7871000" }, "balance": { "goodwill": "1120056000", "inventory": "24357000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3412105000", "longTermDebt": "1128927000", "shortTermDebt": "37687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "290855000", "reportedCurrency": "USD", "retainedEarnings": "-125114000", "totalLiabilities": "1843396000", "otherCurrentAssets": "43083000", "totalCurrentAssets": "369281000", "currentLongTermDebt": "25735000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "178068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3042824000", "currentAccountsPayable": "102468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239127000", "totalShareholderEquity": "1568709000", "capitalLeaseObligations": "84465000", "otherCurrentLiabilities": "108594000", "totalCurrentLiabilities": "293902000", "otherNonCurrentLiabilities": "35150000", "totalNonCurrentLiabilities": "1549494000", "cashAndShortTermInvestments": "123773000", "commonStockSharesOutstanding": "63565000", "intangibleAssetsExcludingGoodwill": "290855000", "cashAndCashEquivalentsAtCarryingValue": "123773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "329776000", "capitalExpenditures": "245071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27073000", "cashflowFromInvestment": "-469147000", "stockBasedCompensation": "14217000", "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": "321553000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1836841000, "cost_of_revenue": 1523440000, "gross_profit": 313401000, "research_and_development": null, "selling_general_admin": 224219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72050000, "depreciation_amortisation": 321553000, "ebitda": 393603000, "interest_expense": 58998000, "interest_income": null, "other_non_operating": null, "pretax_income": 13052000, "tax_provision": 5181000, "effective_tax_rate": null, "net_income": 7871000, "net_income_continuing_ops": 7871000, "net_income_to_common": 7871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123773000, "short_term_investments": null, "net_receivables": 178068000, "inventory": 24357000, "other_current_assets": null, "total_current_assets": 369281000, "net_ppe": null, "goodwill": 1120056000, "intangible_assets": 290855000, "goodwill_and_intangibles": 1410911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3042824000, "total_assets": 3412105000, "short_term_debt": 37687000, "accounts_payable": 102468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293902000, "long_term_debt": 1128927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1549494000, "total_liabilities": 1843396000, "total_debt": 1166614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125114000, "total_equity": 1568709000, "shares_outstanding": 63565000, "operating_cash_flow": 329776000, "stock_based_compensation": 14217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27073000, "free_cash_flow": 574847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72050000", "ebitda": "393603000", "netIncome": "7871000", "grossProfit": "313401000", "depreciation": "None", "totalRevenue": "1836841000", "costOfRevenue": "1523440000", "interestIncome": "9948000", "incomeBeforeTax": "13052000", "interestExpense": "58998000", "operatingIncome": "89182000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5181000", "reportedCurrency": "USD", "netInterestIncome": "-52596000", "nonInterestIncome": "None", "operatingExpenses": "224219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1523440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321553000", "sellingGeneralAndAdministrative": "224219000", "netIncomeFromContinuingOperations": "7871000" }, "balance": { "goodwill": "1120056000", "inventory": "24357000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3412105000", "longTermDebt": "1128927000", "shortTermDebt": "37687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "290855000", "reportedCurrency": "USD", "retainedEarnings": "-125114000", "totalLiabilities": "1843396000", "otherCurrentAssets": "43083000", "totalCurrentAssets": "369281000", "currentLongTermDebt": "25735000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "178068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3042824000", "currentAccountsPayable": "102468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239127000", "totalShareholderEquity": "1568709000", "capitalLeaseObligations": "84465000", "otherCurrentLiabilities": "108594000", "totalCurrentLiabilities": "293902000", "otherNonCurrentLiabilities": "35150000", "totalNonCurrentLiabilities": "1549494000", "cashAndShortTermInvestments": "123773000", "commonStockSharesOutstanding": "63565000", "intangibleAssetsExcludingGoodwill": "290855000", "cashAndCashEquivalentsAtCarryingValue": "123773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "329776000", "capitalExpenditures": "245071000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27073000", "cashflowFromInvestment": "-469147000", "stockBasedCompensation": "14217000", "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": "321553000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 1557283000, "cost_of_revenue": 1262243000, "gross_profit": 295040000, "ebit": 75017000, "ebitda": 321525000, "pretax_income": 21048000, "tax_provision": 7512000, "net_income": 13536000, "net_income_to_common": 13536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383303000, "total_current_assets": 613305000, "total_assets": 3326744000, "short_term_debt": 52910000, "long_term_debt": 1090632000, "total_debt": 1143542000, "total_liabilities": 1775905000, "total_equity": 1550839000, "shares_outstanding": 59576000, "goodwill_and_intangibles": 1315734000 }, "cash_flow": { "operating_cash_flow": 281355000, "capital_expenditure": 203227000, "free_cash_flow": 484582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54137, "ticker_id": 5609, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75017000", "ebitda": "321525000", "netIncome": "13536000", "grossProfit": "295040000", "depreciation": "None", "totalRevenue": "1557283000", "costOfRevenue": "1262243000", "interestIncome": "10428000", "incomeBeforeTax": "21048000", "interestExpense": "53969000", "operatingIncome": "104286000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7512000", "reportedCurrency": "USD", "netInterestIncome": "-51983000", "nonInterestIncome": "None", "operatingExpenses": "190754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1262243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246508000", "sellingGeneralAndAdministrative": "190754000", "netIncomeFromContinuingOperations": "13536000" }, "balance": { "goodwill": "1002266000", "inventory": "21539000", "commonStock": "634000", "currentDebt": "None", "investments": "None", "totalAssets": "3326744000", "longTermDebt": "1090632000", "shortTermDebt": "52910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313468000", "reportedCurrency": "USD", "retainedEarnings": "-132985000", "totalLiabilities": "1775905000", "otherCurrentAssets": "33260000", "totalCurrentAssets": "613305000", "currentLongTermDebt": "42619000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "175203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713439000", "currentAccountsPayable": "111087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207991000", "totalShareholderEquity": "1550839000", "capitalLeaseObligations": "74740000", "otherCurrentLiabilities": "92629999", "totalCurrentLiabilities": "307317000", "otherNonCurrentLiabilities": "28736000", "totalNonCurrentLiabilities": "1468588000", "cashAndShortTermInvestments": "383303000", "commonStockSharesOutstanding": "59576000", "intangibleAssetsExcludingGoodwill": "313468000", "cashAndCashEquivalentsAtCarryingValue": "383303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281355000", "capitalExpenditures": "203227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "551645000", "cashflowFromInvestment": "-670609000", "stockBasedCompensation": "12186000", "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": "246508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1557283000, "cost_of_revenue": 1262243000, "gross_profit": 295040000, "research_and_development": null, "selling_general_admin": 190754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75017000, "depreciation_amortisation": 246508000, "ebitda": 321525000, "interest_expense": 53969000, "interest_income": null, "other_non_operating": null, "pretax_income": 21048000, "tax_provision": 7512000, "effective_tax_rate": null, "net_income": 13536000, "net_income_continuing_ops": 13536000, "net_income_to_common": 13536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383303000, "short_term_investments": null, "net_receivables": 175203000, "inventory": 21539000, "other_current_assets": null, "total_current_assets": 613305000, "net_ppe": null, "goodwill": 1002266000, "intangible_assets": 313468000, "goodwill_and_intangibles": 1315734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2713439000, "total_assets": 3326744000, "short_term_debt": 52910000, "accounts_payable": 111087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307317000, "long_term_debt": 1090632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1468588000, "total_liabilities": 1775905000, "total_debt": 1143542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132985000, "total_equity": 1550839000, "shares_outstanding": 59576000, "operating_cash_flow": 281355000, "stock_based_compensation": 12186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -670609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 551645000, "free_cash_flow": 484582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75017000", "ebitda": "321525000", "netIncome": "13536000", "grossProfit": "295040000", "depreciation": "None", "totalRevenue": "1557283000", "costOfRevenue": "1262243000", "interestIncome": "10428000", "incomeBeforeTax": "21048000", "interestExpense": "53969000", "operatingIncome": "104286000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7512000", "reportedCurrency": "USD", "netInterestIncome": "-51983000", "nonInterestIncome": "None", "operatingExpenses": "190754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1262243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246508000", "sellingGeneralAndAdministrative": "190754000", "netIncomeFromContinuingOperations": "13536000" }, "balance": { "goodwill": "1002266000", "inventory": "21539000", "commonStock": "634000", "currentDebt": "None", "investments": "None", "totalAssets": "3326744000", "longTermDebt": "1090632000", "shortTermDebt": "52910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313468000", "reportedCurrency": "USD", "retainedEarnings": "-132985000", "totalLiabilities": "1775905000", "otherCurrentAssets": "33260000", "totalCurrentAssets": "613305000", "currentLongTermDebt": "42619000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "175203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713439000", "currentAccountsPayable": "111087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207991000", "totalShareholderEquity": "1550839000", "capitalLeaseObligations": "74740000", "otherCurrentLiabilities": "92629999", "totalCurrentLiabilities": "307317000", "otherNonCurrentLiabilities": "28736000", "totalNonCurrentLiabilities": "1468588000", "cashAndShortTermInvestments": "383303000", "commonStockSharesOutstanding": "59576000", "intangibleAssetsExcludingGoodwill": "313468000", "cashAndCashEquivalentsAtCarryingValue": "383303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13536000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281355000", "capitalExpenditures": "203227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "551645000", "cashflowFromInvestment": "-670609000", "stockBasedCompensation": "12186000", "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": "246508000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 1264542000, "cost_of_revenue": 1002743000, "gross_profit": 261798999, "ebit": 78262000, "ebitda": 274170000, "pretax_income": 37045000, "tax_provision": 11646000, "net_income": 25399000, "net_income_to_common": 25399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220912000, "total_current_assets": 426325000, "total_assets": 2535470000, "short_term_debt": 44820000, "long_term_debt": 1007662000, "total_debt": 1052482000, "total_liabilities": 1513679000, "total_equity": 1021791000, "shares_outstanding": 55274000, "goodwill_and_intangibles": 977099000 }, "cash_flow": { "operating_cash_flow": 233092000, "capital_expenditure": 154907000, "free_cash_flow": 387999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54142, "ticker_id": 5609, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78262000", "ebitda": "274170000", "netIncome": "25399000", "grossProfit": "261798999", "depreciation": "None", "totalRevenue": "1264542000", "costOfRevenue": "1002743000", "interestIncome": "8269000", "incomeBeforeTax": "37045000", "interestExpense": "41217000", "operatingIncome": "105952000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11646000", "reportedCurrency": "USD", "netInterestIncome": "-30083000", "nonInterestIncome": "None", "operatingExpenses": "155847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1002743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195908000", "sellingGeneralAndAdministrative": "155847000", "netIncomeFromContinuingOperations": "35631000" }, "balance": { "goodwill": "735670000", "inventory": "17859000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2535470000", "longTermDebt": "1007662000", "shortTermDebt": "44820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241429000", "reportedCurrency": "USD", "retainedEarnings": "-146521000", "totalLiabilities": "1513679000", "otherCurrentAssets": "27141000", "totalCurrentAssets": "426325000", "currentLongTermDebt": "35781000", "longTermInvestments": "10967000", "shortTermInvestments": "6616000", "currentNetReceivables": "160413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109145000", "currentAccountsPayable": "116794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118556000", "totalShareholderEquity": "1021791000", "capitalLeaseObligations": "75113000", "otherCurrentLiabilities": "-3003228000", "totalCurrentLiabilities": "278858000", "otherNonCurrentLiabilities": "37327000", "totalNonCurrentLiabilities": "1234821000", "cashAndShortTermInvestments": "220912000", "commonStockSharesOutstanding": "55274000", "intangibleAssetsExcludingGoodwill": "241429000", "cashAndCashEquivalentsAtCarryingValue": "220912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233092000", "capitalExpenditures": "154907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922304000", "cashflowFromInvestment": "-1005636000", "stockBasedCompensation": "9084000", "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": "195908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1264542000, "cost_of_revenue": 1002743000, "gross_profit": 261798999, "research_and_development": null, "selling_general_admin": 155847000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78262000, "depreciation_amortisation": 195908000, "ebitda": 274170000, "interest_expense": 41217000, "interest_income": null, "other_non_operating": null, "pretax_income": 37045000, "tax_provision": 11646000, "effective_tax_rate": null, "net_income": 25399000, "net_income_continuing_ops": 35631000, "net_income_to_common": 25399000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220912000, "short_term_investments": 6616000, "net_receivables": 160413000, "inventory": 17859000, "other_current_assets": null, "total_current_assets": 426325000, "net_ppe": null, "goodwill": 735670000, "intangible_assets": 241429000, "goodwill_and_intangibles": 977099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109145000, "total_assets": 2535470000, "short_term_debt": 44820000, "accounts_payable": 116794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278858000, "long_term_debt": 1007662000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1234821000, "total_liabilities": 1513679000, "total_debt": 1052482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146521000, "total_equity": 1021791000, "shares_outstanding": 55274000, "operating_cash_flow": 233092000, "stock_based_compensation": 9084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1005636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 922304000, "free_cash_flow": 387999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78262000", "ebitda": "274170000", "netIncome": "25399000", "grossProfit": "261798999", "depreciation": "None", "totalRevenue": "1264542000", "costOfRevenue": "1002743000", "interestIncome": "8269000", "incomeBeforeTax": "37045000", "interestExpense": "41217000", "operatingIncome": "105952000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11646000", "reportedCurrency": "USD", "netInterestIncome": "-30083000", "nonInterestIncome": "None", "operatingExpenses": "155847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1002743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195908000", "sellingGeneralAndAdministrative": "155847000", "netIncomeFromContinuingOperations": "35631000" }, "balance": { "goodwill": "735670000", "inventory": "17859000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2535470000", "longTermDebt": "1007662000", "shortTermDebt": "44820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241429000", "reportedCurrency": "USD", "retainedEarnings": "-146521000", "totalLiabilities": "1513679000", "otherCurrentAssets": "27141000", "totalCurrentAssets": "426325000", "currentLongTermDebt": "35781000", "longTermInvestments": "10967000", "shortTermInvestments": "6616000", "currentNetReceivables": "160413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109145000", "currentAccountsPayable": "116794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118556000", "totalShareholderEquity": "1021791000", "capitalLeaseObligations": "75113000", "otherCurrentLiabilities": "-3003228000", "totalCurrentLiabilities": "278858000", "otherNonCurrentLiabilities": "37327000", "totalNonCurrentLiabilities": "1234821000", "cashAndShortTermInvestments": "220912000", "commonStockSharesOutstanding": "55274000", "intangibleAssetsExcludingGoodwill": "241429000", "cashAndCashEquivalentsAtCarryingValue": "220912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25399000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "233092000", "capitalExpenditures": "154907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922304000", "cashflowFromInvestment": "-1005636000", "stockBasedCompensation": "9084000", "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": "195908000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 1085089000, "cost_of_revenue": 849468000, "gross_profit": 235621000, "ebit": 100131000, "ebitda": 248294000, "pretax_income": 74966000, "tax_provision": 21887000, "net_income": 53079000, "net_income_to_common": 53079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71152000, "total_current_assets": 207479000, "total_assets": 1449215000, "short_term_debt": 22968000, "long_term_debt": 585015000, "total_debt": 607983000, "total_liabilities": 951315000, "total_equity": 497900000, "shares_outstanding": 51767000, "goodwill_and_intangibles": 366241000 }, "cash_flow": { "operating_cash_flow": 217314000, "capital_expenditure": 130960000, "free_cash_flow": 348274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54147, "ticker_id": 5609, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100131000", "ebitda": "248294000", "netIncome": "53079000", "grossProfit": "235621000", "depreciation": "None", "totalRevenue": "1085089000", "costOfRevenue": "849468000", "interestIncome": "709000", "incomeBeforeTax": "74966000", "interestExpense": "25165000", "operatingIncome": "102202000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21887000", "reportedCurrency": "USD", "netInterestIncome": "-23013000", "nonInterestIncome": "None", "operatingExpenses": "133419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3294000", "costofGoodsAndServicesSold": "849468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148163000", "sellingGeneralAndAdministrative": "133419000", "netIncomeFromContinuingOperations": "53079000" }, "balance": { "goodwill": "274458000", "inventory": "13472000", "commonStock": "517000", "currentDebt": "None", "investments": "None", "totalAssets": "1449215000", "longTermDebt": "585015000", "shortTermDebt": "22968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "91783000", "reportedCurrency": "USD", "retainedEarnings": "-171920000", "totalLiabilities": "951315000", "otherCurrentAssets": "21969000", "totalCurrentAssets": "207479000", "currentLongTermDebt": "8968000", "longTermInvestments": "10967000", "shortTermInvestments": "4345000", "currentNetReceivables": "100886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241735999", "currentAccountsPayable": "74203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812613000", "shortLongTermDebtTotal": "665328000", "totalShareholderEquity": "497900000", "capitalLeaseObligations": "64345000", "otherCurrentLiabilities": "76687000", "totalCurrentLiabilities": "177600000", "otherNonCurrentLiabilities": "130918000", "totalNonCurrentLiabilities": "773715000", "cashAndShortTermInvestments": "71152000", "commonStockSharesOutstanding": "51767000", "intangibleAssetsExcludingGoodwill": "91783000", "cashAndCashEquivalentsAtCarryingValue": "71152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217314000", "capitalExpenditures": "130960000", "changeInReceivables": "-7101000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26949000", "cashflowFromInvestment": "-206920000", "stockBasedCompensation": "8155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1085089000, "cost_of_revenue": 849468000, "gross_profit": 235621000, "research_and_development": null, "selling_general_admin": 133419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100131000, "depreciation_amortisation": 148163000, "ebitda": 248294000, "interest_expense": 25165000, "interest_income": null, "other_non_operating": null, "pretax_income": 74966000, "tax_provision": 21887000, "effective_tax_rate": null, "net_income": 53079000, "net_income_continuing_ops": 53079000, "net_income_to_common": 53079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71152000, "short_term_investments": 4345000, "net_receivables": 100886000, "inventory": 13472000, "other_current_assets": null, "total_current_assets": 207479000, "net_ppe": null, "goodwill": 274458000, "intangible_assets": 91783000, "goodwill_and_intangibles": 366241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1241735999, "total_assets": 1449215000, "short_term_debt": 22968000, "accounts_payable": 74203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177600000, "long_term_debt": 585015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 773715000, "total_liabilities": 951315000, "total_debt": 607983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171920000, "total_equity": 497900000, "shares_outstanding": 51767000, "operating_cash_flow": 217314000, "stock_based_compensation": 8155000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26949000, "free_cash_flow": 348274000, "net_change_in_cash": 37343000 }, "raw_data": { "income": { "ebit": "100131000", "ebitda": "248294000", "netIncome": "53079000", "grossProfit": "235621000", "depreciation": "None", "totalRevenue": "1085089000", "costOfRevenue": "849468000", "interestIncome": "709000", "incomeBeforeTax": "74966000", "interestExpense": "25165000", "operatingIncome": "102202000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "21887000", "reportedCurrency": "USD", "netInterestIncome": "-23013000", "nonInterestIncome": "None", "operatingExpenses": "133419000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3294000", "costofGoodsAndServicesSold": "849468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148163000", "sellingGeneralAndAdministrative": "133419000", "netIncomeFromContinuingOperations": "53079000" }, "balance": { "goodwill": "274458000", "inventory": "13472000", "commonStock": "517000", "currentDebt": "None", "investments": "None", "totalAssets": "1449215000", "longTermDebt": "585015000", "shortTermDebt": "22968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "91783000", "reportedCurrency": "USD", "retainedEarnings": "-171920000", "totalLiabilities": "951315000", "otherCurrentAssets": "21969000", "totalCurrentAssets": "207479000", "currentLongTermDebt": "8968000", "longTermInvestments": "10967000", "shortTermInvestments": "4345000", "currentNetReceivables": "100886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241735999", "currentAccountsPayable": "74203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "812613000", "shortLongTermDebtTotal": "665328000", "totalShareholderEquity": "497900000", "capitalLeaseObligations": "64345000", "otherCurrentLiabilities": "76687000", "totalCurrentLiabilities": "177600000", "otherNonCurrentLiabilities": "130918000", "totalNonCurrentLiabilities": "773715000", "cashAndShortTermInvestments": "71152000", "commonStockSharesOutstanding": "51767000", "intangibleAssetsExcludingGoodwill": "91783000", "cashAndCashEquivalentsAtCarryingValue": "71152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217314000", "capitalExpenditures": "130960000", "changeInReceivables": "-7101000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26949000", "cashflowFromInvestment": "-206920000", "stockBasedCompensation": "8155000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37343000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148163000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 889211000, "cost_of_revenue": 685993000, "gross_profit": 203218000, "ebit": 84038000, "ebitda": 208779000, "pretax_income": 58046000, "tax_provision": 16946000, "net_income": 41100000, "net_income_to_common": 41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33809000, "total_current_assets": 146479000, "total_assets": 1283580000, "short_term_debt": 17208000, "long_term_debt": 542503000, "total_debt": 559711000, "total_liabilities": 861123000, "total_equity": 422457000, "shares_outstanding": 51515000, "goodwill_and_intangibles": 326583000 }, "cash_flow": { "operating_cash_flow": 182737000, "capital_expenditure": 123295000, "free_cash_flow": 306032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54152, "ticker_id": 5609, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84038000", "ebitda": "208779000", "netIncome": "41100000", "grossProfit": "203218000", "depreciation": "None", "totalRevenue": "889211000", "costOfRevenue": "685993000", "interestIncome": "302000", "incomeBeforeTax": "58046000", "interestExpense": "25992000", "operatingIncome": "84384000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16946000", "reportedCurrency": "USD", "netInterestIncome": "-20927000", "nonInterestIncome": "None", "operatingExpenses": "118834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1615000", "costofGoodsAndServicesSold": "685993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124741000", "sellingGeneralAndAdministrative": "119406000", "netIncomeFromContinuingOperations": "41100000" }, "balance": { "goodwill": "232860000", "inventory": "9729000", "commonStock": "514000", "currentDebt": "None", "investments": "None", "totalAssets": "1283580000", "longTermDebt": "542503000", "shortTermDebt": "17208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "93723000", "reportedCurrency": "USD", "retainedEarnings": "-224999000", "totalLiabilities": "861123000", "otherCurrentAssets": "15962000", "totalCurrentAssets": "146479000", "currentLongTermDebt": "9901000", "longTermInvestments": "11264000", "shortTermInvestments": "None", "currentNetReceivables": "86979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137101000", "currentAccountsPayable": "63086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738403000", "shortLongTermDebtTotal": "616086000", "totalShareholderEquity": "422457000", "capitalLeaseObligations": "63682000", "otherCurrentLiabilities": "68495000", "totalCurrentLiabilities": "152193000", "otherNonCurrentLiabilities": "109184000", "totalNonCurrentLiabilities": "708930000", "cashAndShortTermInvestments": "33809000", "commonStockSharesOutstanding": "51515000", "intangibleAssetsExcludingGoodwill": "93723000", "cashAndCashEquivalentsAtCarryingValue": "33809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182737000", "capitalExpenditures": "123295000", "changeInReceivables": "-7422000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10116000", "cashflowFromInvestment": "-293154000", "stockBasedCompensation": "11551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-120533000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 889211000, "cost_of_revenue": 685993000, "gross_profit": 203218000, "research_and_development": null, "selling_general_admin": 119406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84038000, "depreciation_amortisation": 124741000, "ebitda": 208779000, "interest_expense": 25992000, "interest_income": null, "other_non_operating": null, "pretax_income": 58046000, "tax_provision": 16946000, "effective_tax_rate": null, "net_income": 41100000, "net_income_continuing_ops": 41100000, "net_income_to_common": 41100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33809000, "short_term_investments": null, "net_receivables": 86979000, "inventory": 9729000, "other_current_assets": null, "total_current_assets": 146479000, "net_ppe": null, "goodwill": 232860000, "intangible_assets": 93723000, "goodwill_and_intangibles": 326583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1137101000, "total_assets": 1283580000, "short_term_debt": 17208000, "accounts_payable": 63086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152193000, "long_term_debt": 542503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 708930000, "total_liabilities": 861123000, "total_debt": 559711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -224999000, "total_equity": 422457000, "shares_outstanding": 51515000, "operating_cash_flow": 182737000, "stock_based_compensation": 11551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10116000, "free_cash_flow": 306032000, "net_change_in_cash": -120533000 }, "raw_data": { "income": { "ebit": "84038000", "ebitda": "208779000", "netIncome": "41100000", "grossProfit": "203218000", "depreciation": "None", "totalRevenue": "889211000", "costOfRevenue": "685993000", "interestIncome": "302000", "incomeBeforeTax": "58046000", "interestExpense": "25992000", "operatingIncome": "84384000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16946000", "reportedCurrency": "USD", "netInterestIncome": "-20927000", "nonInterestIncome": "None", "operatingExpenses": "118834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1615000", "costofGoodsAndServicesSold": "685993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124741000", "sellingGeneralAndAdministrative": "119406000", "netIncomeFromContinuingOperations": "41100000" }, "balance": { "goodwill": "232860000", "inventory": "9729000", "commonStock": "514000", "currentDebt": "None", "investments": "None", "totalAssets": "1283580000", "longTermDebt": "542503000", "shortTermDebt": "17208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "93723000", "reportedCurrency": "USD", "retainedEarnings": "-224999000", "totalLiabilities": "861123000", "otherCurrentAssets": "15962000", "totalCurrentAssets": "146479000", "currentLongTermDebt": "9901000", "longTermInvestments": "11264000", "shortTermInvestments": "None", "currentNetReceivables": "86979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1137101000", "currentAccountsPayable": "63086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "738403000", "shortLongTermDebtTotal": "616086000", "totalShareholderEquity": "422457000", "capitalLeaseObligations": "63682000", "otherCurrentLiabilities": "68495000", "totalCurrentLiabilities": "152193000", "otherNonCurrentLiabilities": "109184000", "totalNonCurrentLiabilities": "708930000", "cashAndShortTermInvestments": "33809000", "commonStockSharesOutstanding": "51515000", "intangibleAssetsExcludingGoodwill": "93723000", "cashAndCashEquivalentsAtCarryingValue": "33809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "182737000", "capitalExpenditures": "123295000", "changeInReceivables": "-7422000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10116000", "cashflowFromInvestment": "-293154000", "stockBasedCompensation": "11551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-120533000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124741000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 774584000, "cost_of_revenue": 606428000, "gross_profit": 168156000, "ebit": 56994000, "ebitda": 154866000, "pretax_income": 38302000, "tax_provision": -52804000, "net_income": 91106000, "net_income_to_common": 91106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154342000, "total_current_assets": 247254000, "total_assets": 1193898000, "short_term_debt": 26334000, "long_term_debt": 530411000, "total_debt": 556745000, "total_liabilities": 831756000, "total_equity": 362142000, "shares_outstanding": 49045000, "goodwill_and_intangibles": 253225000 }, "cash_flow": { "operating_cash_flow": 139922000, "capital_expenditure": 108108000, "free_cash_flow": 248030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54157, "ticker_id": 5609, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56994000", "ebitda": "154866000", "netIncome": "91106000", "grossProfit": "168156000", "depreciation": "None", "totalRevenue": "774584000", "costOfRevenue": "606428000", "interestIncome": "303000", "incomeBeforeTax": "38302000", "interestExpense": "18692000", "operatingIncome": "65745999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-52804000", "reportedCurrency": "USD", "netInterestIncome": "-22068000", "nonInterestIncome": "None", "operatingExpenses": "102410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1376000", "costofGoodsAndServicesSold": "606428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97872000", "sellingGeneralAndAdministrative": "102410000", "netIncomeFromContinuingOperations": "91106000" }, "balance": { "goodwill": "194901000", "inventory": "7868000", "commonStock": "511000", "currentDebt": "None", "investments": "None", "totalAssets": "1193898000", "longTermDebt": "530411000", "shortTermDebt": "26334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58324000", "reportedCurrency": "USD", "retainedEarnings": "-266099000", "totalLiabilities": "831756000", "otherCurrentAssets": "10617000", "totalCurrentAssets": "247254000", "currentLongTermDebt": "9240000", "longTermInvestments": "11264000", "shortTermInvestments": "11264000", "currentNetReceivables": "74427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946643999", "currentAccountsPayable": "49198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "605822000", "shortLongTermDebtTotal": "617724000", "totalShareholderEquity": "362142000", "capitalLeaseObligations": "69526000", "otherCurrentLiabilities": "52762000", "totalCurrentLiabilities": "131208000", "otherNonCurrentLiabilities": "108246000", "totalNonCurrentLiabilities": "700548000", "cashAndShortTermInvestments": "154342000", "commonStockSharesOutstanding": "49045000", "intangibleAssetsExcludingGoodwill": "58324000", "cashAndCashEquivalentsAtCarryingValue": "154342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1211000", "operatingCashflow": "139922000", "capitalExpenditures": "108108000", "changeInReceivables": "5815000", "changeInExchangeRate": "None", "cashflowFromFinancing": "150981000", "cashflowFromInvestment": "-140032000", "stockBasedCompensation": "8219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "144890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774584000, "cost_of_revenue": 606428000, "gross_profit": 168156000, "research_and_development": 0, "selling_general_admin": 102410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56994000, "depreciation_amortisation": 97872000, "ebitda": 154866000, "interest_expense": 18692000, "interest_income": null, "other_non_operating": null, "pretax_income": 38302000, "tax_provision": -52804000, "effective_tax_rate": null, "net_income": 91106000, "net_income_continuing_ops": 91106000, "net_income_to_common": 91106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154342000, "short_term_investments": 11264000, "net_receivables": 74427000, "inventory": 7868000, "other_current_assets": null, "total_current_assets": 247254000, "net_ppe": null, "goodwill": 194901000, "intangible_assets": 58324000, "goodwill_and_intangibles": 253225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 946643999, "total_assets": 1193898000, "short_term_debt": 26334000, "accounts_payable": 49198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131208000, "long_term_debt": 530411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700548000, "total_liabilities": 831756000, "total_debt": 556745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266099000, "total_equity": 362142000, "shares_outstanding": 49045000, "operating_cash_flow": 139922000, "stock_based_compensation": 8219000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 150981000, "free_cash_flow": 248030000, "net_change_in_cash": 150871000 }, "raw_data": { "income": { "ebit": "56994000", "ebitda": "154866000", "netIncome": "91106000", "grossProfit": "168156000", "depreciation": "None", "totalRevenue": "774584000", "costOfRevenue": "606428000", "interestIncome": "303000", "incomeBeforeTax": "38302000", "interestExpense": "18692000", "operatingIncome": "65745999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-52804000", "reportedCurrency": "USD", "netInterestIncome": "-22068000", "nonInterestIncome": "None", "operatingExpenses": "102410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1376000", "costofGoodsAndServicesSold": "606428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97872000", "sellingGeneralAndAdministrative": "102410000", "netIncomeFromContinuingOperations": "91106000" }, "balance": { "goodwill": "194901000", "inventory": "7868000", "commonStock": "511000", "currentDebt": "None", "investments": "None", "totalAssets": "1193898000", "longTermDebt": "530411000", "shortTermDebt": "26334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "58324000", "reportedCurrency": "USD", "retainedEarnings": "-266099000", "totalLiabilities": "831756000", "otherCurrentAssets": "10617000", "totalCurrentAssets": "247254000", "currentLongTermDebt": "9240000", "longTermInvestments": "11264000", "shortTermInvestments": "11264000", "currentNetReceivables": "74427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "946643999", "currentAccountsPayable": "49198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "605822000", "shortLongTermDebtTotal": "617724000", "totalShareholderEquity": "362142000", "capitalLeaseObligations": "69526000", "otherCurrentLiabilities": "52762000", "totalCurrentLiabilities": "131208000", "otherNonCurrentLiabilities": "108246000", "totalNonCurrentLiabilities": "700548000", "cashAndShortTermInvestments": "154342000", "commonStockSharesOutstanding": "49045000", "intangibleAssetsExcludingGoodwill": "58324000", "cashAndCashEquivalentsAtCarryingValue": "154342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1211000", "operatingCashflow": "139922000", "capitalExpenditures": "108108000", "changeInReceivables": "5815000", "changeInExchangeRate": "None", "cashflowFromFinancing": "150981000", "cashflowFromInvestment": "-140032000", "stockBasedCompensation": "8219000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "144890000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97872000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 743290000, "cost_of_revenue": 588446000, "gross_profit": 154844000, "ebit": 54328000, "ebitda": 150653000, "pretax_income": 29779000, "tax_provision": -1874000, "net_income": 31653000, "net_income_to_common": 31653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3471000, "total_current_assets": 102813000, "total_assets": 932182000, "short_term_debt": 13657000, "long_term_debt": 509021000, "total_debt": 522678000, "total_liabilities": 809429000, "total_equity": 122753000, "shares_outstanding": 47966000, "goodwill_and_intangibles": 244540000 }, "cash_flow": { "operating_cash_flow": 116829000, "capital_expenditure": 103165000, "free_cash_flow": 219994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54162, "ticker_id": 5609, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54328000", "ebitda": "150653000", "netIncome": "31653000", "grossProfit": "154844000", "depreciation": "None", "totalRevenue": "743290000", "costOfRevenue": "588446000", "interestIncome": "367000", "incomeBeforeTax": "29779000", "interestExpense": "24549000", "operatingIncome": "58471000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1874000", "reportedCurrency": "USD", "netInterestIncome": "-24735000", "nonInterestIncome": "None", "operatingExpenses": "96373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1806000", "costofGoodsAndServicesSold": "588446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96325000", "sellingGeneralAndAdministrative": "92782000", "netIncomeFromContinuingOperations": "31653000" }, "balance": { "goodwill": "185819000", "inventory": "7679000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "932182000", "longTermDebt": "509021000", "shortTermDebt": "13657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "58721000", "reportedCurrency": "USD", "retainedEarnings": "-357016000", "totalLiabilities": "809429000", "otherCurrentAssets": "10207000", "totalCurrentAssets": "102813000", "currentLongTermDebt": "4301000", "longTermInvestments": "11264000", "shortTermInvestments": "None", "currentNetReceivables": "81456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "829369000", "currentAccountsPayable": "64396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "551850000", "shortLongTermDebtTotal": "593387000", "totalShareholderEquity": "122753000", "capitalLeaseObligations": "80065000", "otherCurrentLiabilities": "48986000", "totalCurrentLiabilities": "130589000", "otherNonCurrentLiabilities": "96467000", "totalNonCurrentLiabilities": "678839999", "cashAndShortTermInvestments": "3471000", "commonStockSharesOutstanding": "47966000", "intangibleAssetsExcludingGoodwill": "58721000", "cashAndCashEquivalentsAtCarryingValue": "3471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-24600000", "operatingCashflow": "116829000", "capitalExpenditures": "103165000", "changeInReceivables": "-5464000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60097000", "cashflowFromInvestment": "-177462000", "stockBasedCompensation": "7223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "103801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 743290000, "cost_of_revenue": 588446000, "gross_profit": 154844000, "research_and_development": 0, "selling_general_admin": 92782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54328000, "depreciation_amortisation": 96325000, "ebitda": 150653000, "interest_expense": 24549000, "interest_income": null, "other_non_operating": null, "pretax_income": 29779000, "tax_provision": -1874000, "effective_tax_rate": null, "net_income": 31653000, "net_income_continuing_ops": 31653000, "net_income_to_common": 31653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3471000, "short_term_investments": null, "net_receivables": 81456000, "inventory": 7679000, "other_current_assets": null, "total_current_assets": 102813000, "net_ppe": null, "goodwill": 185819000, "intangible_assets": 58721000, "goodwill_and_intangibles": 244540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 829369000, "total_assets": 932182000, "short_term_debt": 13657000, "accounts_payable": 64396000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130589000, "long_term_debt": 509021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 678839999, "total_liabilities": 809429000, "total_debt": 522678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357016000, "total_equity": 122753000, "shares_outstanding": 47966000, "operating_cash_flow": 116829000, "stock_based_compensation": 7223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -177462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60097000, "free_cash_flow": 219994000, "net_change_in_cash": -536000 }, "raw_data": { "income": { "ebit": "54328000", "ebitda": "150653000", "netIncome": "31653000", "grossProfit": "154844000", "depreciation": "None", "totalRevenue": "743290000", "costOfRevenue": "588446000", "interestIncome": "367000", "incomeBeforeTax": "29779000", "interestExpense": "24549000", "operatingIncome": "58471000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1874000", "reportedCurrency": "USD", "netInterestIncome": "-24735000", "nonInterestIncome": "None", "operatingExpenses": "96373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1806000", "costofGoodsAndServicesSold": "588446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96325000", "sellingGeneralAndAdministrative": "92782000", "netIncomeFromContinuingOperations": "31653000" }, "balance": { "goodwill": "185819000", "inventory": "7679000", "commonStock": "478000", "currentDebt": "None", "investments": "None", "totalAssets": "932182000", "longTermDebt": "509021000", "shortTermDebt": "13657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "58721000", "reportedCurrency": "USD", "retainedEarnings": "-357016000", "totalLiabilities": "809429000", "otherCurrentAssets": "10207000", "totalCurrentAssets": "102813000", "currentLongTermDebt": "4301000", "longTermInvestments": "11264000", "shortTermInvestments": "None", "currentNetReceivables": "81456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "829369000", "currentAccountsPayable": "64396000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "551850000", "shortLongTermDebtTotal": "593387000", "totalShareholderEquity": "122753000", "capitalLeaseObligations": "80065000", "otherCurrentLiabilities": "48986000", "totalCurrentLiabilities": "130589000", "otherNonCurrentLiabilities": "96467000", "totalNonCurrentLiabilities": "678839999", "cashAndShortTermInvestments": "3471000", "commonStockSharesOutstanding": "47966000", "intangibleAssetsExcludingGoodwill": "58721000", "cashAndCashEquivalentsAtCarryingValue": "3471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31653000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-24600000", "operatingCashflow": "116829000", "capitalExpenditures": "103165000", "changeInReceivables": "-5464000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60097000", "cashflowFromInvestment": "-177462000", "stockBasedCompensation": "7223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "103801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96325000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 660660000, "cost_of_revenue": 523799000, "gross_profit": 136861000, "ebit": 32693000, "ebitda": 118633000, "pretax_income": 6036000, "tax_provision": -384000, "net_income": 6420000, "net_income_to_common": 6420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4007000, "total_current_assets": 97093000, "total_assets": 732410000, "short_term_debt": 2298000, "long_term_debt": 542001000, "total_debt": 544299000, "total_liabilities": 748242000, "total_equity": -15832000, "shares_outstanding": 44168000, "goodwill_and_intangibles": 197501000 }, "cash_flow": { "operating_cash_flow": 120834000, "capital_expenditure": 80647000, "free_cash_flow": 201481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54167, "ticker_id": 5609, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32693000", "ebitda": "118633000", "netIncome": "6420000", "grossProfit": "136861000", "depreciation": "None", "totalRevenue": "660660000", "costOfRevenue": "523799000", "interestIncome": "273000", "incomeBeforeTax": "6036000", "interestExpense": "26657000", "operatingIncome": "52070000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-384000", "reportedCurrency": "USD", "netInterestIncome": "-26021000", "nonInterestIncome": "None", "operatingExpenses": "84791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "311000", "otherNonOperatingIncome": "-7403000", "costofGoodsAndServicesSold": "523799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85940000", "sellingGeneralAndAdministrative": "84791000", "netIncomeFromContinuingOperations": "6420000" }, "balance": { "goodwill": "162734000", "inventory": "6542000", "commonStock": "429000", "currentDebt": "None", "investments": "None", "totalAssets": "732410000", "longTermDebt": "542001000", "shortTermDebt": "2298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34767000", "reportedCurrency": "USD", "retainedEarnings": "-388669000", "totalLiabilities": "748242000", "otherCurrentAssets": "9353000", "totalCurrentAssets": "97093000", "currentLongTermDebt": "2298000", "longTermInvestments": "11264000", "shortTermInvestments": "338000", "currentNetReceivables": "77191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "635317000", "currentAccountsPayable": "57289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "404577000", "shortLongTermDebtTotal": "544299000", "totalShareholderEquity": "-15832000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51910000", "totalCurrentLiabilities": "111497000", "otherNonCurrentLiabilities": "92225000", "totalNonCurrentLiabilities": "636745000", "cashAndShortTermInvestments": "4007000", "commonStockSharesOutstanding": "44168000", "intangibleAssetsExcludingGoodwill": "34767000", "cashAndCashEquivalentsAtCarryingValue": "4007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120834000", "capitalExpenditures": "80647000", "changeInReceivables": "-5833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45375000", "cashflowFromInvestment": "-164197000", "stockBasedCompensation": "8445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2012000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660660000, "cost_of_revenue": 523799000, "gross_profit": 136861000, "research_and_development": 311000, "selling_general_admin": 84791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32693000, "depreciation_amortisation": 85940000, "ebitda": 118633000, "interest_expense": 26657000, "interest_income": null, "other_non_operating": null, "pretax_income": 6036000, "tax_provision": -384000, "effective_tax_rate": null, "net_income": 6420000, "net_income_continuing_ops": 6420000, "net_income_to_common": 6420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4007000, "short_term_investments": 338000, "net_receivables": 77191000, "inventory": 6542000, "other_current_assets": null, "total_current_assets": 97093000, "net_ppe": null, "goodwill": 162734000, "intangible_assets": 34767000, "goodwill_and_intangibles": 197501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 635317000, "total_assets": 732410000, "short_term_debt": 2298000, "accounts_payable": 57289000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111497000, "long_term_debt": 542001000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 636745000, "total_liabilities": 748242000, "total_debt": 544299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -388669000, "total_equity": -15832000, "shares_outstanding": 44168000, "operating_cash_flow": 120834000, "stock_based_compensation": 8445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45375000, "free_cash_flow": 201481000, "net_change_in_cash": 2012000 }, "raw_data": { "income": { "ebit": "32693000", "ebitda": "118633000", "netIncome": "6420000", "grossProfit": "136861000", "depreciation": "None", "totalRevenue": "660660000", "costOfRevenue": "523799000", "interestIncome": "273000", "incomeBeforeTax": "6036000", "interestExpense": "26657000", "operatingIncome": "52070000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-384000", "reportedCurrency": "USD", "netInterestIncome": "-26021000", "nonInterestIncome": "None", "operatingExpenses": "84791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "311000", "otherNonOperatingIncome": "-7403000", "costofGoodsAndServicesSold": "523799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85940000", "sellingGeneralAndAdministrative": "84791000", "netIncomeFromContinuingOperations": "6420000" }, "balance": { "goodwill": "162734000", "inventory": "6542000", "commonStock": "429000", "currentDebt": "None", "investments": "None", "totalAssets": "732410000", "longTermDebt": "542001000", "shortTermDebt": "2298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34767000", "reportedCurrency": "USD", "retainedEarnings": "-388669000", "totalLiabilities": "748242000", "otherCurrentAssets": "9353000", "totalCurrentAssets": "97093000", "currentLongTermDebt": "2298000", "longTermInvestments": "11264000", "shortTermInvestments": "338000", "currentNetReceivables": "77191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "635317000", "currentAccountsPayable": "57289000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "404577000", "shortLongTermDebtTotal": "544299000", "totalShareholderEquity": "-15832000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51910000", "totalCurrentLiabilities": "111497000", "otherNonCurrentLiabilities": "92225000", "totalNonCurrentLiabilities": "636745000", "cashAndShortTermInvestments": "4007000", "commonStockSharesOutstanding": "44168000", "intangibleAssetsExcludingGoodwill": "34767000", "cashAndCashEquivalentsAtCarryingValue": "4007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120834000", "capitalExpenditures": "80647000", "changeInReceivables": "-5833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45375000", "cashflowFromInvestment": "-164197000", "stockBasedCompensation": "8445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2012000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85940000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "ebit": 12291000, "ebitda": 94272000, "pretax_income": -8824000, "tax_provision": -3285000, "net_income": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126903000, "total_current_assets": 359696000, "total_assets": 3270449000, "short_term_debt": 36327000, "long_term_debt": 1126755000, "total_debt": 1163082000, "total_liabilities": 1702157000, "total_equity": 1568292000, "shares_outstanding": 63544000, "goodwill_and_intangibles": 1466579000 }, "cash_flow": { "operating_cash_flow": 62253000, "capital_expenditure": 49979000, "free_cash_flow": 112232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54130, "ticker_id": 5609, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12291000", "ebitda": "94272000", "netIncome": "-5539000", "grossProfit": "70419000", "depreciation": "None", "totalRevenue": "457328000", "costOfRevenue": "386909000", "interestIncome": "1333000", "incomeBeforeTax": "-8824000", "interestExpense": "15125000", "operatingIncome": "12291000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3285000", "reportedCurrency": "USD", "netInterestIncome": "-13993000", "nonInterestIncome": "None", "operatingExpenses": "58128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81981000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "-5539000" }, "balance": { "goodwill": "1194100000", "inventory": "None", "commonStock": "636000", "currentDebt": "None", "investments": "None", "totalAssets": "3270449000", "longTermDebt": "1126755000", "shortTermDebt": "36327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "272479000", "reportedCurrency": "USD", "retainedEarnings": "-130652999", "totalLiabilities": "1702157000", "otherCurrentAssets": "57396000", "totalCurrentAssets": "359696000", "currentLongTermDebt": "24588000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "175397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2910753000", "currentAccountsPayable": "89972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1236783000", "totalShareholderEquity": "1568292000", "capitalLeaseObligations": "85440000", "otherCurrentLiabilities": "133689000", "totalCurrentLiabilities": "259988000", "otherNonCurrentLiabilities": "33610000", "totalNonCurrentLiabilities": "1442169000", "cashAndShortTermInvestments": "126903000", "commonStockSharesOutstanding": "63544000", "intangibleAssetsExcludingGoodwill": "272479000", "cashAndCashEquivalentsAtCarryingValue": "126903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62253000", "capitalExpenditures": "49979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8030000", "cashflowFromInvestment": "-144179000", "stockBasedCompensation": "2866000", "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": "77982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457328000, "cost_of_revenue": 386909000, "gross_profit": 70419000, "research_and_development": null, "selling_general_admin": 57000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12291000, "depreciation_amortisation": 81981000, "ebitda": 94272000, "interest_expense": 15125000, "interest_income": null, "other_non_operating": null, "pretax_income": -8824000, "tax_provision": -3285000, "effective_tax_rate": null, "net_income": -5539000, "net_income_continuing_ops": -5539000, "net_income_to_common": -5539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126903000, "short_term_investments": null, "net_receivables": 175397000, "inventory": null, "other_current_assets": null, "total_current_assets": 359696000, "net_ppe": null, "goodwill": 1194100000, "intangible_assets": 272479000, "goodwill_and_intangibles": 1466579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2910753000, "total_assets": 3270449000, "short_term_debt": 36327000, "accounts_payable": 89972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259988000, "long_term_debt": 1126755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1442169000, "total_liabilities": 1702157000, "total_debt": 1163082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130652999, "total_equity": 1568292000, "shares_outstanding": 63544000, "operating_cash_flow": 62253000, "stock_based_compensation": 2866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144179000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8030000, "free_cash_flow": 112232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12291000", "ebitda": "94272000", "netIncome": "-5539000", "grossProfit": "70419000", "depreciation": "None", "totalRevenue": "457328000", "costOfRevenue": "386909000", "interestIncome": "1333000", "incomeBeforeTax": "-8824000", "interestExpense": "15125000", "operatingIncome": "12291000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3285000", "reportedCurrency": "USD", "netInterestIncome": "-13993000", "nonInterestIncome": "None", "operatingExpenses": "58128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81981000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "-5539000" }, "balance": { "goodwill": "1194100000", "inventory": "None", "commonStock": "636000", "currentDebt": "None", "investments": "None", "totalAssets": "3270449000", "longTermDebt": "1126755000", "shortTermDebt": "36327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "272479000", "reportedCurrency": "USD", "retainedEarnings": "-130652999", "totalLiabilities": "1702157000", "otherCurrentAssets": "57396000", "totalCurrentAssets": "359696000", "currentLongTermDebt": "24588000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "175397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2910753000", "currentAccountsPayable": "89972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1236783000", "totalShareholderEquity": "1568292000", "capitalLeaseObligations": "85440000", "otherCurrentLiabilities": "133689000", "totalCurrentLiabilities": "259988000", "otherNonCurrentLiabilities": "33610000", "totalNonCurrentLiabilities": "1442169000", "cashAndShortTermInvestments": "126903000", "commonStockSharesOutstanding": "63544000", "intangibleAssetsExcludingGoodwill": "272479000", "cashAndCashEquivalentsAtCarryingValue": "126903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62253000", "capitalExpenditures": "49979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8030000", "cashflowFromInvestment": "-144179000", "stockBasedCompensation": "2866000", "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": "77982000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "ebit": 13819000, "ebitda": 104773000, "pretax_income": -1590000, "tax_provision": 921000, "net_income": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123773000, "total_current_assets": 369281000, "total_assets": 3412105000, "short_term_debt": 37687000, "long_term_debt": 1128927000, "total_debt": 1166614000, "total_liabilities": 1843396000, "total_equity": 1568709000, "shares_outstanding": 63494000, "goodwill_and_intangibles": 1410911000 }, "cash_flow": { "operating_cash_flow": 96563000, "capital_expenditure": 57268000, "free_cash_flow": 153831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54131, "ticker_id": 5609, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13819000", "ebitda": "104773000", "netIncome": "-2511000", "grossProfit": "76725000", "depreciation": "None", "totalRevenue": "469055000", "costOfRevenue": "392330000", "interestIncome": "1871000", "incomeBeforeTax": "-1590000", "interestExpense": "15409000", "operatingIncome": "20788000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "921000", "reportedCurrency": "USD", "netInterestIncome": "-14083000", "nonInterestIncome": "None", "operatingExpenses": "55937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90954000", "sellingGeneralAndAdministrative": "56319000", "netIncomeFromContinuingOperations": "-2511000" }, "balance": { "goodwill": "1120056000", "inventory": "24357000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3412105000", "longTermDebt": "1128927000", "shortTermDebt": "37687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "290855000", "reportedCurrency": "USD", "retainedEarnings": "-125114000", "totalLiabilities": "1843396000", "otherCurrentAssets": "43083000", "totalCurrentAssets": "369281000", "currentLongTermDebt": "25735000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "178068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3042824000", "currentAccountsPayable": "102468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239127000", "totalShareholderEquity": "1568709000", "capitalLeaseObligations": "84465000", "otherCurrentLiabilities": "108594000", "totalCurrentLiabilities": "293902000", "otherNonCurrentLiabilities": "35150000", "totalNonCurrentLiabilities": "1549494000", "cashAndShortTermInvestments": "123773000", "commonStockSharesOutstanding": "63494000", "intangibleAssetsExcludingGoodwill": "290855000", "cashAndCashEquivalentsAtCarryingValue": "123773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96563000", "capitalExpenditures": "57268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7933000", "cashflowFromInvestment": "-64424000", "stockBasedCompensation": "2570000", "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": "83122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469055000, "cost_of_revenue": 392330000, "gross_profit": 76725000, "research_and_development": null, "selling_general_admin": 56319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13819000, "depreciation_amortisation": 90954000, "ebitda": 104773000, "interest_expense": 15409000, "interest_income": null, "other_non_operating": null, "pretax_income": -1590000, "tax_provision": 921000, "effective_tax_rate": null, "net_income": -2511000, "net_income_continuing_ops": -2511000, "net_income_to_common": -2511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123773000, "short_term_investments": null, "net_receivables": 178068000, "inventory": 24357000, "other_current_assets": null, "total_current_assets": 369281000, "net_ppe": null, "goodwill": 1120056000, "intangible_assets": 290855000, "goodwill_and_intangibles": 1410911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3042824000, "total_assets": 3412105000, "short_term_debt": 37687000, "accounts_payable": 102468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293902000, "long_term_debt": 1128927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1549494000, "total_liabilities": 1843396000, "total_debt": 1166614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125114000, "total_equity": 1568709000, "shares_outstanding": 63494000, "operating_cash_flow": 96563000, "stock_based_compensation": 2570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7933000, "free_cash_flow": 153831000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13819000", "ebitda": "104773000", "netIncome": "-2511000", "grossProfit": "76725000", "depreciation": "None", "totalRevenue": "469055000", "costOfRevenue": "392330000", "interestIncome": "1871000", "incomeBeforeTax": "-1590000", "interestExpense": "15409000", "operatingIncome": "20788000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "921000", "reportedCurrency": "USD", "netInterestIncome": "-14083000", "nonInterestIncome": "None", "operatingExpenses": "55937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90954000", "sellingGeneralAndAdministrative": "56319000", "netIncomeFromContinuingOperations": "-2511000" }, "balance": { "goodwill": "1120056000", "inventory": "24357000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3412105000", "longTermDebt": "1128927000", "shortTermDebt": "37687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "290855000", "reportedCurrency": "USD", "retainedEarnings": "-125114000", "totalLiabilities": "1843396000", "otherCurrentAssets": "43083000", "totalCurrentAssets": "369281000", "currentLongTermDebt": "25735000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "178068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3042824000", "currentAccountsPayable": "102468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239127000", "totalShareholderEquity": "1568709000", "capitalLeaseObligations": "84465000", "otherCurrentLiabilities": "108594000", "totalCurrentLiabilities": "293902000", "otherNonCurrentLiabilities": "35150000", "totalNonCurrentLiabilities": "1549494000", "cashAndShortTermInvestments": "123773000", "commonStockSharesOutstanding": "63494000", "intangibleAssetsExcludingGoodwill": "290855000", "cashAndCashEquivalentsAtCarryingValue": "123773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96563000", "capitalExpenditures": "57268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7933000", "cashflowFromInvestment": "-64424000", "stockBasedCompensation": "2570000", "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": "83122000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 485351000, "cost_of_revenue": 315300000, "gross_profit": 170051000, "ebit": 31835000, "ebitda": 110664000, "pretax_income": 15890000, "tax_provision": 5906000, "net_income": 9984000, "net_income_to_common": 9984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192653000, "total_current_assets": 448005000, "total_assets": 3285292000, "short_term_debt": 35975000, "long_term_debt": 1122523000, "total_debt": 1158498000, "total_liabilities": 1717928000, "total_equity": 1567364000, "shares_outstanding": 63591000, "goodwill_and_intangibles": 1424807000 }, "cash_flow": { "operating_cash_flow": 93565000, "capital_expenditure": 65925000, "free_cash_flow": 159490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54133, "ticker_id": 5609, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31835000", "ebitda": "110664000", "netIncome": "9984000", "grossProfit": "170051000", "depreciation": "None", "totalRevenue": "485351000", "costOfRevenue": "315300000", "interestIncome": "2030000", "incomeBeforeTax": "15890000", "interestExpense": "15945000", "operatingIncome": "33951000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5906000", "reportedCurrency": "USD", "netInterestIncome": "-13915000", "nonInterestIncome": "None", "operatingExpenses": "136100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78829000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "9984000" }, "balance": { "goodwill": "1115862000", "inventory": "24142000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3285292000", "longTermDebt": "1122523000", "shortTermDebt": "35975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "308945000", "reportedCurrency": "USD", "retainedEarnings": "-122603000", "totalLiabilities": "1717928000", "otherCurrentAssets": "32431000", "totalCurrentAssets": "448005000", "currentLongTermDebt": "24283000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "198779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2837287000", "currentAccountsPayable": "112956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1233253000", "totalShareholderEquity": "1567364000", "capitalLeaseObligations": "86447000", "otherCurrentLiabilities": "99084000", "totalCurrentLiabilities": "296505000", "otherNonCurrentLiabilities": "34457000", "totalNonCurrentLiabilities": "1421423000", "cashAndShortTermInvestments": "192653000", "commonStockSharesOutstanding": "63591000", "intangibleAssetsExcludingGoodwill": "308945000", "cashAndCashEquivalentsAtCarryingValue": "192653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9984000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93565000", "capitalExpenditures": "65925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10354000", "cashflowFromInvestment": "-108330000", "stockBasedCompensation": "11647000", "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": "71403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 485351000, "cost_of_revenue": 315300000, "gross_profit": 170051000, "research_and_development": null, "selling_general_admin": 57200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31835000, "depreciation_amortisation": 78829000, "ebitda": 110664000, "interest_expense": 15945000, "interest_income": null, "other_non_operating": null, "pretax_income": 15890000, "tax_provision": 5906000, "effective_tax_rate": null, "net_income": 9984000, "net_income_continuing_ops": 9984000, "net_income_to_common": 9984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192653000, "short_term_investments": null, "net_receivables": 198779000, "inventory": 24142000, "other_current_assets": null, "total_current_assets": 448005000, "net_ppe": null, "goodwill": 1115862000, "intangible_assets": 308945000, "goodwill_and_intangibles": 1424807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2837287000, "total_assets": 3285292000, "short_term_debt": 35975000, "accounts_payable": 112956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296505000, "long_term_debt": 1122523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1421423000, "total_liabilities": 1717928000, "total_debt": 1158498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122603000, "total_equity": 1567364000, "shares_outstanding": 63591000, "operating_cash_flow": 93565000, "stock_based_compensation": 11647000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10354000, "free_cash_flow": 159490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31835000", "ebitda": "110664000", "netIncome": "9984000", "grossProfit": "170051000", "depreciation": "None", "totalRevenue": "485351000", "costOfRevenue": "315300000", "interestIncome": "2030000", "incomeBeforeTax": "15890000", "interestExpense": "15945000", "operatingIncome": "33951000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5906000", "reportedCurrency": "USD", "netInterestIncome": "-13915000", "nonInterestIncome": "None", "operatingExpenses": "136100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78829000", "sellingGeneralAndAdministrative": "57200000", "netIncomeFromContinuingOperations": "9984000" }, "balance": { "goodwill": "1115862000", "inventory": "24142000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3285292000", "longTermDebt": "1122523000", "shortTermDebt": "35975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "308945000", "reportedCurrency": "USD", "retainedEarnings": "-122603000", "totalLiabilities": "1717928000", "otherCurrentAssets": "32431000", "totalCurrentAssets": "448005000", "currentLongTermDebt": "24283000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "198779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2837287000", "currentAccountsPayable": "112956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1233253000", "totalShareholderEquity": "1567364000", "capitalLeaseObligations": "86447000", "otherCurrentLiabilities": "99084000", "totalCurrentLiabilities": "296505000", "otherNonCurrentLiabilities": "34457000", "totalNonCurrentLiabilities": "1421423000", "cashAndShortTermInvestments": "192653000", "commonStockSharesOutstanding": "63591000", "intangibleAssetsExcludingGoodwill": "308945000", "cashAndCashEquivalentsAtCarryingValue": "192653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9984000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93565000", "capitalExpenditures": "65925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10354000", "cashflowFromInvestment": "-108330000", "stockBasedCompensation": "11647000", "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": "71403000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 465334000, "cost_of_revenue": 385076000, "gross_profit": 80258000, "ebit": 21567000, "ebitda": 102288000, "pretax_income": 6887000, "tax_provision": 1679000, "net_income": 5208000, "net_income_to_common": 5208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217772000, "total_current_assets": 464525000, "total_assets": 3256911000, "short_term_debt": 34287000, "long_term_debt": 1120963000, "total_debt": 1155250000, "total_liabilities": 1702730000, "total_equity": 1554181000, "shares_outstanding": 63461000, "goodwill_and_intangibles": 1404134000 }, "cash_flow": { "operating_cash_flow": 89525000, "capital_expenditure": 66403000, "free_cash_flow": 155928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54134, "ticker_id": 5609, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21567000", "ebitda": "102288000", "netIncome": "5208000", "grossProfit": "80258000", "depreciation": "None", "totalRevenue": "465334000", "costOfRevenue": "385076000", "interestIncome": "2665000", "incomeBeforeTax": "6887000", "interestExpense": "14680000", "operatingIncome": "25735000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1679000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "54523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80721000", "sellingGeneralAndAdministrative": "54523000", "netIncomeFromContinuingOperations": "5208000" }, "balance": { "goodwill": "1088709000", "inventory": "23284000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3256911000", "longTermDebt": "1120963000", "shortTermDebt": "34287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "315425000", "reportedCurrency": "USD", "retainedEarnings": "-132586999", "totalLiabilities": "1702730000", "otherCurrentAssets": "33639000", "totalCurrentAssets": "464525000", "currentLongTermDebt": "22511000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "189830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792386000", "currentAccountsPayable": "116826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1234408000", "totalShareholderEquity": "1554181000", "capitalLeaseObligations": "90934000", "otherCurrentLiabilities": "78127000", "totalCurrentLiabilities": "273416000", "otherNonCurrentLiabilities": "34296000", "totalNonCurrentLiabilities": "1429314000", "cashAndShortTermInvestments": "217772000", "commonStockSharesOutstanding": "63461000", "intangibleAssetsExcludingGoodwill": "315425000", "cashAndCashEquivalentsAtCarryingValue": "217772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5208000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89525000", "capitalExpenditures": "66403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4078000", "cashflowFromInvestment": "-137574000", "stockBasedCompensation": "2866000000", "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": "80721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 465334000, "cost_of_revenue": 385076000, "gross_profit": 80258000, "research_and_development": null, "selling_general_admin": 54523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21567000, "depreciation_amortisation": 80721000, "ebitda": 102288000, "interest_expense": 14680000, "interest_income": null, "other_non_operating": null, "pretax_income": 6887000, "tax_provision": 1679000, "effective_tax_rate": null, "net_income": 5208000, "net_income_continuing_ops": 5208000, "net_income_to_common": 5208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217772000, "short_term_investments": null, "net_receivables": 189830000, "inventory": 23284000, "other_current_assets": null, "total_current_assets": 464525000, "net_ppe": null, "goodwill": 1088709000, "intangible_assets": 315425000, "goodwill_and_intangibles": 1404134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2792386000, "total_assets": 3256911000, "short_term_debt": 34287000, "accounts_payable": 116826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273416000, "long_term_debt": 1120963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1429314000, "total_liabilities": 1702730000, "total_debt": 1155250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132586999, "total_equity": 1554181000, "shares_outstanding": 63461000, "operating_cash_flow": 89525000, "stock_based_compensation": 2866000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4078000, "free_cash_flow": 155928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21567000", "ebitda": "102288000", "netIncome": "5208000", "grossProfit": "80258000", "depreciation": "None", "totalRevenue": "465334000", "costOfRevenue": "385076000", "interestIncome": "2665000", "incomeBeforeTax": "6887000", "interestExpense": "14680000", "operatingIncome": "25735000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1679000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "54523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80721000", "sellingGeneralAndAdministrative": "54523000", "netIncomeFromContinuingOperations": "5208000" }, "balance": { "goodwill": "1088709000", "inventory": "23284000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3256911000", "longTermDebt": "1120963000", "shortTermDebt": "34287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "315425000", "reportedCurrency": "USD", "retainedEarnings": "-132586999", "totalLiabilities": "1702730000", "otherCurrentAssets": "33639000", "totalCurrentAssets": "464525000", "currentLongTermDebt": "22511000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "189830000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2792386000", "currentAccountsPayable": "116826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1234408000", "totalShareholderEquity": "1554181000", "capitalLeaseObligations": "90934000", "otherCurrentLiabilities": "78127000", "totalCurrentLiabilities": "273416000", "otherNonCurrentLiabilities": "34296000", "totalNonCurrentLiabilities": "1429314000", "cashAndShortTermInvestments": "217772000", "commonStockSharesOutstanding": "63461000", "intangibleAssetsExcludingGoodwill": "315425000", "cashAndCashEquivalentsAtCarryingValue": "217772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5208000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89525000", "capitalExpenditures": "66403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4078000", "cashflowFromInvestment": "-137574000", "stockBasedCompensation": "2866000000", "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": "80721000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 417101000, "cost_of_revenue": 351943000, "gross_profit": 65158000, "ebit": 5834000, "ebitda": 81036000, "pretax_income": -8135000, "tax_provision": -3325000, "net_income": -4810000, "net_income_to_common": -4810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267709000, "total_current_assets": 491699000, "total_assets": 3205870000, "short_term_debt": 32008000, "long_term_debt": 1115411000, "total_debt": 1147419000, "total_liabilities": 1658981000, "total_equity": 1546889000, "shares_outstanding": 63387000, "goodwill_and_intangibles": 1369067000 }, "cash_flow": { "operating_cash_flow": 50123000, "capital_expenditure": 55475000, "free_cash_flow": 105598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54135, "ticker_id": 5609, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5834000", "ebitda": "81036000", "netIncome": "-4810000", "grossProfit": "65158000", "depreciation": "None", "totalRevenue": "417101000", "costOfRevenue": "351943000", "interestIncome": "3382000", "incomeBeforeTax": "-8135000", "interestExpense": "13969000", "operatingIncome": "8672000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3325000", "reportedCurrency": "USD", "netInterestIncome": "-11598000", "nonInterestIncome": "None", "operatingExpenses": "56486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75202000", "sellingGeneralAndAdministrative": "56600000", "netIncomeFromContinuingOperations": "-4810000" }, "balance": { "goodwill": "1049535000", "inventory": "22698000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3205870000", "longTermDebt": "1115411000", "shortTermDebt": "32008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "319532000", "reportedCurrency": "USD", "retainedEarnings": "-137795000", "totalLiabilities": "1658981000", "otherCurrentAssets": "26437000", "totalCurrentAssets": "491699000", "currentLongTermDebt": "20967000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "174855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2714171000", "currentAccountsPayable": "102944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1219744000", "totalShareholderEquity": "1546889000", "capitalLeaseObligations": "83366000", "otherCurrentLiabilities": "66712000", "totalCurrentLiabilities": "251388000", "otherNonCurrentLiabilities": "32401000", "totalNonCurrentLiabilities": "1407593000", "cashAndShortTermInvestments": "267709000", "commonStockSharesOutstanding": "63387000", "intangibleAssetsExcludingGoodwill": "319532000", "cashAndCashEquivalentsAtCarryingValue": "267709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50123000", "capitalExpenditures": "55475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4708000", "cashflowFromInvestment": "-158819000", "stockBasedCompensation": "4911000000", "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": "75202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417101000, "cost_of_revenue": 351943000, "gross_profit": 65158000, "research_and_development": null, "selling_general_admin": 56600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5834000, "depreciation_amortisation": 75202000, "ebitda": 81036000, "interest_expense": 13969000, "interest_income": null, "other_non_operating": null, "pretax_income": -8135000, "tax_provision": -3325000, "effective_tax_rate": null, "net_income": -4810000, "net_income_continuing_ops": -4810000, "net_income_to_common": -4810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267709000, "short_term_investments": null, "net_receivables": 174855000, "inventory": 22698000, "other_current_assets": null, "total_current_assets": 491699000, "net_ppe": null, "goodwill": 1049535000, "intangible_assets": 319532000, "goodwill_and_intangibles": 1369067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2714171000, "total_assets": 3205870000, "short_term_debt": 32008000, "accounts_payable": 102944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251388000, "long_term_debt": 1115411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1407593000, "total_liabilities": 1658981000, "total_debt": 1147419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137795000, "total_equity": 1546889000, "shares_outstanding": 63387000, "operating_cash_flow": 50123000, "stock_based_compensation": 4911000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4708000, "free_cash_flow": 105598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5834000", "ebitda": "81036000", "netIncome": "-4810000", "grossProfit": "65158000", "depreciation": "None", "totalRevenue": "417101000", "costOfRevenue": "351943000", "interestIncome": "3382000", "incomeBeforeTax": "-8135000", "interestExpense": "13969000", "operatingIncome": "8672000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3325000", "reportedCurrency": "USD", "netInterestIncome": "-11598000", "nonInterestIncome": "None", "operatingExpenses": "56486000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75202000", "sellingGeneralAndAdministrative": "56600000", "netIncomeFromContinuingOperations": "-4810000" }, "balance": { "goodwill": "1049535000", "inventory": "22698000", "commonStock": "635000", "currentDebt": "None", "investments": "None", "totalAssets": "3205870000", "longTermDebt": "1115411000", "shortTermDebt": "32008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "319532000", "reportedCurrency": "USD", "retainedEarnings": "-137795000", "totalLiabilities": "1658981000", "otherCurrentAssets": "26437000", "totalCurrentAssets": "491699000", "currentLongTermDebt": "20967000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "174855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2714171000", "currentAccountsPayable": "102944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1219744000", "totalShareholderEquity": "1546889000", "capitalLeaseObligations": "83366000", "otherCurrentLiabilities": "66712000", "totalCurrentLiabilities": "251388000", "otherNonCurrentLiabilities": "32401000", "totalNonCurrentLiabilities": "1407593000", "cashAndShortTermInvestments": "267709000", "commonStockSharesOutstanding": "63387000", "intangibleAssetsExcludingGoodwill": "319532000", "cashAndCashEquivalentsAtCarryingValue": "267709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50123000", "capitalExpenditures": "55475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4708000", "cashflowFromInvestment": "-158819000", "stockBasedCompensation": "4911000000", "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": "75202000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 427486000, "cost_of_revenue": 351998000, "gross_profit": 75488000, "ebit": 19629000, "ebitda": 88829000, "pretax_income": 5711000, "tax_provision": 835000, "net_income": 4876000, "net_income_to_common": 4876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383303000, "total_current_assets": 613305000, "total_assets": 3326744000, "short_term_debt": 52910000, "long_term_debt": 1090632000, "total_debt": 1143542000, "total_liabilities": 1775905000, "total_equity": 1550839000, "shares_outstanding": 63449000, "goodwill_and_intangibles": 1315734000 }, "cash_flow": { "operating_cash_flow": 109761000, "capital_expenditure": 76866000, "free_cash_flow": 186627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54136, "ticker_id": 5609, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19629000", "ebitda": "88829000", "netIncome": "4876000", "grossProfit": "75488000", "depreciation": "None", "totalRevenue": "427486000", "costOfRevenue": "351998000", "interestIncome": "3611000", "incomeBeforeTax": "5711000", "interestExpense": "13918000", "operatingIncome": "23280000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "835000", "reportedCurrency": "USD", "netInterestIncome": "-11849000", "nonInterestIncome": "None", "operatingExpenses": "52208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69200000", "sellingGeneralAndAdministrative": "52207000", "netIncomeFromContinuingOperations": "4876000" }, "balance": { "goodwill": "1002266000", "inventory": "21539000", "commonStock": "634000", "currentDebt": "None", "investments": "None", "totalAssets": "3326744000", "longTermDebt": "1090632000", "shortTermDebt": "52910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313468000", "reportedCurrency": "USD", "retainedEarnings": "-132985000", "totalLiabilities": "1775905000", "otherCurrentAssets": "33260000", "totalCurrentAssets": "613305000", "currentLongTermDebt": "42619000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "175203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713439000", "currentAccountsPayable": "111087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207991000", "totalShareholderEquity": "1550839000", "capitalLeaseObligations": "74740000", "otherCurrentLiabilities": "92629999", "totalCurrentLiabilities": "307317000", "otherNonCurrentLiabilities": "28736000", "totalNonCurrentLiabilities": "1468588000", "cashAndShortTermInvestments": "383303000", "commonStockSharesOutstanding": "63449000", "intangibleAssetsExcludingGoodwill": "313468000", "cashAndCashEquivalentsAtCarryingValue": "383303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109761000", "capitalExpenditures": "76866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40545000", "cashflowFromInvestment": "-285980000", "stockBasedCompensation": "4753000", "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": "69200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 427486000, "cost_of_revenue": 351998000, "gross_profit": 75488000, "research_and_development": null, "selling_general_admin": 52207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19629000, "depreciation_amortisation": 69200000, "ebitda": 88829000, "interest_expense": 13918000, "interest_income": null, "other_non_operating": null, "pretax_income": 5711000, "tax_provision": 835000, "effective_tax_rate": null, "net_income": 4876000, "net_income_continuing_ops": 4876000, "net_income_to_common": 4876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383303000, "short_term_investments": null, "net_receivables": 175203000, "inventory": 21539000, "other_current_assets": null, "total_current_assets": 613305000, "net_ppe": null, "goodwill": 1002266000, "intangible_assets": 313468000, "goodwill_and_intangibles": 1315734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2713439000, "total_assets": 3326744000, "short_term_debt": 52910000, "accounts_payable": 111087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307317000, "long_term_debt": 1090632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1468588000, "total_liabilities": 1775905000, "total_debt": 1143542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132985000, "total_equity": 1550839000, "shares_outstanding": 63449000, "operating_cash_flow": 109761000, "stock_based_compensation": 4753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40545000, "free_cash_flow": 186627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19629000", "ebitda": "88829000", "netIncome": "4876000", "grossProfit": "75488000", "depreciation": "None", "totalRevenue": "427486000", "costOfRevenue": "351998000", "interestIncome": "3611000", "incomeBeforeTax": "5711000", "interestExpense": "13918000", "operatingIncome": "23280000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "835000", "reportedCurrency": "USD", "netInterestIncome": "-11849000", "nonInterestIncome": "None", "operatingExpenses": "52208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "351998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69200000", "sellingGeneralAndAdministrative": "52207000", "netIncomeFromContinuingOperations": "4876000" }, "balance": { "goodwill": "1002266000", "inventory": "21539000", "commonStock": "634000", "currentDebt": "None", "investments": "None", "totalAssets": "3326744000", "longTermDebt": "1090632000", "shortTermDebt": "52910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "313468000", "reportedCurrency": "USD", "retainedEarnings": "-132985000", "totalLiabilities": "1775905000", "otherCurrentAssets": "33260000", "totalCurrentAssets": "613305000", "currentLongTermDebt": "42619000", "longTermInvestments": "10967000", "shortTermInvestments": "None", "currentNetReceivables": "175203000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2713439000", "currentAccountsPayable": "111087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207991000", "totalShareholderEquity": "1550839000", "capitalLeaseObligations": "74740000", "otherCurrentLiabilities": "92629999", "totalCurrentLiabilities": "307317000", "otherNonCurrentLiabilities": "28736000", "totalNonCurrentLiabilities": "1468588000", "cashAndShortTermInvestments": "383303000", "commonStockSharesOutstanding": "63449000", "intangibleAssetsExcludingGoodwill": "313468000", "cashAndCashEquivalentsAtCarryingValue": "383303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109761000", "capitalExpenditures": "76866000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40545000", "cashflowFromInvestment": "-285980000", "stockBasedCompensation": "4753000", "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": "69200000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 411627000, "cost_of_revenue": 326291000, "gross_profit": 85336000, "ebit": 23882000, "ebitda": 85952000, "pretax_income": 10423000, "tax_provision": 4652000, "net_income": 5771000, "net_income_to_common": 5771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518977000, "total_current_assets": 743051000, "total_assets": 3123229000, "short_term_debt": 48860000, "long_term_debt": 1045509000, "total_debt": 1094369000, "total_liabilities": 1591699000, "total_equity": 1531530000, "shares_outstanding": 58415000, "goodwill_and_intangibles": 1181188000 }, "cash_flow": { "operating_cash_flow": 91813000, "capital_expenditure": 51461000, "free_cash_flow": 143274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54138, "ticker_id": 5609, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23882000", "ebitda": "85952000", "netIncome": "5771000", "grossProfit": "85336000", "depreciation": "None", "totalRevenue": "411627000", "costOfRevenue": "326291000", "interestIncome": "1380000", "incomeBeforeTax": "10423000", "interestExpense": "13459000", "operatingIncome": "38306000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4652000", "reportedCurrency": "USD", "netInterestIncome": "-14368000", "nonInterestIncome": "None", "operatingExpenses": "47030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62070000", "sellingGeneralAndAdministrative": "47030000", "netIncomeFromContinuingOperations": "5771000" }, "balance": { "goodwill": "907876000", "inventory": "20240000", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "3123229000", "longTermDebt": "1045509000", "shortTermDebt": "48860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "273312000", "reportedCurrency": "USD", "retainedEarnings": "-137861000", "totalLiabilities": "1591699000", "otherCurrentAssets": "30736000", "totalCurrentAssets": "743051000", "currentLongTermDebt": "38368000", "longTermInvestments": "10967000", "shortTermInvestments": "15401065000", "currentNetReceivables": "173098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2380178000", "currentAccountsPayable": "101632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1162970000", "totalShareholderEquity": "1531530000", "capitalLeaseObligations": "79093000", "otherCurrentLiabilities": "92964000", "totalCurrentLiabilities": "291254000", "otherNonCurrentLiabilities": "37306000", "totalNonCurrentLiabilities": "1300445000", "cashAndShortTermInvestments": "518977000", "commonStockSharesOutstanding": "58415000", "intangibleAssetsExcludingGoodwill": "273312000", "cashAndCashEquivalentsAtCarryingValue": "518977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91813000", "capitalExpenditures": "51461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "529370000", "cashflowFromInvestment": "-311653000", "stockBasedCompensation": "2624000", "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": "62070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411627000, "cost_of_revenue": 326291000, "gross_profit": 85336000, "research_and_development": null, "selling_general_admin": 47030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23882000, "depreciation_amortisation": 62070000, "ebitda": 85952000, "interest_expense": 13459000, "interest_income": null, "other_non_operating": null, "pretax_income": 10423000, "tax_provision": 4652000, "effective_tax_rate": null, "net_income": 5771000, "net_income_continuing_ops": 5771000, "net_income_to_common": 5771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518977000, "short_term_investments": 15401065000, "net_receivables": 173098000, "inventory": 20240000, "other_current_assets": null, "total_current_assets": 743051000, "net_ppe": null, "goodwill": 907876000, "intangible_assets": 273312000, "goodwill_and_intangibles": 1181188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2380178000, "total_assets": 3123229000, "short_term_debt": 48860000, "accounts_payable": 101632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291254000, "long_term_debt": 1045509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1300445000, "total_liabilities": 1591699000, "total_debt": 1094369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -137861000, "total_equity": 1531530000, "shares_outstanding": 58415000, "operating_cash_flow": 91813000, "stock_based_compensation": 2624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 529370000, "free_cash_flow": 143274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23882000", "ebitda": "85952000", "netIncome": "5771000", "grossProfit": "85336000", "depreciation": "None", "totalRevenue": "411627000", "costOfRevenue": "326291000", "interestIncome": "1380000", "incomeBeforeTax": "10423000", "interestExpense": "13459000", "operatingIncome": "38306000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4652000", "reportedCurrency": "USD", "netInterestIncome": "-14368000", "nonInterestIncome": "None", "operatingExpenses": "47030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "326291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62070000", "sellingGeneralAndAdministrative": "47030000", "netIncomeFromContinuingOperations": "5771000" }, "balance": { "goodwill": "907876000", "inventory": "20240000", "commonStock": "633000", "currentDebt": "None", "investments": "None", "totalAssets": "3123229000", "longTermDebt": "1045509000", "shortTermDebt": "48860000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "273312000", "reportedCurrency": "USD", "retainedEarnings": "-137861000", "totalLiabilities": "1591699000", "otherCurrentAssets": "30736000", "totalCurrentAssets": "743051000", "currentLongTermDebt": "38368000", "longTermInvestments": "10967000", "shortTermInvestments": "15401065000", "currentNetReceivables": "173098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2380178000", "currentAccountsPayable": "101632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1162970000", "totalShareholderEquity": "1531530000", "capitalLeaseObligations": "79093000", "otherCurrentLiabilities": "92964000", "totalCurrentLiabilities": "291254000", "otherNonCurrentLiabilities": "37306000", "totalNonCurrentLiabilities": "1300445000", "cashAndShortTermInvestments": "518977000", "commonStockSharesOutstanding": "58415000", "intangibleAssetsExcludingGoodwill": "273312000", "cashAndCashEquivalentsAtCarryingValue": "518977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91813000", "capitalExpenditures": "51461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "529370000", "cashflowFromInvestment": "-311653000", "stockBasedCompensation": "2624000", "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": "62070000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 377163000, "cost_of_revenue": 299125000, "gross_profit": 78038000, "ebit": 23840000, "ebitda": 82103000, "pretax_income": 10798000, "tax_provision": 3792000, "net_income": 7006000, "net_income_to_common": 7006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208502000, "total_current_assets": 425804000, "total_assets": 2511865000, "short_term_debt": 74189000, "long_term_debt": 976620000, "total_debt": 1050809000, "total_liabilities": 1474351000, "total_equity": 1037513999, "shares_outstanding": 58199000, "goodwill_and_intangibles": 954214000 }, "cash_flow": { "operating_cash_flow": 72102000, "capital_expenditure": 44649000, "free_cash_flow": 116751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54139, "ticker_id": 5609, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23840000", "ebitda": "82103000", "netIncome": "7006000", "grossProfit": "78038000", "depreciation": "None", "totalRevenue": "377163000", "costOfRevenue": "299125000", "interestIncome": "2625000", "incomeBeforeTax": "10798000", "interestExpense": "13042000", "operatingIncome": "30854000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3792000", "reportedCurrency": "USD", "netInterestIncome": "-12697000", "nonInterestIncome": "None", "operatingExpenses": "47184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58263000", "sellingGeneralAndAdministrative": "47184000", "netIncomeFromContinuingOperations": "7006000" }, "balance": { "goodwill": "737253000", "inventory": "18913000", "commonStock": "581000", "currentDebt": "None", "investments": "None", "totalAssets": "2511865000", "longTermDebt": "976620000", "shortTermDebt": "74189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "216961000", "reportedCurrency": "USD", "retainedEarnings": "-143632000", "totalLiabilities": "1474351000", "otherCurrentAssets": "30745000", "totalCurrentAssets": "425804000", "currentLongTermDebt": "65335000", "longTermInvestments": "10967000", "shortTermInvestments": "7216000", "currentNetReceivables": "167644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086060999", "currentAccountsPayable": "94205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1116519000", "totalShareholderEquity": "1037513999", "capitalLeaseObligations": "74564000", "otherCurrentLiabilities": "70632000", "totalCurrentLiabilities": "269688000", "otherNonCurrentLiabilities": "29656000", "totalNonCurrentLiabilities": "1204663000", "cashAndShortTermInvestments": "208502000", "commonStockSharesOutstanding": "58199000", "intangibleAssetsExcludingGoodwill": "216961000", "cashAndCashEquivalentsAtCarryingValue": "208502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7006000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72102000", "capitalExpenditures": "44649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9193000", "cashflowFromInvestment": "-42919000", "stockBasedCompensation": "2674000", "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": "58263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377163000, "cost_of_revenue": 299125000, "gross_profit": 78038000, "research_and_development": null, "selling_general_admin": 47184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23840000, "depreciation_amortisation": 58263000, "ebitda": 82103000, "interest_expense": 13042000, "interest_income": null, "other_non_operating": null, "pretax_income": 10798000, "tax_provision": 3792000, "effective_tax_rate": null, "net_income": 7006000, "net_income_continuing_ops": 7006000, "net_income_to_common": 7006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208502000, "short_term_investments": 7216000, "net_receivables": 167644000, "inventory": 18913000, "other_current_assets": null, "total_current_assets": 425804000, "net_ppe": null, "goodwill": 737253000, "intangible_assets": 216961000, "goodwill_and_intangibles": 954214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2086060999, "total_assets": 2511865000, "short_term_debt": 74189000, "accounts_payable": 94205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269688000, "long_term_debt": 976620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204663000, "total_liabilities": 1474351000, "total_debt": 1050809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -143632000, "total_equity": 1037513999, "shares_outstanding": 58199000, "operating_cash_flow": 72102000, "stock_based_compensation": 2674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9193000, "free_cash_flow": 116751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23840000", "ebitda": "82103000", "netIncome": "7006000", "grossProfit": "78038000", "depreciation": "None", "totalRevenue": "377163000", "costOfRevenue": "299125000", "interestIncome": "2625000", "incomeBeforeTax": "10798000", "interestExpense": "13042000", "operatingIncome": "30854000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3792000", "reportedCurrency": "USD", "netInterestIncome": "-12697000", "nonInterestIncome": "None", "operatingExpenses": "47184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58263000", "sellingGeneralAndAdministrative": "47184000", "netIncomeFromContinuingOperations": "7006000" }, "balance": { "goodwill": "737253000", "inventory": "18913000", "commonStock": "581000", "currentDebt": "None", "investments": "None", "totalAssets": "2511865000", "longTermDebt": "976620000", "shortTermDebt": "74189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "216961000", "reportedCurrency": "USD", "retainedEarnings": "-143632000", "totalLiabilities": "1474351000", "otherCurrentAssets": "30745000", "totalCurrentAssets": "425804000", "currentLongTermDebt": "65335000", "longTermInvestments": "10967000", "shortTermInvestments": "7216000", "currentNetReceivables": "167644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2086060999", "currentAccountsPayable": "94205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1116519000", "totalShareholderEquity": "1037513999", "capitalLeaseObligations": "74564000", "otherCurrentLiabilities": "70632000", "totalCurrentLiabilities": "269688000", "otherNonCurrentLiabilities": "29656000", "totalNonCurrentLiabilities": "1204663000", "cashAndShortTermInvestments": "208502000", "commonStockSharesOutstanding": "58199000", "intangibleAssetsExcludingGoodwill": "216961000", "cashAndCashEquivalentsAtCarryingValue": "208502000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7006000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72102000", "capitalExpenditures": "44649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9193000", "cashflowFromInvestment": "-42919000", "stockBasedCompensation": "2674000", "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": "58263000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 341008000, "cost_of_revenue": 284829000, "gross_profit": 56179000, "ebit": 7669000, "ebitda": 64643000, "pretax_income": -5883000, "tax_provision": -1766000, "net_income": -4117000, "net_income_to_common": -4117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189457000, "total_current_assets": 385402000, "total_assets": 2477254000, "short_term_debt": 72193000, "long_term_debt": 980878000, "total_debt": 1053071000, "total_liabilities": 1451330000, "total_equity": 1025924000, "shares_outstanding": 58030000, "goodwill_and_intangibles": 965378000 }, "cash_flow": { "operating_cash_flow": 7679000, "capital_expenditure": 30251000, "free_cash_flow": 37930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54140, "ticker_id": 5609, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7669000", "ebitda": "64643000", "netIncome": "-4117000", "grossProfit": "56179000", "depreciation": "None", "totalRevenue": "341008000", "costOfRevenue": "284829000", "interestIncome": "2812000", "incomeBeforeTax": "-5883000", "interestExpense": "13552000", "operatingIncome": "11845000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1766000", "reportedCurrency": "USD", "netInterestIncome": "-13070000", "nonInterestIncome": "None", "operatingExpenses": "44334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56974000", "sellingGeneralAndAdministrative": "44334000", "netIncomeFromContinuingOperations": "-4117000" }, "balance": { "goodwill": "736513000", "inventory": "18537000", "commonStock": "581000", "currentDebt": "None", "investments": "None", "totalAssets": "2477254000", "longTermDebt": "980878000", "shortTermDebt": "72193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "228865000", "reportedCurrency": "USD", "retainedEarnings": "-150638000", "totalLiabilities": "1451330000", "otherCurrentAssets": "26505000", "totalCurrentAssets": "385402000", "currentLongTermDebt": "63368000", "longTermInvestments": "10967000", "shortTermInvestments": "7196000", "currentNetReceivables": "150903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2091851999", "currentAccountsPayable": "79989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1119701000", "totalShareholderEquity": "1025924000", "capitalLeaseObligations": "75455000", "otherCurrentLiabilities": "62224000", "totalCurrentLiabilities": "244121000", "otherNonCurrentLiabilities": "31609000", "totalNonCurrentLiabilities": "1207208999", "cashAndShortTermInvestments": "189457000", "commonStockSharesOutstanding": "58030000", "intangibleAssetsExcludingGoodwill": "228865000", "cashAndCashEquivalentsAtCarryingValue": "189457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7679000", "capitalExpenditures": "30251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9077000", "cashflowFromInvestment": "-30057000", "stockBasedCompensation": "2135000", "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": "56974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341008000, "cost_of_revenue": 284829000, "gross_profit": 56179000, "research_and_development": null, "selling_general_admin": 44334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7669000, "depreciation_amortisation": 56974000, "ebitda": 64643000, "interest_expense": 13552000, "interest_income": null, "other_non_operating": null, "pretax_income": -5883000, "tax_provision": -1766000, "effective_tax_rate": null, "net_income": -4117000, "net_income_continuing_ops": -4117000, "net_income_to_common": -4117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189457000, "short_term_investments": 7196000, "net_receivables": 150903000, "inventory": 18537000, "other_current_assets": null, "total_current_assets": 385402000, "net_ppe": null, "goodwill": 736513000, "intangible_assets": 228865000, "goodwill_and_intangibles": 965378000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2091851999, "total_assets": 2477254000, "short_term_debt": 72193000, "accounts_payable": 79989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244121000, "long_term_debt": 980878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1207208999, "total_liabilities": 1451330000, "total_debt": 1053071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150638000, "total_equity": 1025924000, "shares_outstanding": 58030000, "operating_cash_flow": 7679000, "stock_based_compensation": 2135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9077000, "free_cash_flow": 37930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7669000", "ebitda": "64643000", "netIncome": "-4117000", "grossProfit": "56179000", "depreciation": "None", "totalRevenue": "341008000", "costOfRevenue": "284829000", "interestIncome": "2812000", "incomeBeforeTax": "-5883000", "interestExpense": "13552000", "operatingIncome": "11845000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1766000", "reportedCurrency": "USD", "netInterestIncome": "-13070000", "nonInterestIncome": "None", "operatingExpenses": "44334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56974000", "sellingGeneralAndAdministrative": "44334000", "netIncomeFromContinuingOperations": "-4117000" }, "balance": { "goodwill": "736513000", "inventory": "18537000", "commonStock": "581000", "currentDebt": "None", "investments": "None", "totalAssets": "2477254000", "longTermDebt": "980878000", "shortTermDebt": "72193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "228865000", "reportedCurrency": "USD", "retainedEarnings": "-150638000", "totalLiabilities": "1451330000", "otherCurrentAssets": "26505000", "totalCurrentAssets": "385402000", "currentLongTermDebt": "63368000", "longTermInvestments": "10967000", "shortTermInvestments": "7196000", "currentNetReceivables": "150903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2091851999", "currentAccountsPayable": "79989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1119701000", "totalShareholderEquity": "1025924000", "capitalLeaseObligations": "75455000", "otherCurrentLiabilities": "62224000", "totalCurrentLiabilities": "244121000", "otherNonCurrentLiabilities": "31609000", "totalNonCurrentLiabilities": "1207208999", "cashAndShortTermInvestments": "189457000", "commonStockSharesOutstanding": "58030000", "intangibleAssetsExcludingGoodwill": "228865000", "cashAndCashEquivalentsAtCarryingValue": "189457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7679000", "capitalExpenditures": "30251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9077000", "cashflowFromInvestment": "-30057000", "stockBasedCompensation": "2135000", "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": "56974000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 359567000, "cost_of_revenue": 293783000, "gross_profit": 65784000, "ebit": 14727000, "ebitda": 76114000, "pretax_income": 1038000, "tax_provision": 2849000, "net_income": -1811000, "net_income_to_common": -1811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220912000, "total_current_assets": 426325000, "total_assets": 2535470000, "short_term_debt": 44820000, "long_term_debt": 1007662000, "total_debt": 1052482000, "total_liabilities": 1513679000, "total_equity": 1021791000, "shares_outstanding": 57981000, "goodwill_and_intangibles": 977099000 }, "cash_flow": { "operating_cash_flow": 75267000, "capital_expenditure": 64543000, "free_cash_flow": 139810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54141, "ticker_id": 5609, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14727000", "ebitda": "76114000", "netIncome": "-1811000", "grossProfit": "65784000", "depreciation": "None", "totalRevenue": "359567000", "costOfRevenue": "293783000", "interestIncome": "2921000", "incomeBeforeTax": "1038000", "interestExpense": "13690000", "operatingIncome": "22657000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2849000", "reportedCurrency": "USD", "netInterestIncome": "-12949000", "nonInterestIncome": "None", "operatingExpenses": "43127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61387000", "sellingGeneralAndAdministrative": "43126000", "netIncomeFromContinuingOperations": "-1811000" }, "balance": { "goodwill": "735670000", "inventory": "17859000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2535470000", "longTermDebt": "1007662000", "shortTermDebt": "44820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241429000", "reportedCurrency": "USD", "retainedEarnings": "-146521000", "totalLiabilities": "1513679000", "otherCurrentAssets": "27141000", "totalCurrentAssets": "426325000", "currentLongTermDebt": "35781000", "longTermInvestments": "10967000", "shortTermInvestments": "5951000", "currentNetReceivables": "160413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109145000", "currentAccountsPayable": "116794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118556000", "totalShareholderEquity": "1021791000", "capitalLeaseObligations": "75113000", "otherCurrentLiabilities": "-3003228000", "totalCurrentLiabilities": "278858000", "otherNonCurrentLiabilities": "37327000", "totalNonCurrentLiabilities": "1234821000", "cashAndShortTermInvestments": "220912000", "commonStockSharesOutstanding": "57981000", "intangibleAssetsExcludingGoodwill": "241429000", "cashAndCashEquivalentsAtCarryingValue": "220912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "75267000", "capitalExpenditures": "64543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7694000", "cashflowFromInvestment": "-68480000", "stockBasedCompensation": "2385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 359567000, "cost_of_revenue": 293783000, "gross_profit": 65784000, "research_and_development": null, "selling_general_admin": 43126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14727000, "depreciation_amortisation": 61387000, "ebitda": 76114000, "interest_expense": 13690000, "interest_income": null, "other_non_operating": null, "pretax_income": 1038000, "tax_provision": 2849000, "effective_tax_rate": null, "net_income": -1811000, "net_income_continuing_ops": -1811000, "net_income_to_common": -1811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220912000, "short_term_investments": 5951000, "net_receivables": 160413000, "inventory": 17859000, "other_current_assets": null, "total_current_assets": 426325000, "net_ppe": null, "goodwill": 735670000, "intangible_assets": 241429000, "goodwill_and_intangibles": 977099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109145000, "total_assets": 2535470000, "short_term_debt": 44820000, "accounts_payable": 116794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278858000, "long_term_debt": 1007662000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1234821000, "total_liabilities": 1513679000, "total_debt": 1052482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146521000, "total_equity": 1021791000, "shares_outstanding": 57981000, "operating_cash_flow": 75267000, "stock_based_compensation": 2385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7694000, "free_cash_flow": 139810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14727000", "ebitda": "76114000", "netIncome": "-1811000", "grossProfit": "65784000", "depreciation": "None", "totalRevenue": "359567000", "costOfRevenue": "293783000", "interestIncome": "2921000", "incomeBeforeTax": "1038000", "interestExpense": "13690000", "operatingIncome": "22657000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2849000", "reportedCurrency": "USD", "netInterestIncome": "-12949000", "nonInterestIncome": "None", "operatingExpenses": "43127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61387000", "sellingGeneralAndAdministrative": "43126000", "netIncomeFromContinuingOperations": "-1811000" }, "balance": { "goodwill": "735670000", "inventory": "17859000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2535470000", "longTermDebt": "1007662000", "shortTermDebt": "44820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "241429000", "reportedCurrency": "USD", "retainedEarnings": "-146521000", "totalLiabilities": "1513679000", "otherCurrentAssets": "27141000", "totalCurrentAssets": "426325000", "currentLongTermDebt": "35781000", "longTermInvestments": "10967000", "shortTermInvestments": "5951000", "currentNetReceivables": "160413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109145000", "currentAccountsPayable": "116794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1118556000", "totalShareholderEquity": "1021791000", "capitalLeaseObligations": "75113000", "otherCurrentLiabilities": "-3003228000", "totalCurrentLiabilities": "278858000", "otherNonCurrentLiabilities": "37327000", "totalNonCurrentLiabilities": "1234821000", "cashAndShortTermInvestments": "220912000", "commonStockSharesOutstanding": "57981000", "intangibleAssetsExcludingGoodwill": "241429000", "cashAndCashEquivalentsAtCarryingValue": "220912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1", "operatingCashflow": "75267000", "capitalExpenditures": "64543000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7694000", "cashflowFromInvestment": "-68480000", "stockBasedCompensation": "2385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61387000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 352735000, "cost_of_revenue": 274039000, "gross_profit": 78696000, "ebit": 38133000, "ebitda": 92422000, "pretax_income": 24190000, "tax_provision": 6018000, "net_income": 18172000, "net_income_to_common": 18172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219089000, "total_current_assets": 413341000, "total_assets": 2498015000, "short_term_debt": 42583000, "long_term_debt": 1012169000, "total_debt": 1054752000, "total_liabilities": 1467148000, "total_equity": 1030867000, "shares_outstanding": 58062000, "goodwill_and_intangibles": 993839000 }, "cash_flow": { "operating_cash_flow": 74629000, "capital_expenditure": 39949000, "free_cash_flow": 114578000, "dividends_paid": 5657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54143, "ticker_id": 5609, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38133000", "ebitda": "92422000", "netIncome": "18172000", "grossProfit": "78696000", "depreciation": "None", "totalRevenue": "352735000", "costOfRevenue": "274039000", "interestIncome": "5525000", "incomeBeforeTax": "24190000", "interestExpense": "13943000", "operatingIncome": "37519000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6018000", "reportedCurrency": "USD", "netInterestIncome": "-10223000", "nonInterestIncome": "None", "operatingExpenses": "41177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54289000", "sellingGeneralAndAdministrative": "40500000", "netIncomeFromContinuingOperations": "18172000" }, "balance": { "goodwill": "737150000", "inventory": "17519000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2498015000", "longTermDebt": "1012169000", "shortTermDebt": "42583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "256689000", "reportedCurrency": "USD", "retainedEarnings": "-144710000", "totalLiabilities": "1467148000", "otherCurrentAssets": "32675000", "totalCurrentAssets": "413341000", "currentLongTermDebt": "33957000", "longTermInvestments": "10967000", "shortTermInvestments": "7835000", "currentNetReceivables": "144058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2084674000", "currentAccountsPayable": "100108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1123336000", "totalShareholderEquity": "1030867000", "capitalLeaseObligations": "77210000", "otherCurrentLiabilities": "-3634359000", "totalCurrentLiabilities": "253184000", "otherNonCurrentLiabilities": "28810000", "totalNonCurrentLiabilities": "1213964000", "cashAndShortTermInvestments": "219089000", "commonStockSharesOutstanding": "58062000", "intangibleAssetsExcludingGoodwill": "256689000", "cashAndCashEquivalentsAtCarryingValue": "219089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18172000", "profitLoss": "None", "dividendPayout": "5657000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74629000", "capitalExpenditures": "39949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21405000", "cashflowFromInvestment": "-339930000", "stockBasedCompensation": "2358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352735000, "cost_of_revenue": 274039000, "gross_profit": 78696000, "research_and_development": null, "selling_general_admin": 40500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38133000, "depreciation_amortisation": 54289000, "ebitda": 92422000, "interest_expense": 13943000, "interest_income": null, "other_non_operating": null, "pretax_income": 24190000, "tax_provision": 6018000, "effective_tax_rate": null, "net_income": 18172000, "net_income_continuing_ops": 18172000, "net_income_to_common": 18172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219089000, "short_term_investments": 7835000, "net_receivables": 144058000, "inventory": 17519000, "other_current_assets": null, "total_current_assets": 413341000, "net_ppe": null, "goodwill": 737150000, "intangible_assets": 256689000, "goodwill_and_intangibles": 993839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2084674000, "total_assets": 2498015000, "short_term_debt": 42583000, "accounts_payable": 100108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253184000, "long_term_debt": 1012169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1213964000, "total_liabilities": 1467148000, "total_debt": 1054752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144710000, "total_equity": 1030867000, "shares_outstanding": 58062000, "operating_cash_flow": 74629000, "stock_based_compensation": 2358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339930000, "dividends_paid": 5657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21405000, "free_cash_flow": 114578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38133000", "ebitda": "92422000", "netIncome": "18172000", "grossProfit": "78696000", "depreciation": "None", "totalRevenue": "352735000", "costOfRevenue": "274039000", "interestIncome": "5525000", "incomeBeforeTax": "24190000", "interestExpense": "13943000", "operatingIncome": "37519000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6018000", "reportedCurrency": "USD", "netInterestIncome": "-10223000", "nonInterestIncome": "None", "operatingExpenses": "41177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "274039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54289000", "sellingGeneralAndAdministrative": "40500000", "netIncomeFromContinuingOperations": "18172000" }, "balance": { "goodwill": "737150000", "inventory": "17519000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2498015000", "longTermDebt": "1012169000", "shortTermDebt": "42583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "256689000", "reportedCurrency": "USD", "retainedEarnings": "-144710000", "totalLiabilities": "1467148000", "otherCurrentAssets": "32675000", "totalCurrentAssets": "413341000", "currentLongTermDebt": "33957000", "longTermInvestments": "10967000", "shortTermInvestments": "7835000", "currentNetReceivables": "144058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2084674000", "currentAccountsPayable": "100108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1123336000", "totalShareholderEquity": "1030867000", "capitalLeaseObligations": "77210000", "otherCurrentLiabilities": "-3634359000", "totalCurrentLiabilities": "253184000", "otherNonCurrentLiabilities": "28810000", "totalNonCurrentLiabilities": "1213964000", "cashAndShortTermInvestments": "219089000", "commonStockSharesOutstanding": "58062000", "intangibleAssetsExcludingGoodwill": "256689000", "cashAndCashEquivalentsAtCarryingValue": "219089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18172000", "profitLoss": "None", "dividendPayout": "5657000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74629000", "capitalExpenditures": "39949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21405000", "cashflowFromInvestment": "-339930000", "stockBasedCompensation": "2358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54289000", "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": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "income_statement": { "revenue": 289645000, "cost_of_revenue": 221243000, "gross_profit": 68402000, "ebit": 15209000, "ebitda": 56168000, "pretax_income": 7478000, "tax_provision": 1988000, "net_income": 5490000, "net_income_to_common": 5490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465715000, "total_current_assets": 629387000, "total_assets": 2417292000, "short_term_debt": 41257000, "long_term_debt": 983344000, "total_debt": 1024601000, "total_liabilities": 1408909000, "total_equity": 1008383000, "shares_outstanding": 52980000, "goodwill_and_intangibles": 806831000 }, "cash_flow": { "operating_cash_flow": 67399000, "capital_expenditure": 32536000, "free_cash_flow": 99935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54144, "ticker_id": 5609, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:12.474840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15209000", "ebitda": "56168000", "netIncome": "5490000", "grossProfit": "68402000", "depreciation": "None", "totalRevenue": "289645000", "costOfRevenue": "221243000", "interestIncome": "1611000", "incomeBeforeTax": "7478000", "interestExpense": "7731000", "operatingIncome": "32537000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1988000", "reportedCurrency": "USD", "netInterestIncome": "-7390000", "nonInterestIncome": "None", "operatingExpenses": "35865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6135000", "costofGoodsAndServicesSold": "221243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40959000", "sellingGeneralAndAdministrative": "35865000", "netIncomeFromContinuingOperations": "5490000" }, "balance": { "goodwill": "619683000", "inventory": "16784000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2417292000", "longTermDebt": "983344000", "shortTermDebt": "41257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "187148000", "reportedCurrency": "USD", "retainedEarnings": "-162882000", "totalLiabilities": "1408909000", "otherCurrentAssets": "29206000", "totalCurrentAssets": "629387000", "currentLongTermDebt": "32747000", "longTermInvestments": "10967000", "shortTermInvestments": "5147000", "currentNetReceivables": "117682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787905000", "currentAccountsPayable": "87602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "818242000", "shortLongTermDebtTotal": "1095640000", "totalShareholderEquity": "1008383000", "capitalLeaseObligations": "79549000", "otherCurrentLiabilities": "-3651937000", "totalCurrentLiabilities": "219182000", "otherNonCurrentLiabilities": "134865000", "totalNonCurrentLiabilities": "1189727000", "cashAndShortTermInvestments": "465715000", "commonStockSharesOutstanding": "52980000", "intangibleAssetsExcludingGoodwill": "187148000", "cashAndCashEquivalentsAtCarryingValue": "465715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5490000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "67399000", "capitalExpenditures": "32536000", "changeInReceivables": "-9652000", "changeInExchangeRate": "None", "cashflowFromFinancing": "917589000", "cashflowFromInvestment": "-579499000", "stockBasedCompensation": "2365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "405489000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "496403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289645000, "cost_of_revenue": 221243000, "gross_profit": 68402000, "research_and_development": null, "selling_general_admin": 35865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15209000, "depreciation_amortisation": 40959000, "ebitda": 56168000, "interest_expense": 7731000, "interest_income": null, "other_non_operating": null, "pretax_income": 7478000, "tax_provision": 1988000, "effective_tax_rate": null, "net_income": 5490000, "net_income_continuing_ops": 5490000, "net_income_to_common": 5490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465715000, "short_term_investments": 5147000, "net_receivables": 117682000, "inventory": 16784000, "other_current_assets": null, "total_current_assets": 629387000, "net_ppe": null, "goodwill": 619683000, "intangible_assets": 187148000, "goodwill_and_intangibles": 806831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1787905000, "total_assets": 2417292000, "short_term_debt": 41257000, "accounts_payable": 87602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219182000, "long_term_debt": 983344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1189727000, "total_liabilities": 1408909000, "total_debt": 1024601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162882000, "total_equity": 1008383000, "shares_outstanding": 52980000, "operating_cash_flow": 67399000, "stock_based_compensation": 2365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -579499000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 917589000, "free_cash_flow": 99935000, "net_change_in_cash": 405489000 }, "raw_data": { "income": { "ebit": "15209000", "ebitda": "56168000", "netIncome": "5490000", "grossProfit": "68402000", "depreciation": "None", "totalRevenue": "289645000", "costOfRevenue": "221243000", "interestIncome": "1611000", "incomeBeforeTax": "7478000", "interestExpense": "7731000", "operatingIncome": "32537000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1988000", "reportedCurrency": "USD", "netInterestIncome": "-7390000", "nonInterestIncome": "None", "operatingExpenses": "35865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6135000", "costofGoodsAndServicesSold": "221243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40959000", "sellingGeneralAndAdministrative": "35865000", "netIncomeFromContinuingOperations": "5490000" }, "balance": { "goodwill": "619683000", "inventory": "16784000", "commonStock": "580000", "currentDebt": "None", "investments": "None", "totalAssets": "2417292000", "longTermDebt": "983344000", "shortTermDebt": "41257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "187148000", "reportedCurrency": "USD", "retainedEarnings": "-162882000", "totalLiabilities": "1408909000", "otherCurrentAssets": "29206000", "totalCurrentAssets": "629387000", "currentLongTermDebt": "32747000", "longTermInvestments": "10967000", "shortTermInvestments": "5147000", "currentNetReceivables": "117682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1787905000", "currentAccountsPayable": "87602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "818242000", "shortLongTermDebtTotal": "1095640000", "totalShareholderEquity": "1008383000", "capitalLeaseObligations": "79549000", "otherCurrentLiabilities": "-3651937000", "totalCurrentLiabilities": "219182000", "otherNonCurrentLiabilities": "134865000", "totalNonCurrentLiabilities": "1189727000", "cashAndShortTermInvestments": "465715000", "commonStockSharesOutstanding": "52980000", "intangibleAssetsExcludingGoodwill": "187148000", "cashAndCashEquivalentsAtCarryingValue": "465715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5490000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1", "operatingCashflow": "67399000", "capitalExpenditures": "32536000", "changeInReceivables": "-9652000", "changeInExchangeRate": "None", "cashflowFromFinancing": "917589000", "cashflowFromInvestment": "-579499000", "stockBasedCompensation": "2365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "405489000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "496403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40959000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }