{ "ticker": { "uuid": "28da8f7d-c009-4062-bcb4-11f9066859e7", "symbol": "LMRI", "name": "Lumexa Imaging Holdings, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/28da8f7d-c009-4062-bcb4-11f9066859e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/28da8f7d-c009-4062-bcb4-11f9066859e7/" }, "ticker_metadata": { "id": 6964, "uuid": "28da8f7d-c009-4062-bcb4-11f9066859e7", "symbol": "LMRI", "name": "Lumexa Imaging Holdings, Inc. Common Stock", "asset_type": "equity", "market_cap": 739822000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Lumexa Imaging Holdings, Inc. owns and operates diagnostic imaging centres in the United States. The company is headquartered in Raleigh, North Carolina.", "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": "28da8f7d-c009-4062-bcb4-11f9066859e7", "symbol": "LMRI", "name": "Lumexa Imaging Holdings, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/28da8f7d-c009-4062-bcb4-11f9066859e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/28da8f7d-c009-4062-bcb4-11f9066859e7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.47, "quality": 0.46, "momentum": 0.47, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 8.5, "market_cap": 815857565.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0506, "shareholder_yield": 0, "roe": -0.0786, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 1.0423 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:56.084358+00:00", "batch_id": "" }, "size": { "price_close": 8.5, "market_cap": 815857565.5, "market_cap_usd": 815857565.5, "enterprise_value": 1622196565.5, "shares_outstanding": 95983243, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3606, "ptbv_ratio": null, "ps_ratio": 0.7975, "pcf_ratio": 47.7836, "pfcf_ratio": 20.1193, "ev_ebitda": 19.7535, "ev_ebit": 60.6814, "ev_sales": 1.5856, "ev_fcf": 40.0039, "earnings_yield": null, "fcf_yield": 0.025, "price_to_sales": 0.7975, "price_to_book": 1.3606, "price_to_cashflow": 47.7836, "ebitda_to_ev": 0.0506, "sales_yield": 0.6307 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1145, "operating_margin": 0.0261, "net_margin": -0.046, "ebitda_margin": 0.0803, "fcf_margin": 0.0396, "roe": -0.0786, "roa": -0.0267, "roic": 0.0143, "roc_greenblatt": null, "asset_turnover": 0.5802, "cash_conversion": -0.8609, "accruals_ratio": -0.0364, "sbc_to_revenue": 0.0407, "piotroski_f_score": 8, "altman_z_score": 0.5947, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0665, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9408, "net_debt_to_ebitda": 9.8188, "debt_to_assets": 0.4863, "interest_coverage": 0.2255, "current_ratio": 1.405, "quick_ratio": 1.405, "net_debt": 806339000, "local_beta": null, "volatility_252d": 1.0423, "volatility_60d": 1.1794, "max_drawdown_12m": -0.6094, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0782, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.408, "book_value_growth_1y": 3.8307, "revenue_growth": 0.0782, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1843, "price_return_3m": -0.4257, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.5278, "distance_from_52w_low": 0.2091, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 1023081000, "gross_profit_ttm": 117186000, "ebit_ttm": 26733000, "ebitda_ttm": 82122000, "net_income_ttm": -47104000, "eps_diluted_ttm": -0.4908, "operating_cash_flow_ttm": 17074000, "capital_expenditure_ttm": 23477000, "fcf_ttm": 40551000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 118539000, "cash_and_equivalents": 51226000, "total_current_assets": 221888000, "total_current_liabilities": 157933000, "net_ppe": null, "total_assets": 1763353000, "total_debt": 857565000, "total_equity": 599620000, "net_working_capital": 53320000, "book_value_per_share": 6.2471, "retained_earnings": -629343000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -248179000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.465, "os_score": 0.47, "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.47, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": 1842, "ticker_id": 6964, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:56.084358+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.5, "market_cap": 815857565.5, "market_cap_usd": 815857565.5, "enterprise_value": 1622196565.5, "shares_outstanding": 95983243, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.36062434, "ptbv_ratio": null, "ps_ratio": 0.79745159, "pcf_ratio": 47.7836222, "pfcf_ratio": 20.11929584, "ev_ebitda": 19.7534956, "ev_ebit": 60.68142616, "ev_sales": 1.58559935, "ev_fcf": 40.00386095, "earnings_yield": null, "fcf_yield": 0.02499759, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11454225, "operating_margin": 0.0261299, "net_margin": -0.04604132, "ebitda_margin": 0.0802693, "fcf_margin": 0.03963616, "roe": -0.07855642, "roa": -0.02671275, "roic": 0.01426055, "roc_greenblatt": null, "asset_turnover": 0.58019069, "cash_conversion": -0.8608823, "accruals_ratio": -0.03639544, "sbc_to_revenue": 0.0406654, "debt_to_equity": 1.94078416, "net_debt_to_ebitda": 9.81879399, "debt_to_assets": 0.48632633, "interest_coverage": 0.22552071, "current_ratio": 1.4049502, "quick_ratio": 1.4049502, "net_debt": 806339000, "revenue_growth_1y": 0.07821101, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4080146, "book_value_growth_1y": 3.83071492, "piotroski_f_score": 8, "altman_z_score": 0.59472231, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18426104, "price_return_3m": -0.42567568, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.52777778, "distance_from_52w_low": 0.20910384, "relative_strength": null, "local_beta": null, "volatility_252d": 1.042296, "volatility_60d": 1.179411, "max_drawdown_12m": -0.60944444, "revenue_ttm": 1023081000, "gross_profit_ttm": 117186000, "ebit_ttm": 26733000, "ebitda_ttm": 82122000, "net_income_ttm": -47104000, "eps_diluted_ttm": -0.49075233, "operating_cash_flow_ttm": 17074000, "capital_expenditure_ttm": 23477000, "fcf_ttm": 40551000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 118539000, "cash_and_equivalents": 51226000, "total_current_assets": 221888000, "total_current_liabilities": 157933000, "net_ppe": null, "total_assets": 1763353000, "total_debt": 857565000, "total_equity": 599620000, "net_working_capital": 53320000, "book_value_per_share": 6.24713212, "retained_earnings": -629343000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -248179000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "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": 8.5, "os": 0.47, "value": 0.47, "quality": 0.46, "momentum": 0.47, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0786, "momentum_12_1": null, "complete_fields": { "id": 1842, "ticker_id": 6964, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:56.084358+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.5, "market_cap": 815857565.5, "market_cap_usd": 815857565.5, "enterprise_value": 1622196565.5, "shares_outstanding": 95983243, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.36062434, "ptbv_ratio": null, "ps_ratio": 0.79745159, "pcf_ratio": 47.7836222, "pfcf_ratio": 20.11929584, "ev_ebitda": 19.7534956, "ev_ebit": 60.68142616, "ev_sales": 1.58559935, "ev_fcf": 40.00386095, "earnings_yield": null, "fcf_yield": 0.02499759, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11454225, "operating_margin": 0.0261299, "net_margin": -0.04604132, "ebitda_margin": 0.0802693, "fcf_margin": 0.03963616, "roe": -0.07855642, "roa": -0.02671275, "roic": 0.01426055, "roc_greenblatt": null, "asset_turnover": 0.58019069, "cash_conversion": -0.8608823, "accruals_ratio": -0.03639544, "sbc_to_revenue": 0.0406654, "debt_to_equity": 1.94078416, "net_debt_to_ebitda": 9.81879399, "debt_to_assets": 0.48632633, "interest_coverage": 0.22552071, "current_ratio": 1.4049502, "quick_ratio": 1.4049502, "net_debt": 806339000, "revenue_growth_1y": 0.07821101, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4080146, "book_value_growth_1y": 3.83071492, "piotroski_f_score": 8, "altman_z_score": 0.59472231, "earnings_stability_5y": null, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18426104, "price_return_3m": -0.42567568, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.52777778, "distance_from_52w_low": 0.20910384, "relative_strength": null, "local_beta": null, "volatility_252d": 1.042296, "volatility_60d": 1.179411, "max_drawdown_12m": -0.60944444, "revenue_ttm": 1023081000, "gross_profit_ttm": 117186000, "ebit_ttm": 26733000, "ebitda_ttm": 82122000, "net_income_ttm": -47104000, "eps_diluted_ttm": -0.49075233, "operating_cash_flow_ttm": 17074000, "capital_expenditure_ttm": 23477000, "fcf_ttm": 40551000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 118539000, "cash_and_equivalents": 51226000, "total_current_assets": 221888000, "total_current_liabilities": 157933000, "net_ppe": null, "total_assets": 1763353000, "total_debt": 857565000, "total_equity": 599620000, "net_working_capital": 53320000, "book_value_per_share": 6.24713212, "retained_earnings": -629343000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -248179000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 53, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 56, "vc1_composite": 53, "vc2_composite": 53, "vc3_composite": 53, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 56, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 1023081000, "cost_of_revenue": 905895000, "gross_profit": 117186000, "ebit": 26733000, "ebitda": 82122000, "pretax_income": -32219000, "tax_provision": 14885000, "net_income": -47104000, "net_income_to_common": -47104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58828000, "total_current_assets": 227260000, "total_assets": 1764557000, "short_term_debt": 37177000, "long_term_debt": 819029000, "total_debt": 856206000, "total_liabilities": 1178434000, "total_equity": 586123000, "shares_outstanding": 70978092, "goodwill_and_intangibles": 848889000 }, "cash_flow": { "operating_cash_flow": 17074000, "capital_expenditure": 23477000, "free_cash_flow": 40551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112742, "ticker_id": 6964, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26733000", "ebitda": "82122000", "netIncome": "-47104000", "grossProfit": "117186000", "depreciation": "None", "totalRevenue": "1023081000", "costOfRevenue": "905895000", "interestIncome": "None", "incomeBeforeTax": "-32219000", "interestExpense": "118539000", "operatingIncome": "26733000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14885000", "reportedCurrency": "USD", "netInterestIncome": "-118539000", "nonInterestIncome": "None", "operatingExpenses": "90453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55389000", "sellingGeneralAndAdministrative": "90453000", "netIncomeFromContinuingOperations": "-47104000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "1764557000", "longTermDebt": "819029000", "shortTermDebt": "37177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41335000", "reportedCurrency": "USD", "retainedEarnings": "-631060000", "totalLiabilities": "1178434000", "otherCurrentAssets": "17582000", "totalCurrentAssets": "227260000", "currentLongTermDebt": "14711000", "longTermInvestments": "423191000", "shortTermInvestments": "None", "currentNetReceivables": "150850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537297000", "currentAccountsPayable": "44857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960905000", "totalShareholderEquity": "586123000", "capitalLeaseObligations": "128764000", "otherCurrentLiabilities": "97160000", "totalCurrentLiabilities": "179194000", "otherNonCurrentLiabilities": "34740000", "totalNonCurrentLiabilities": "999240000", "cashAndShortTermInvestments": "58828000", "commonStockSharesOutstanding": "70978092", "intangibleAssetsExcludingGoodwill": "41335000", "cashAndCashEquivalentsAtCarryingValue": "58828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17074000", "capitalExpenditures": "23477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36580000", "cashflowFromInvestment": "-20957000", "stockBasedCompensation": "41604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1023081000, "cost_of_revenue": 905895000, "gross_profit": 117186000, "research_and_development": null, "selling_general_admin": 90453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26733000, "depreciation_amortisation": 55389000, "ebitda": 82122000, "interest_expense": 118539000, "interest_income": null, "other_non_operating": null, "pretax_income": -32219000, "tax_provision": 14885000, "effective_tax_rate": null, "net_income": -47104000, "net_income_continuing_ops": -47104000, "net_income_to_common": -47104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58828000, "short_term_investments": null, "net_receivables": 150850000, "inventory": null, "other_current_assets": null, "total_current_assets": 227260000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 41335000, "goodwill_and_intangibles": 848889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1537297000, "total_assets": 1764557000, "short_term_debt": 37177000, "accounts_payable": 44857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179194000, "long_term_debt": 819029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999240000, "total_liabilities": 1178434000, "total_debt": 856206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -631060000, "total_equity": 586123000, "shares_outstanding": 70978092, "operating_cash_flow": 17074000, "stock_based_compensation": 41604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20957000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36580000, "free_cash_flow": 40551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26733000", "ebitda": "82122000", "netIncome": "-47104000", "grossProfit": "117186000", "depreciation": "None", "totalRevenue": "1023081000", "costOfRevenue": "905895000", "interestIncome": "None", "incomeBeforeTax": "-32219000", "interestExpense": "118539000", "operatingIncome": "26733000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14885000", "reportedCurrency": "USD", "netInterestIncome": "-118539000", "nonInterestIncome": "None", "operatingExpenses": "90453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55389000", "sellingGeneralAndAdministrative": "90453000", "netIncomeFromContinuingOperations": "-47104000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "1764557000", "longTermDebt": "819029000", "shortTermDebt": "37177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41335000", "reportedCurrency": "USD", "retainedEarnings": "-631060000", "totalLiabilities": "1178434000", "otherCurrentAssets": "17582000", "totalCurrentAssets": "227260000", "currentLongTermDebt": "14711000", "longTermInvestments": "423191000", "shortTermInvestments": "None", "currentNetReceivables": "150850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537297000", "currentAccountsPayable": "44857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960905000", "totalShareholderEquity": "586123000", "capitalLeaseObligations": "128764000", "otherCurrentLiabilities": "97160000", "totalCurrentLiabilities": "179194000", "otherNonCurrentLiabilities": "34740000", "totalNonCurrentLiabilities": "999240000", "cashAndShortTermInvestments": "58828000", "commonStockSharesOutstanding": "70978092", "intangibleAssetsExcludingGoodwill": "41335000", "cashAndCashEquivalentsAtCarryingValue": "58828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17074000", "capitalExpenditures": "23477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36580000", "cashflowFromInvestment": "-20957000", "stockBasedCompensation": "41604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 948869000, "cost_of_revenue": 852606000, "gross_profit": 96263000, "ebit": 56834000, "ebitda": 113995000, "pretax_income": -79193000, "tax_provision": 14906000, "net_income": -94099000, "net_income_to_common": -94099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26131000, "total_current_assets": 172520000, "total_assets": 1712315000, "short_term_debt": 35317000, "long_term_debt": 1185080000, "total_debt": 1220397000, "total_liabilities": 1508910000, "total_equity": 161654000, "shares_outstanding": 94565652, "goodwill_and_intangibles": 855342000 }, "cash_flow": { "operating_cash_flow": 40727000, "capital_expenditure": 27773000, "free_cash_flow": 68500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112746, "ticker_id": 6964, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56834000", "ebitda": "113995000", "netIncome": "-94099000", "grossProfit": "96263000", "depreciation": "None", "totalRevenue": "948869000", "costOfRevenue": "852606000", "interestIncome": "None", "incomeBeforeTax": "-79193000", "interestExpense": "136027000", "operatingIncome": "55243000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14906000", "reportedCurrency": "USD", "netInterestIncome": "-136027000", "nonInterestIncome": "None", "operatingExpenses": "41020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57161000", "sellingGeneralAndAdministrative": "70361000", "netIncomeFromContinuingOperations": "-94099000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "745610000", "currentDebt": "None", "investments": "None", "totalAssets": "1712315000", "longTermDebt": "1185080000", "shortTermDebt": "35317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47788000", "reportedCurrency": "USD", "retainedEarnings": "-583956000", "totalLiabilities": "1508910000", "otherCurrentAssets": "10391000", "totalCurrentAssets": "172520000", "currentLongTermDebt": "16001000", "longTermInvestments": "415819000", "shortTermInvestments": "None", "currentNetReceivables": "135998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498044000", "currentAccountsPayable": "29889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309263000", "totalShareholderEquity": "161654000", "capitalLeaseObligations": "108182000", "otherCurrentLiabilities": "104418000", "totalCurrentLiabilities": "173660000", "otherNonCurrentLiabilities": "28608000", "totalNonCurrentLiabilities": "1335250000", "cashAndShortTermInvestments": "26131000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "47788000", "cashAndCashEquivalentsAtCarryingValue": "26131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40727000", "capitalExpenditures": "27773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12499000", "cashflowFromInvestment": "-22283000", "stockBasedCompensation": "56654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 948869000, "cost_of_revenue": 852606000, "gross_profit": 96263000, "research_and_development": null, "selling_general_admin": 70361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56834000, "depreciation_amortisation": 57161000, "ebitda": 113995000, "interest_expense": 136027000, "interest_income": null, "other_non_operating": null, "pretax_income": -79193000, "tax_provision": 14906000, "effective_tax_rate": null, "net_income": -94099000, "net_income_continuing_ops": -94099000, "net_income_to_common": -94099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26131000, "short_term_investments": null, "net_receivables": 135998000, "inventory": null, "other_current_assets": null, "total_current_assets": 172520000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 47788000, "goodwill_and_intangibles": 855342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1498044000, "total_assets": 1712315000, "short_term_debt": 35317000, "accounts_payable": 29889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173660000, "long_term_debt": 1185080000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1335250000, "total_liabilities": 1508910000, "total_debt": 1220397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583956000, "total_equity": 161654000, "shares_outstanding": 94565652, "operating_cash_flow": 40727000, "stock_based_compensation": 56654000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12499000, "free_cash_flow": 68500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56834000", "ebitda": "113995000", "netIncome": "-94099000", "grossProfit": "96263000", "depreciation": "None", "totalRevenue": "948869000", "costOfRevenue": "852606000", "interestIncome": "None", "incomeBeforeTax": "-79193000", "interestExpense": "136027000", "operatingIncome": "55243000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14906000", "reportedCurrency": "USD", "netInterestIncome": "-136027000", "nonInterestIncome": "None", "operatingExpenses": "41020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57161000", "sellingGeneralAndAdministrative": "70361000", "netIncomeFromContinuingOperations": "-94099000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "745610000", "currentDebt": "None", "investments": "None", "totalAssets": "1712315000", "longTermDebt": "1185080000", "shortTermDebt": "35317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47788000", "reportedCurrency": "USD", "retainedEarnings": "-583956000", "totalLiabilities": "1508910000", "otherCurrentAssets": "10391000", "totalCurrentAssets": "172520000", "currentLongTermDebt": "16001000", "longTermInvestments": "415819000", "shortTermInvestments": "None", "currentNetReceivables": "135998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498044000", "currentAccountsPayable": "29889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309263000", "totalShareholderEquity": "161654000", "capitalLeaseObligations": "108182000", "otherCurrentLiabilities": "104418000", "totalCurrentLiabilities": "173660000", "otherNonCurrentLiabilities": "28608000", "totalNonCurrentLiabilities": "1335250000", "cashAndShortTermInvestments": "26131000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "47788000", "cashAndCashEquivalentsAtCarryingValue": "26131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94099000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40727000", "capitalExpenditures": "27773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12499000", "cashflowFromInvestment": "-22283000", "stockBasedCompensation": "56654000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 935925000, "cost_of_revenue": 836958000, "gross_profit": 98967000, "ebit": 22445000, "ebitda": 94581000, "pretax_income": -119249000, "tax_provision": 2978000, "net_income": -122227000, "net_income_to_common": -122227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20186000, "total_current_assets": 166767000, "total_assets": 1671527000, "short_term_debt": 37183000, "long_term_debt": 1182427000, "total_debt": 1219610000, "total_liabilities": 1473101000, "total_equity": 198426000, "shares_outstanding": 94565652, "goodwill_and_intangibles": 865927000 }, "cash_flow": { "operating_cash_flow": 37514000, "capital_expenditure": 24007000, "free_cash_flow": 61521000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112747, "ticker_id": 6964, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22445000", "ebitda": "94581000", "netIncome": "-122227000", "grossProfit": "98967000", "depreciation": "None", "totalRevenue": "935925000", "costOfRevenue": "836958000", "interestIncome": "None", "incomeBeforeTax": "-119249000", "interestExpense": "141694000", "operatingIncome": "22445000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2978000", "reportedCurrency": "USD", "netInterestIncome": "-141694000", "nonInterestIncome": "None", "operatingExpenses": "76522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72136000", "sellingGeneralAndAdministrative": "55165000", "netIncomeFromContinuingOperations": "-122227000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "688283000", "currentDebt": "None", "investments": "None", "totalAssets": "1671527000", "longTermDebt": "1182427000", "shortTermDebt": "37183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58373000", "reportedCurrency": "USD", "retainedEarnings": "-489857000", "totalLiabilities": "1473101000", "otherCurrentAssets": "16326000", "totalCurrentAssets": "166767000", "currentLongTermDebt": "13799000", "longTermInvestments": "422461000", "shortTermInvestments": "None", "currentNetReceivables": "130255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1504760000", "currentAccountsPayable": "24413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1304728000", "totalShareholderEquity": "198426000", "capitalLeaseObligations": "108502000", "otherCurrentLiabilities": "99085000", "totalCurrentLiabilities": "161115000", "otherNonCurrentLiabilities": "21499000", "totalNonCurrentLiabilities": "1311986000", "cashAndShortTermInvestments": "20186000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "58373000", "cashAndCashEquivalentsAtCarryingValue": "20186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122227000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37514000", "capitalExpenditures": "24007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8769000", "cashflowFromInvestment": "-29657000", "stockBasedCompensation": "55296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 935925000, "cost_of_revenue": 836958000, "gross_profit": 98967000, "research_and_development": null, "selling_general_admin": 55165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22445000, "depreciation_amortisation": 72136000, "ebitda": 94581000, "interest_expense": 141694000, "interest_income": null, "other_non_operating": null, "pretax_income": -119249000, "tax_provision": 2978000, "effective_tax_rate": null, "net_income": -122227000, "net_income_continuing_ops": -122227000, "net_income_to_common": -122227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20186000, "short_term_investments": null, "net_receivables": 130255000, "inventory": null, "other_current_assets": null, "total_current_assets": 166767000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 58373000, "goodwill_and_intangibles": 865927000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1504760000, "total_assets": 1671527000, "short_term_debt": 37183000, "accounts_payable": 24413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161115000, "long_term_debt": 1182427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1311986000, "total_liabilities": 1473101000, "total_debt": 1219610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -489857000, "total_equity": 198426000, "shares_outstanding": 94565652, "operating_cash_flow": 37514000, "stock_based_compensation": 55296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29657000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8769000, "free_cash_flow": 61521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22445000", "ebitda": "94581000", "netIncome": "-122227000", "grossProfit": "98967000", "depreciation": "None", "totalRevenue": "935925000", "costOfRevenue": "836958000", "interestIncome": "None", "incomeBeforeTax": "-119249000", "interestExpense": "141694000", "operatingIncome": "22445000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2978000", "reportedCurrency": "USD", "netInterestIncome": "-141694000", "nonInterestIncome": "None", "operatingExpenses": "76522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "836958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72136000", "sellingGeneralAndAdministrative": "55165000", "netIncomeFromContinuingOperations": "-122227000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "688283000", "currentDebt": "None", "investments": "None", "totalAssets": "1671527000", "longTermDebt": "1182427000", "shortTermDebt": "37183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58373000", "reportedCurrency": "USD", "retainedEarnings": "-489857000", "totalLiabilities": "1473101000", "otherCurrentAssets": "16326000", "totalCurrentAssets": "166767000", "currentLongTermDebt": "13799000", "longTermInvestments": "422461000", "shortTermInvestments": "None", "currentNetReceivables": "130255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1504760000", "currentAccountsPayable": "24413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1304728000", "totalShareholderEquity": "198426000", "capitalLeaseObligations": "108502000", "otherCurrentLiabilities": "99085000", "totalCurrentLiabilities": "161115000", "otherNonCurrentLiabilities": "21499000", "totalNonCurrentLiabilities": "1311986000", "cashAndShortTermInvestments": "20186000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "58373000", "cashAndCashEquivalentsAtCarryingValue": "20186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122227000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37514000", "capitalExpenditures": "24007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8769000", "cashflowFromInvestment": "-29657000", "stockBasedCompensation": "55296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 252537000, "cost_of_revenue": 227677000, "gross_profit": 24860000, "ebit": 4525000, "ebitda": 18565000, "pretax_income": 3081000, "tax_provision": 1364000, "net_income": 1717000, "net_income_to_common": 1717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51226000, "total_current_assets": 221888000, "total_assets": 1763353000, "short_term_debt": 40591000, "long_term_debt": 816974000, "total_debt": 857565000, "total_liabilities": 1163733000, "total_equity": 599620000, "shares_outstanding": 95983243, "goodwill_and_intangibles": 847799000 }, "cash_flow": { "operating_cash_flow": 2932000, "capital_expenditure": 5314000, "free_cash_flow": 8246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112740, "ticker_id": 6964, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4525000", "ebitda": "18565000", "netIncome": "1717000", "grossProfit": "24860000", "depreciation": "None", "totalRevenue": "252537000", "costOfRevenue": "227677000", "interestIncome": "None", "incomeBeforeTax": "3081000", "interestExpense": "16331000", "operatingIncome": "4525000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1364000", "reportedCurrency": "USD", "netInterestIncome": "-16331000", "nonInterestIncome": "None", "operatingExpenses": "20335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14040000", "sellingGeneralAndAdministrative": "20335000", "netIncomeFromContinuingOperations": "1717000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "1763353000", "longTermDebt": "816974000", "shortTermDebt": "40591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "40245000", "reportedCurrency": "USD", "retainedEarnings": "-629343000", "totalLiabilities": "1163733000", "otherCurrentAssets": "16534000", "totalCurrentAssets": "221888000", "currentLongTermDebt": "15130000", "longTermInvestments": "420519000", "shortTermInvestments": "None", "currentNetReceivables": "154128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541465000", "currentAccountsPayable": "37168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "967450000", "totalShareholderEquity": "599620000", "capitalLeaseObligations": "135346000", "otherCurrentLiabilities": "80174000", "totalCurrentLiabilities": "157933000", "otherNonCurrentLiabilities": "37443000", "totalNonCurrentLiabilities": "1005800000", "cashAndShortTermInvestments": "51226000", "commonStockSharesOutstanding": "95983243", "intangibleAssetsExcludingGoodwill": "40245000", "cashAndCashEquivalentsAtCarryingValue": "51226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2932000", "capitalExpenditures": "5314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5260000", "cashflowFromInvestment": "-5274000", "stockBasedCompensation": "12274000", "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": "13879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252537000, "cost_of_revenue": 227677000, "gross_profit": 24860000, "research_and_development": null, "selling_general_admin": 20335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4525000, "depreciation_amortisation": 14040000, "ebitda": 18565000, "interest_expense": 16331000, "interest_income": null, "other_non_operating": null, "pretax_income": 3081000, "tax_provision": 1364000, "effective_tax_rate": null, "net_income": 1717000, "net_income_continuing_ops": 1717000, "net_income_to_common": 1717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51226000, "short_term_investments": null, "net_receivables": 154128000, "inventory": null, "other_current_assets": null, "total_current_assets": 221888000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 40245000, "goodwill_and_intangibles": 847799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1541465000, "total_assets": 1763353000, "short_term_debt": 40591000, "accounts_payable": 37168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157933000, "long_term_debt": 816974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005800000, "total_liabilities": 1163733000, "total_debt": 857565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -629343000, "total_equity": 599620000, "shares_outstanding": 95983243, "operating_cash_flow": 2932000, "stock_based_compensation": 12274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5260000, "free_cash_flow": 8246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4525000", "ebitda": "18565000", "netIncome": "1717000", "grossProfit": "24860000", "depreciation": "None", "totalRevenue": "252537000", "costOfRevenue": "227677000", "interestIncome": "None", "incomeBeforeTax": "3081000", "interestExpense": "16331000", "operatingIncome": "4525000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1364000", "reportedCurrency": "USD", "netInterestIncome": "-16331000", "nonInterestIncome": "None", "operatingExpenses": "20335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14040000", "sellingGeneralAndAdministrative": "20335000", "netIncomeFromContinuingOperations": "1717000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "1763353000", "longTermDebt": "816974000", "shortTermDebt": "40591000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "40245000", "reportedCurrency": "USD", "retainedEarnings": "-629343000", "totalLiabilities": "1163733000", "otherCurrentAssets": "16534000", "totalCurrentAssets": "221888000", "currentLongTermDebt": "15130000", "longTermInvestments": "420519000", "shortTermInvestments": "None", "currentNetReceivables": "154128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541465000", "currentAccountsPayable": "37168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "967450000", "totalShareholderEquity": "599620000", "capitalLeaseObligations": "135346000", "otherCurrentLiabilities": "80174000", "totalCurrentLiabilities": "157933000", "otherNonCurrentLiabilities": "37443000", "totalNonCurrentLiabilities": "1005800000", "cashAndShortTermInvestments": "51226000", "commonStockSharesOutstanding": "95983243", "intangibleAssetsExcludingGoodwill": "40245000", "cashAndCashEquivalentsAtCarryingValue": "51226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2932000", "capitalExpenditures": "5314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5260000", "cashflowFromInvestment": "-5274000", "stockBasedCompensation": "12274000", "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": "13879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 267734000, "cost_of_revenue": 238013000, "gross_profit": 29721000, "ebit": -7470000, "ebitda": 4925000, "pretax_income": -25257000, "tax_provision": 3433000, "net_income": -28690000, "net_income_to_common": -28690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58828000, "total_current_assets": 227260000, "total_assets": 1764557000, "short_term_debt": 37177000, "long_term_debt": 819029000, "total_debt": 856206000, "total_liabilities": 1178434000, "total_equity": 586123000, "shares_outstanding": 75346628, "goodwill_and_intangibles": 848889000 }, "cash_flow": { "operating_cash_flow": 17103000, "capital_expenditure": 4249000, "free_cash_flow": 21352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112741, "ticker_id": 6964, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7470000", "ebitda": "4925000", "netIncome": "-28690000", "grossProfit": "29721000", "depreciation": "None", "totalRevenue": "267734000", "costOfRevenue": "238013000", "interestIncome": "None", "incomeBeforeTax": "-25257000", "interestExpense": "28016000", "operatingIncome": "-7470000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3433000", "reportedCurrency": "USD", "netInterestIncome": "-28016000", "nonInterestIncome": "None", "operatingExpenses": "37191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12395000", "sellingGeneralAndAdministrative": "37191000", "netIncomeFromContinuingOperations": "-28690000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "1764557000", "longTermDebt": "819029000", "shortTermDebt": "37177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41335000", "reportedCurrency": "USD", "retainedEarnings": "-631060000", "totalLiabilities": "1178434000", "otherCurrentAssets": "17582000", "totalCurrentAssets": "227260000", "currentLongTermDebt": "14711000", "longTermInvestments": "423191000", "shortTermInvestments": "None", "currentNetReceivables": "150850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537297000", "currentAccountsPayable": "44857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960905000", "totalShareholderEquity": "586123000", "capitalLeaseObligations": "128764000", "otherCurrentLiabilities": "97160000", "totalCurrentLiabilities": "179194000", "otherNonCurrentLiabilities": "34740000", "totalNonCurrentLiabilities": "999240000", "cashAndShortTermInvestments": "58828000", "commonStockSharesOutstanding": "75346628", "intangibleAssetsExcludingGoodwill": "41335000", "cashAndCashEquivalentsAtCarryingValue": "58828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17103000", "capitalExpenditures": "4249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43934000", "cashflowFromInvestment": "-2400000", "stockBasedCompensation": "18572000", "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": "16243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267734000, "cost_of_revenue": 238013000, "gross_profit": 29721000, "research_and_development": null, "selling_general_admin": 37191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7470000, "depreciation_amortisation": 12395000, "ebitda": 4925000, "interest_expense": 28016000, "interest_income": null, "other_non_operating": null, "pretax_income": -25257000, "tax_provision": 3433000, "effective_tax_rate": null, "net_income": -28690000, "net_income_continuing_ops": -28690000, "net_income_to_common": -28690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58828000, "short_term_investments": null, "net_receivables": 150850000, "inventory": null, "other_current_assets": null, "total_current_assets": 227260000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 41335000, "goodwill_and_intangibles": 848889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1537297000, "total_assets": 1764557000, "short_term_debt": 37177000, "accounts_payable": 44857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179194000, "long_term_debt": 819029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999240000, "total_liabilities": 1178434000, "total_debt": 856206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -631060000, "total_equity": 586123000, "shares_outstanding": 75346628, "operating_cash_flow": 17103000, "stock_based_compensation": 18572000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43934000, "free_cash_flow": 21352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7470000", "ebitda": "4925000", "netIncome": "-28690000", "grossProfit": "29721000", "depreciation": "None", "totalRevenue": "267734000", "costOfRevenue": "238013000", "interestIncome": "None", "incomeBeforeTax": "-25257000", "interestExpense": "28016000", "operatingIncome": "-7470000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3433000", "reportedCurrency": "USD", "netInterestIncome": "-28016000", "nonInterestIncome": "None", "operatingExpenses": "37191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12395000", "sellingGeneralAndAdministrative": "37191000", "netIncomeFromContinuingOperations": "-28690000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "1764557000", "longTermDebt": "819029000", "shortTermDebt": "37177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41335000", "reportedCurrency": "USD", "retainedEarnings": "-631060000", "totalLiabilities": "1178434000", "otherCurrentAssets": "17582000", "totalCurrentAssets": "227260000", "currentLongTermDebt": "14711000", "longTermInvestments": "423191000", "shortTermInvestments": "None", "currentNetReceivables": "150850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1537297000", "currentAccountsPayable": "44857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960905000", "totalShareholderEquity": "586123000", "capitalLeaseObligations": "128764000", "otherCurrentLiabilities": "97160000", "totalCurrentLiabilities": "179194000", "otherNonCurrentLiabilities": "34740000", "totalNonCurrentLiabilities": "999240000", "cashAndShortTermInvestments": "58828000", "commonStockSharesOutstanding": "75346628", "intangibleAssetsExcludingGoodwill": "41335000", "cashAndCashEquivalentsAtCarryingValue": "58828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17103000", "capitalExpenditures": "4249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43934000", "cashflowFromInvestment": "-2400000", "stockBasedCompensation": "18572000", "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": "16243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191000, "total_current_assets": 165917000, "total_assets": 1689860000, "short_term_debt": 43718000, "long_term_debt": 1179596000, "total_debt": 1223314000, "total_liabilities": 1522753000, "total_equity": 167107000, "shares_outstanding": 94565652, "goodwill_and_intangibles": 850420000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112743, "ticker_id": 6964, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1689860000", "longTermDebt": "1179596000", "shortTermDebt": "43718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42866000", "reportedCurrency": "USD", "retainedEarnings": "-602370000", "totalLiabilities": "1522753000", "otherCurrentAssets": "17078000", "totalCurrentAssets": "165917000", "currentLongTermDebt": "22171000", "longTermInvestments": "424553000", "shortTermInvestments": "None", "currentNetReceivables": "148648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1523943000", "currentAccountsPayable": "35189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1313972000", "totalShareholderEquity": "167107000", "capitalLeaseObligations": "112205000", "otherCurrentLiabilities": "90143000", "totalCurrentLiabilities": "179992000", "otherNonCurrentLiabilities": "36309000", "totalNonCurrentLiabilities": "1342761000", "cashAndShortTermInvestments": "191000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "42866000", "cashAndCashEquivalentsAtCarryingValue": "191000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191000, "short_term_investments": null, "net_receivables": 148648000, "inventory": null, "other_current_assets": null, "total_current_assets": 165917000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 42866000, "goodwill_and_intangibles": 850420000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1523943000, "total_assets": 1689860000, "short_term_debt": 43718000, "accounts_payable": 35189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179992000, "long_term_debt": 1179596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1342761000, "total_liabilities": 1522753000, "total_debt": 1223314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -602370000, "total_equity": 167107000, "shares_outstanding": 94565652, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1689860000", "longTermDebt": "1179596000", "shortTermDebt": "43718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "42866000", "reportedCurrency": "USD", "retainedEarnings": "-602370000", "totalLiabilities": "1522753000", "otherCurrentAssets": "17078000", "totalCurrentAssets": "165917000", "currentLongTermDebt": "22171000", "longTermInvestments": "424553000", "shortTermInvestments": "None", "currentNetReceivables": "148648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1523943000", "currentAccountsPayable": "35189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1313972000", "totalShareholderEquity": "167107000", "capitalLeaseObligations": "112205000", "otherCurrentLiabilities": "90143000", "totalCurrentLiabilities": "179992000", "otherNonCurrentLiabilities": "36309000", "totalNonCurrentLiabilities": "1342761000", "cashAndShortTermInvestments": "191000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "42866000", "cashAndCashEquivalentsAtCarryingValue": "191000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 245001000, "cost_of_revenue": 208397000, "gross_profit": 36604000, "ebit": 10061000, "ebitda": null, "pretax_income": -4308000, "tax_provision": null, "net_income": -7687000, "net_income_to_common": -7687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13962000, "capital_expenditure": 1001000, "free_cash_flow": -12961000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112744, "ticker_id": 6964, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-7687000", "grossProfit": "36604000", "depreciation": "None", "totalRevenue": "245001000", "costOfRevenue": "208397000", "interestIncome": "None", "incomeBeforeTax": "-4308000", "interestExpense": "29849000", "operatingIncome": "10061000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29849000", "nonInterestIncome": "None", "operatingExpenses": "234940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "17492000", "netIncomeFromContinuingOperations": "-7687000" }, "cashflow": { "netIncome": "-7687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13962000", "capitalExpenditures": "1001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4146000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6374000", "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": "12790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245001000, "cost_of_revenue": 208397000, "gross_profit": 36604000, "research_and_development": null, "selling_general_admin": 17492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10061000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 29849000, "interest_income": null, "other_non_operating": null, "pretax_income": -4308000, "tax_provision": null, "effective_tax_rate": null, "net_income": -7687000, "net_income_continuing_ops": -7687000, "net_income_to_common": -7687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": -13962000, "stock_based_compensation": 6374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4146000, "free_cash_flow": -12961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-7687000", "grossProfit": "36604000", "depreciation": "None", "totalRevenue": "245001000", "costOfRevenue": "208397000", "interestIncome": "None", "incomeBeforeTax": "-4308000", "interestExpense": "29849000", "operatingIncome": "10061000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29849000", "nonInterestIncome": "None", "operatingExpenses": "234940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "17492000", "netIncomeFromContinuingOperations": "-7687000" }, "cashflow": { "netIncome": "-7687000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-13962000", "capitalExpenditures": "1001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4146000", "cashflowFromInvestment": "None", "stockBasedCompensation": "6374000", "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": "12790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "income_statement": { "revenue": 248028000, "cost_of_revenue": 226456000, "gross_profit": 21572000, "ebit": 15361000, "ebitda": 28937000, "pretax_income": -16026000, "tax_provision": 9032000, "net_income": -25058000, "net_income_to_common": -25058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26131000, "total_current_assets": 172520000, "total_assets": 1712315000, "short_term_debt": 35317000, "long_term_debt": 1185080000, "total_debt": 1220397000, "total_liabilities": 1508910000, "total_equity": 161654000, "shares_outstanding": 94565652, "goodwill_and_intangibles": 855342000 }, "cash_flow": { "operating_cash_flow": 25310000, "capital_expenditure": 5870000, "free_cash_flow": 31180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 112745, "ticker_id": 6964, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:06.239835+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15361000", "ebitda": "28937000", "netIncome": "-25058000", "grossProfit": "21572000", "depreciation": "None", "totalRevenue": "248028000", "costOfRevenue": "226456000", "interestIncome": "None", "incomeBeforeTax": "-16026000", "interestExpense": "31387000", "operatingIncome": "15251000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9032000", "reportedCurrency": "USD", "netInterestIncome": "-31387000", "nonInterestIncome": "None", "operatingExpenses": "6321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13576000", "sellingGeneralAndAdministrative": "20120000", "netIncomeFromContinuingOperations": "-25058000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "745610000", "currentDebt": "None", "investments": "None", "totalAssets": "1712315000", "longTermDebt": "1185080000", "shortTermDebt": "35317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47788000", "reportedCurrency": "USD", "retainedEarnings": "-583956000", "totalLiabilities": "1508910000", "otherCurrentAssets": "10391000", "totalCurrentAssets": "172520000", "currentLongTermDebt": "16001000", "longTermInvestments": "415819000", "shortTermInvestments": "None", "currentNetReceivables": "135998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498044000", "currentAccountsPayable": "29889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309263000", "totalShareholderEquity": "161654000", "capitalLeaseObligations": "108182000", "otherCurrentLiabilities": "104418000", "totalCurrentLiabilities": "173660000", "otherNonCurrentLiabilities": "28608000", "totalNonCurrentLiabilities": "1335250000", "cashAndShortTermInvestments": "26131000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "47788000", "cashAndCashEquivalentsAtCarryingValue": "26131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25310000", "capitalExpenditures": "5870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4926000", "cashflowFromInvestment": "-5582000", "stockBasedCompensation": "14038000", "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": "13576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248028000, "cost_of_revenue": 226456000, "gross_profit": 21572000, "research_and_development": null, "selling_general_admin": 20120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15361000, "depreciation_amortisation": 13576000, "ebitda": 28937000, "interest_expense": 31387000, "interest_income": null, "other_non_operating": null, "pretax_income": -16026000, "tax_provision": 9032000, "effective_tax_rate": null, "net_income": -25058000, "net_income_continuing_ops": -25058000, "net_income_to_common": -25058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26131000, "short_term_investments": null, "net_receivables": 135998000, "inventory": null, "other_current_assets": null, "total_current_assets": 172520000, "net_ppe": null, "goodwill": 807554000, "intangible_assets": 47788000, "goodwill_and_intangibles": 855342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1498044000, "total_assets": 1712315000, "short_term_debt": 35317000, "accounts_payable": 29889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173660000, "long_term_debt": 1185080000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1335250000, "total_liabilities": 1508910000, "total_debt": 1220397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583956000, "total_equity": 161654000, "shares_outstanding": 94565652, "operating_cash_flow": 25310000, "stock_based_compensation": 14038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4926000, "free_cash_flow": 31180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15361000", "ebitda": "28937000", "netIncome": "-25058000", "grossProfit": "21572000", "depreciation": "None", "totalRevenue": "248028000", "costOfRevenue": "226456000", "interestIncome": "None", "incomeBeforeTax": "-16026000", "interestExpense": "31387000", "operatingIncome": "15251000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9032000", "reportedCurrency": "USD", "netInterestIncome": "-31387000", "nonInterestIncome": "None", "operatingExpenses": "6321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13576000", "sellingGeneralAndAdministrative": "20120000", "netIncomeFromContinuingOperations": "-25058000" }, "balance": { "goodwill": "807554000", "inventory": "None", "commonStock": "745610000", "currentDebt": "None", "investments": "None", "totalAssets": "1712315000", "longTermDebt": "1185080000", "shortTermDebt": "35317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "47788000", "reportedCurrency": "USD", "retainedEarnings": "-583956000", "totalLiabilities": "1508910000", "otherCurrentAssets": "10391000", "totalCurrentAssets": "172520000", "currentLongTermDebt": "16001000", "longTermInvestments": "415819000", "shortTermInvestments": "None", "currentNetReceivables": "135998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1498044000", "currentAccountsPayable": "29889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309263000", "totalShareholderEquity": "161654000", "capitalLeaseObligations": "108182000", "otherCurrentLiabilities": "104418000", "totalCurrentLiabilities": "173660000", "otherNonCurrentLiabilities": "28608000", "totalNonCurrentLiabilities": "1335250000", "cashAndShortTermInvestments": "26131000", "commonStockSharesOutstanding": "94565652", "intangibleAssetsExcludingGoodwill": "47788000", "cashAndCashEquivalentsAtCarryingValue": "26131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25310000", "capitalExpenditures": "5870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4926000", "cashflowFromInvestment": "-5582000", "stockBasedCompensation": "14038000", "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": "13576000", "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": "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": 3, "quarterly_financial_periods": 5, "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" ] } } }