{ "ticker": { "uuid": "327f9040-04ff-4596-a57c-65494241e331", "symbol": "VRRM", "name": "Verra Mobility Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/327f9040-04ff-4596-a57c-65494241e331/", "api_url": "https://sharemaestro.com/factors/api/tickers/327f9040-04ff-4596-a57c-65494241e331/" }, "ticker_metadata": { "id": 8857, "uuid": "327f9040-04ff-4596-a57c-65494241e331", "symbol": "VRRM", "name": "Verra Mobility Corp", "asset_type": "equity", "market_cap": 685099000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "Verra Mobility Corporation provides smart mobility technology solutions and services in the United States, Canada, and Europe. The company is headquartered in Mesa, Arizona.", "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": "327f9040-04ff-4596-a57c-65494241e331", "symbol": "VRRM", "name": "Verra Mobility Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/327f9040-04ff-4596-a57c-65494241e331/", "api_url": "https://sharemaestro.com/factors/api/tickers/327f9040-04ff-4596-a57c-65494241e331/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.95, "quality": 0.99, "momentum": 0.02, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 4.31, "market_cap": 662399590, "pe_ratio": 5.055, "earnings_yield": 0.1978, "ebitda_to_ev": 0.22, "shareholder_yield": 0, "roe": 0.4818, "piotroski_f_score": 8, "momentum_12_1": -0.4132, "volatility_252d": 0.7159 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:19.575708+00:00", "batch_id": "" }, "size": { "price_close": 4.31, "market_cap": 662399590, "market_cap_usd": 662399590, "enterprise_value": 1671122590, "shares_outstanding": 153689000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.055, "pb_ratio": 2.4353, "ptbv_ratio": null, "ps_ratio": 0.6763, "pcf_ratio": 2.844, "pfcf_ratio": 1.83, "ev_ebitda": 4.5445, "ev_ebit": 6.6863, "ev_sales": 1.7063, "ev_fcf": 4.6168, "earnings_yield": 0.1978, "fcf_yield": 0.2166, "price_to_sales": 0.6763, "price_to_book": 2.4353, "price_to_cashflow": 2.844, "ebitda_to_ev": 0.22, "sales_yield": 0.5861 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9746, "operating_margin": 0.2552, "net_margin": 0.1338, "ebitda_margin": 0.3755, "fcf_margin": 0.3696, "roe": 0.4818, "roa": 0.0791, "roic": 0.1341, "roc_greenblatt": null, "asset_turnover": 0.5914, "cash_conversion": 2.7623, "accruals_ratio": -0.0615, "sbc_to_revenue": 0.0262, "piotroski_f_score": 8, "altman_z_score": 1.3068, "earnings_stability_5y": 1.7495, "revenue_stability_5y": 0.3274, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5764, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.0882, "net_debt_to_ebitda": 2.7432, "debt_to_assets": 0.6375, "interest_coverage": 3.9428, "current_ratio": 1.8922, "quick_ratio": 1.773, "net_debt": 1008723000, "local_beta": -0.0021, "volatility_252d": 0.7159, "volatility_60d": 1.7877, "max_drawdown_12m": -0.832, "risk_adjusted_momentum": -0.5772 }, "growth": { "revenue_growth_1y": 0.0971, "revenue_growth_3y_cagr": 0.097, "revenue_growth_5y_cagr": 0.1999, "eps_growth_1y": 2.7831, "eps_growth_3y_cagr": 0.139, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0976, "book_value_growth_1y": 0.149, "revenue_growth": 0.0971, "earnings_growth": 2.7831 }, "momentum": { "price_return_1m": -0.6986, "price_return_3m": -0.7383, "price_return_6m": -0.7984, "price_return_9m": -0.8266, "price_return_12m": -0.8231, "price_return_12m_ex1m": -0.4132, "momentum_6m": -0.7984, "momentum_12m": -0.8231, "momentum_12_1": -0.4132, "distance_from_52w_high": -0.832, "distance_from_52w_low": 0, "relative_strength": -0.9811 }, "raw_ttm": { "revenue_ttm": 979393000, "gross_profit_ttm": 954499000, "ebit_ttm": 249931000, "ebitda_ttm": 367723000, "net_income_ttm": 131038000, "eps_diluted_ttm": 0.8526, "operating_cash_flow_ttm": 232912000, "capital_expenditure_ttm": 129050000, "fcf_ttm": 361962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63389000, "cash_and_equivalents": 46894000, "total_current_assets": 438868000, "total_current_liabilities": 231941000, "net_ppe": null, "total_assets": 1655998000, "total_debt": 1055617000, "total_equity": 272000000, "net_working_capital": 194163000, "book_value_per_share": 1.7698, "retained_earnings": -259946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -622538000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 8, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 9, "rank_ev_ebitda": 10, "rank_ev_ebit": 32, "rank_earnings_yield": 7, "rank_fcf_yield": 14, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 5, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 3, "rank_fcf_margin": 22, "rank_piotroski": 3, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 100 }, "composites": { "value_composite": 5, "quality_composite": 1, "momentum_composite": 98, "growth_composite": 9, "yield_composite": 78, "svqf_composite": 4, "vc1_composite": 5, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 100, "overall_composite": 12, "quality_value_composite": 0.9698, "os_score": 0.88, "value_percentile": 0.95, "quality_percentile": 0.99, "momentum_percentile": 0.02, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 11, "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": 100, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3156, "ticker_id": 8857, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:19.575708+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.31, "market_cap": 662399590, "market_cap_usd": 662399590, "enterprise_value": 1671122590, "shares_outstanding": 153689000, "fx_rate_to_usd": null, "pe_ratio": 5.05501908, "pb_ratio": 2.43529261, "ptbv_ratio": null, "ps_ratio": 0.67633686, "pcf_ratio": 2.84399082, "pfcf_ratio": 1.83002522, "ev_ebitda": 4.54451473, "ev_ebit": 6.68633579, "ev_sales": 1.70628398, "ev_fcf": 4.61684539, "earnings_yield": 0.19782319, "fcf_yield": 0.21659811, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.97458222, "operating_margin": 0.25518969, "net_margin": 0.13379512, "ebitda_margin": 0.37546011, "fcf_margin": 0.36957789, "roe": 0.48175735, "roa": 0.07912932, "roic": 0.13413968, "roc_greenblatt": null, "asset_turnover": 0.59142161, "cash_conversion": 2.76226743, "accruals_ratio": -0.06151819, "sbc_to_revenue": 0.02621215, "debt_to_equity": 5.08822794, "net_debt_to_ebitda": 2.74315993, "debt_to_assets": 0.63745065, "interest_coverage": 3.94281342, "current_ratio": 1.89215361, "quick_ratio": 1.77297675, "net_debt": 1008723000, "revenue_growth_1y": 0.09707515, "revenue_growth_3y_cagr": 0.09702467, "revenue_growth_5y_cagr": 0.19992492, "eps_growth_1y": 2.78307062, "eps_growth_3y_cagr": 0.13896511, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09764618, "book_value_growth_1y": 0.14900496, "piotroski_f_score": 8, "altman_z_score": 1.30682689, "earnings_stability_5y": 1.749498, "revenue_stability_5y": 0.327397, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.6986014, "price_return_3m": -0.73831208, "price_return_6m": -0.79840973, "price_return_9m": -0.82662912, "price_return_12m": -0.82314321, "price_return_12m_ex1m": -0.41321297, "distance_from_52w_high": -0.83196881, "distance_from_52w_low": 0, "relative_strength": -0.98108426, "local_beta": -0.0021, "volatility_252d": 0.715883, "volatility_60d": 1.787683, "max_drawdown_12m": -0.83196881, "revenue_ttm": 979393000, "gross_profit_ttm": 954499000, "ebit_ttm": 249931000, "ebitda_ttm": 367723000, "net_income_ttm": 131038000, "eps_diluted_ttm": 0.85261795, "operating_cash_flow_ttm": 232912000, "capital_expenditure_ttm": 129050000, "fcf_ttm": 361962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63389000, "cash_and_equivalents": 46894000, "total_current_assets": 438868000, "total_current_liabilities": 231941000, "net_ppe": null, "total_assets": 1655998000, "total_debt": 1055617000, "total_equity": 272000000, "net_working_capital": 194163000, "book_value_per_share": 1.76980786, "retained_earnings": -259946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -622538000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 8, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 9, "rank_ev_ebitda": 10, "rank_ev_ebit": 32, "rank_earnings_yield": 7, "rank_fcf_yield": 14, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 5, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 3, "rank_fcf_margin": 22, "rank_piotroski": 3, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 100, "value_composite": 5, "quality_composite": 1, "momentum_composite": 98, "growth_composite": 9, "yield_composite": 78, "svqf_composite": 4, "vc1_composite": 5, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 100, "overall_composite": 12, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 11, "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": 4.31, "os": 0.88, "value": 0.95, "quality": 0.99, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.055, "earnings_yield": 0.1978, "shareholder_yield": 0, "roe": 0.4818, "momentum_12_1": -0.4132, "complete_fields": { "id": 3156, "ticker_id": 8857, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:19.575708+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.31, "market_cap": 662399590, "market_cap_usd": 662399590, "enterprise_value": 1671122590, "shares_outstanding": 153689000, "fx_rate_to_usd": null, "pe_ratio": 5.05501908, "pb_ratio": 2.43529261, "ptbv_ratio": null, "ps_ratio": 0.67633686, "pcf_ratio": 2.84399082, "pfcf_ratio": 1.83002522, "ev_ebitda": 4.54451473, "ev_ebit": 6.68633579, "ev_sales": 1.70628398, "ev_fcf": 4.61684539, "earnings_yield": 0.19782319, "fcf_yield": 0.21659811, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.97458222, "operating_margin": 0.25518969, "net_margin": 0.13379512, "ebitda_margin": 0.37546011, "fcf_margin": 0.36957789, "roe": 0.48175735, "roa": 0.07912932, "roic": 0.13413968, "roc_greenblatt": null, "asset_turnover": 0.59142161, "cash_conversion": 2.76226743, "accruals_ratio": -0.06151819, "sbc_to_revenue": 0.02621215, "debt_to_equity": 5.08822794, "net_debt_to_ebitda": 2.74315993, "debt_to_assets": 0.63745065, "interest_coverage": 3.94281342, "current_ratio": 1.89215361, "quick_ratio": 1.77297675, "net_debt": 1008723000, "revenue_growth_1y": 0.09707515, "revenue_growth_3y_cagr": 0.09702467, "revenue_growth_5y_cagr": 0.19992492, "eps_growth_1y": 2.78307062, "eps_growth_3y_cagr": 0.13896511, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.09764618, "book_value_growth_1y": 0.14900496, "piotroski_f_score": 8, "altman_z_score": 1.30682689, "earnings_stability_5y": 1.749498, "revenue_stability_5y": 0.327397, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.6986014, "price_return_3m": -0.73831208, "price_return_6m": -0.79840973, "price_return_9m": -0.82662912, "price_return_12m": -0.82314321, "price_return_12m_ex1m": -0.41321297, "distance_from_52w_high": -0.83196881, "distance_from_52w_low": 0, "relative_strength": -0.98108426, "local_beta": -0.0021, "volatility_252d": 0.715883, "volatility_60d": 1.787683, "max_drawdown_12m": -0.83196881, "revenue_ttm": 979393000, "gross_profit_ttm": 954499000, "ebit_ttm": 249931000, "ebitda_ttm": 367723000, "net_income_ttm": 131038000, "eps_diluted_ttm": 0.85261795, "operating_cash_flow_ttm": 232912000, "capital_expenditure_ttm": 129050000, "fcf_ttm": 361962000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 63389000, "cash_and_equivalents": 46894000, "total_current_assets": 438868000, "total_current_liabilities": 231941000, "net_ppe": null, "total_assets": 1655998000, "total_debt": 1055617000, "total_equity": 272000000, "net_working_capital": 194163000, "book_value_per_share": 1.76980786, "retained_earnings": -259946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -622538000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 8, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 9, "rank_ev_ebitda": 10, "rank_ev_ebit": 32, "rank_earnings_yield": 7, "rank_fcf_yield": 14, "rank_dividend_yield": 67, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 5, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 3, "rank_fcf_margin": 22, "rank_piotroski": 3, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 5, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 100, "value_composite": 5, "quality_composite": 1, "momentum_composite": 98, "growth_composite": 9, "yield_composite": 78, "svqf_composite": 4, "vc1_composite": 5, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 100, "overall_composite": 12, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 11, "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": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 979079000, "cost_of_revenue": 30318000, "gross_profit": 948761000, "ebit": 259600000, "ebitda": 375915000, "pretax_income": 194982000, "tax_provision": 58349000, "net_income": 136633000, "net_income_to_common": 136633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65272000, "total_current_assets": 440902000, "total_assets": 1645662000, "short_term_debt": 6888000, "long_term_debt": 1021157000, "total_debt": 1028045000, "total_liabilities": 1352702000, "total_equity": 292960000, "shares_outstanding": 161292000, "goodwill_and_intangibles": 910251000 }, "cash_flow": { "operating_cash_flow": 255802000, "capital_expenditure": 119094000, "free_cash_flow": 374896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197479, "ticker_id": 8857, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259600000", "ebitda": "375915000", "netIncome": "136633000", "grossProfit": "948761000", "depreciation": "None", "totalRevenue": "979079000", "costOfRevenue": "30318000", "interestIncome": "None", "incomeBeforeTax": "194982000", "interestExpense": "64618000", "operatingIncome": "238414000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58349000", "reportedCurrency": "USD", "netInterestIncome": "-64618000", "nonInterestIncome": "None", "operatingExpenses": "710347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116315000", "sellingGeneralAndAdministrative": "215274000", "netIncomeFromContinuingOperations": "136633000" }, "balance": { "goodwill": "741610000", "inventory": "20662000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1645662000", "longTermDebt": "1021157000", "shortTermDebt": "6888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "168641000", "reportedCurrency": "USD", "retainedEarnings": "-243759000", "totalLiabilities": "1352702000", "otherCurrentAssets": "20905000", "totalCurrentAssets": "440902000", "currentLongTermDebt": "6888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204760000", "currentAccountsPayable": "101813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38226000", "totalShareholderEquity": "292960000", "capitalLeaseObligations": "38088000", "otherCurrentLiabilities": "75108000", "totalCurrentLiabilities": "210459000", "otherNonCurrentLiabilities": "55618000", "totalNonCurrentLiabilities": "1142243000", "cashAndShortTermInvestments": "65272000", "commonStockSharesOutstanding": "161292000", "intangibleAssetsExcludingGoodwill": "168641000", "cashAndCashEquivalentsAtCarryingValue": "65272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136633000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3403000", "operatingCashflow": "255802000", "capitalExpenditures": "119094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150970000", "cashflowFromInvestment": "-118789000", "stockBasedCompensation": "25176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 979079000, "cost_of_revenue": 30318000, "gross_profit": 948761000, "research_and_development": null, "selling_general_admin": 215274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259600000, "depreciation_amortisation": 116315000, "ebitda": 375915000, "interest_expense": 64618000, "interest_income": null, "other_non_operating": null, "pretax_income": 194982000, "tax_provision": 58349000, "effective_tax_rate": null, "net_income": 136633000, "net_income_continuing_ops": 136633000, "net_income_to_common": 136633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65272000, "short_term_investments": null, "net_receivables": 334063000, "inventory": 20662000, "other_current_assets": null, "total_current_assets": 440902000, "net_ppe": null, "goodwill": 741610000, "intangible_assets": 168641000, "goodwill_and_intangibles": 910251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204760000, "total_assets": 1645662000, "short_term_debt": 6888000, "accounts_payable": 101813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210459000, "long_term_debt": 1021157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1142243000, "total_liabilities": 1352702000, "total_debt": 1028045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -243759000, "total_equity": 292960000, "shares_outstanding": 161292000, "operating_cash_flow": 255802000, "stock_based_compensation": 25176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150970000, "free_cash_flow": 374896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "259600000", "ebitda": "375915000", "netIncome": "136633000", "grossProfit": "948761000", "depreciation": "None", "totalRevenue": "979079000", "costOfRevenue": "30318000", "interestIncome": "None", "incomeBeforeTax": "194982000", "interestExpense": "64618000", "operatingIncome": "238414000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58349000", "reportedCurrency": "USD", "netInterestIncome": "-64618000", "nonInterestIncome": "None", "operatingExpenses": "710347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116315000", "sellingGeneralAndAdministrative": "215274000", "netIncomeFromContinuingOperations": "136633000" }, "balance": { "goodwill": "741610000", "inventory": "20662000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1645662000", "longTermDebt": "1021157000", "shortTermDebt": "6888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "168641000", "reportedCurrency": "USD", "retainedEarnings": "-243759000", "totalLiabilities": "1352702000", "otherCurrentAssets": "20905000", "totalCurrentAssets": "440902000", "currentLongTermDebt": "6888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204760000", "currentAccountsPayable": "101813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38226000", "totalShareholderEquity": "292960000", "capitalLeaseObligations": "38088000", "otherCurrentLiabilities": "75108000", "totalCurrentLiabilities": "210459000", "otherNonCurrentLiabilities": "55618000", "totalNonCurrentLiabilities": "1142243000", "cashAndShortTermInvestments": "65272000", "commonStockSharesOutstanding": "161292000", "intangibleAssetsExcludingGoodwill": "168641000", "cashAndCashEquivalentsAtCarryingValue": "65272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "136633000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3403000", "operatingCashflow": "255802000", "capitalExpenditures": "119094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150970000", "cashflowFromInvestment": "-118789000", "stockBasedCompensation": "25176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 879207000, "cost_of_revenue": 18988000, "gross_profit": 860219000, "ebit": 153010000, "ebitda": 262082000, "pretax_income": 79108000, "tax_provision": 47660000, "net_income": 31448000, "net_income_to_common": 31448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77560000, "total_current_assets": 393999000, "total_assets": 1614489000, "short_term_debt": 6925000, "long_term_debt": 1034211000, "total_debt": 1041136000, "total_liabilities": 1349364000, "total_equity": 265125000, "shares_outstanding": 167717000, "goodwill_and_intangibles": 967912000 }, "cash_flow": { "operating_cash_flow": 223642000, "capital_expenditure": 70856000, "free_cash_flow": 294498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197484, "ticker_id": 8857, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153010000", "ebitda": "262082000", "netIncome": "31448000", "grossProfit": "860219000", "depreciation": "None", "totalRevenue": "879207000", "costOfRevenue": "18988000", "interestIncome": "None", "incomeBeforeTax": "79108000", "interestExpense": "73902000", "operatingIncome": "136022000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47660000", "reportedCurrency": "USD", "netInterestIncome": "-73902000", "nonInterestIncome": "None", "operatingExpenses": "724197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109072000", "sellingGeneralAndAdministrative": "193454000", "netIncomeFromContinuingOperations": "31448000" }, "balance": { "goodwill": "735615000", "inventory": "15502000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1614489000", "longTermDebt": "1034211000", "shortTermDebt": "6925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "232297000", "reportedCurrency": "USD", "retainedEarnings": "-269287000", "totalLiabilities": "1349364000", "otherCurrentAssets": "39468000", "totalCurrentAssets": "393999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3057000", "currentNetReceivables": "261469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220490000", "currentAccountsPayable": "91224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1066893000", "totalShareholderEquity": "265125000", "capitalLeaseObligations": "32682000", "otherCurrentLiabilities": "72218000", "totalCurrentLiabilities": "199741000", "otherNonCurrentLiabilities": "59463000", "totalNonCurrentLiabilities": "1149623000", "cashAndShortTermInvestments": "77560000", "commonStockSharesOutstanding": "167717000", "intangibleAssetsExcludingGoodwill": "232297000", "cashAndCashEquivalentsAtCarryingValue": "77560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1917000", "operatingCashflow": "223642000", "capitalExpenditures": "70856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211427000", "cashflowFromInvestment": "-69720000", "stockBasedCompensation": "22958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 879207000, "cost_of_revenue": 18988000, "gross_profit": 860219000, "research_and_development": null, "selling_general_admin": 193454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153010000, "depreciation_amortisation": 109072000, "ebitda": 262082000, "interest_expense": 73902000, "interest_income": null, "other_non_operating": null, "pretax_income": 79108000, "tax_provision": 47660000, "effective_tax_rate": null, "net_income": 31448000, "net_income_continuing_ops": 31448000, "net_income_to_common": 31448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77560000, "short_term_investments": 3057000, "net_receivables": 261469000, "inventory": 15502000, "other_current_assets": null, "total_current_assets": 393999000, "net_ppe": null, "goodwill": 735615000, "intangible_assets": 232297000, "goodwill_and_intangibles": 967912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1220490000, "total_assets": 1614489000, "short_term_debt": 6925000, "accounts_payable": 91224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199741000, "long_term_debt": 1034211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1149623000, "total_liabilities": 1349364000, "total_debt": 1041136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269287000, "total_equity": 265125000, "shares_outstanding": 167717000, "operating_cash_flow": 223642000, "stock_based_compensation": 22958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -211427000, "free_cash_flow": 294498000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153010000", "ebitda": "262082000", "netIncome": "31448000", "grossProfit": "860219000", "depreciation": "None", "totalRevenue": "879207000", "costOfRevenue": "18988000", "interestIncome": "None", "incomeBeforeTax": "79108000", "interestExpense": "73902000", "operatingIncome": "136022000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47660000", "reportedCurrency": "USD", "netInterestIncome": "-73902000", "nonInterestIncome": "None", "operatingExpenses": "724197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109072000", "sellingGeneralAndAdministrative": "193454000", "netIncomeFromContinuingOperations": "31448000" }, "balance": { "goodwill": "735615000", "inventory": "15502000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1614489000", "longTermDebt": "1034211000", "shortTermDebt": "6925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "232297000", "reportedCurrency": "USD", "retainedEarnings": "-269287000", "totalLiabilities": "1349364000", "otherCurrentAssets": "39468000", "totalCurrentAssets": "393999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3057000", "currentNetReceivables": "261469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220490000", "currentAccountsPayable": "91224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1066893000", "totalShareholderEquity": "265125000", "capitalLeaseObligations": "32682000", "otherCurrentLiabilities": "72218000", "totalCurrentLiabilities": "199741000", "otherNonCurrentLiabilities": "59463000", "totalNonCurrentLiabilities": "1149623000", "cashAndShortTermInvestments": "77560000", "commonStockSharesOutstanding": "167717000", "intangibleAssetsExcludingGoodwill": "232297000", "cashAndCashEquivalentsAtCarryingValue": "77560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1917000", "operatingCashflow": "223642000", "capitalExpenditures": "70856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-211427000", "cashflowFromInvestment": "-69720000", "stockBasedCompensation": "22958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108525000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 817310000, "cost_of_revenue": 43463000, "gross_profit": 773847000, "ebit": 174458000, "ebitda": 287525000, "pretax_income": 86997000, "tax_provision": 29982000, "net_income": 57015000, "net_income_to_common": 57015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136309000, "total_current_assets": 439538000, "total_assets": 1789983000, "short_term_debt": 16152000, "long_term_debt": 1029113000, "total_debt": 1045265000, "total_liabilities": 1368516000, "total_equity": 421467000, "shares_outstanding": 160017000, "goodwill_and_intangibles": 1136860000 }, "cash_flow": { "operating_cash_flow": 206101000, "capital_expenditure": 57485000, "free_cash_flow": 263586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197489, "ticker_id": 8857, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174458000", "ebitda": "287525000", "netIncome": "57015000", "grossProfit": "773847000", "depreciation": "None", "totalRevenue": "817310000", "costOfRevenue": "43463000", "interestIncome": "None", "incomeBeforeTax": "86997000", "interestExpense": "86701000", "operatingIncome": "188814000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29982000", "reportedCurrency": "USD", "netInterestIncome": "-86190000", "nonInterestIncome": "None", "operatingExpenses": "585033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113067000", "sellingGeneralAndAdministrative": "165550000", "netIncomeFromContinuingOperations": "82211000" }, "balance": { "goodwill": "835835000", "inventory": "17966000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1789983000", "longTermDebt": "1029113000", "shortTermDebt": "16152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301025000", "reportedCurrency": "USD", "retainedEarnings": "-125887000", "totalLiabilities": "1368516000", "otherCurrentAssets": "48052000", "totalCurrentAssets": "439538000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "2322000", "currentNetReceivables": "234889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350445000", "currentAccountsPayable": "78749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074389000", "totalShareholderEquity": "421467000", "capitalLeaseObligations": "36257000", "otherCurrentLiabilities": "83510000", "totalCurrentLiabilities": "214773000", "otherNonCurrentLiabilities": "62566000", "totalNonCurrentLiabilities": "1153743000", "cashAndShortTermInvestments": "136309000", "commonStockSharesOutstanding": "160017000", "intangibleAssetsExcludingGoodwill": "301025000", "cashAndCashEquivalentsAtCarryingValue": "136309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57015000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1148000", "operatingCashflow": "206101000", "capitalExpenditures": "57485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117793000", "cashflowFromInvestment": "-58290000", "stockBasedCompensation": "17476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 817310000, "cost_of_revenue": 43463000, "gross_profit": 773847000, "research_and_development": null, "selling_general_admin": 165550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174458000, "depreciation_amortisation": 113067000, "ebitda": 287525000, "interest_expense": 86701000, "interest_income": null, "other_non_operating": null, "pretax_income": 86997000, "tax_provision": 29982000, "effective_tax_rate": null, "net_income": 57015000, "net_income_continuing_ops": 82211000, "net_income_to_common": 57015000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136309000, "short_term_investments": 2322000, "net_receivables": 234889000, "inventory": 17966000, "other_current_assets": null, "total_current_assets": 439538000, "net_ppe": null, "goodwill": 835835000, "intangible_assets": 301025000, "goodwill_and_intangibles": 1136860000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1350445000, "total_assets": 1789983000, "short_term_debt": 16152000, "accounts_payable": 78749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214773000, "long_term_debt": 1029113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1153743000, "total_liabilities": 1368516000, "total_debt": 1045265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125887000, "total_equity": 421467000, "shares_outstanding": 160017000, "operating_cash_flow": 206101000, "stock_based_compensation": 17476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117793000, "free_cash_flow": 263586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174458000", "ebitda": "287525000", "netIncome": "57015000", "grossProfit": "773847000", "depreciation": "None", "totalRevenue": "817310000", "costOfRevenue": "43463000", "interestIncome": "None", "incomeBeforeTax": "86997000", "interestExpense": "86701000", "operatingIncome": "188814000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29982000", "reportedCurrency": "USD", "netInterestIncome": "-86190000", "nonInterestIncome": "None", "operatingExpenses": "585033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113067000", "sellingGeneralAndAdministrative": "165550000", "netIncomeFromContinuingOperations": "82211000" }, "balance": { "goodwill": "835835000", "inventory": "17966000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1789983000", "longTermDebt": "1029113000", "shortTermDebt": "16152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301025000", "reportedCurrency": "USD", "retainedEarnings": "-125887000", "totalLiabilities": "1368516000", "otherCurrentAssets": "48052000", "totalCurrentAssets": "439538000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "2322000", "currentNetReceivables": "234889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350445000", "currentAccountsPayable": "78749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074389000", "totalShareholderEquity": "421467000", "capitalLeaseObligations": "36257000", "otherCurrentLiabilities": "83510000", "totalCurrentLiabilities": "214773000", "otherNonCurrentLiabilities": "62566000", "totalNonCurrentLiabilities": "1153743000", "cashAndShortTermInvestments": "136309000", "commonStockSharesOutstanding": "160017000", "intangibleAssetsExcludingGoodwill": "301025000", "cashAndCashEquivalentsAtCarryingValue": "136309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57015000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1148000", "operatingCashflow": "206101000", "capitalExpenditures": "57485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117793000", "cashflowFromInvestment": "-58290000", "stockBasedCompensation": "17476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 741598000, "cost_of_revenue": 47262000, "gross_profit": 694336000, "ebit": 196480000, "ebitda": 336654000, "pretax_income": 127108000, "tax_provision": 34633000, "net_income": 92475000, "net_income_to_common": 92475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105204000, "total_current_assets": 362594000, "total_assets": 1756269000, "short_term_debt": 28290000, "long_term_debt": 1190045000, "total_debt": 1218335000, "total_liabilities": 1525199000, "total_equity": 231070000, "shares_outstanding": 159026000, "goodwill_and_intangibles": 1210900000 }, "cash_flow": { "operating_cash_flow": 218337000, "capital_expenditure": 48186000, "free_cash_flow": 266523000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197494, "ticker_id": 8857, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196480000", "ebitda": "336654000", "netIncome": "92475000", "grossProfit": "694336000", "depreciation": "None", "totalRevenue": "741598000", "costOfRevenue": "47262000", "interestIncome": "None", "incomeBeforeTax": "127108000", "interestExpense": "69372000", "operatingIncome": "164705000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34633000", "reportedCurrency": "USD", "netInterestIncome": "-69372000", "nonInterestIncome": "None", "operatingExpenses": "529631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "31775000", "costofGoodsAndServicesSold": "47262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140174000", "sellingGeneralAndAdministrative": "163133000", "netIncomeFromContinuingOperations": "92475000" }, "balance": { "goodwill": "833480000", "inventory": "19307000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1756269000", "longTermDebt": "1190045000", "shortTermDebt": "28290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "377420000", "reportedCurrency": "USD", "retainedEarnings": "-98078000", "totalLiabilities": "1525199000", "otherCurrentAssets": "40322000", "totalCurrentAssets": "362594000", "currentLongTermDebt": "21935000", "longTermInvestments": "None", "shortTermInvestments": "2057000", "currentNetReceivables": "197761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1393675000", "currentAccountsPayable": "79869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109775000", "shortLongTermDebtTotal": "1251697000", "totalShareholderEquity": "231070000", "capitalLeaseObligations": "33362000", "otherCurrentLiabilities": "47486000", "totalCurrentLiabilities": "186809000", "otherNonCurrentLiabilities": "127196000", "totalNonCurrentLiabilities": "1338390000", "cashAndShortTermInvestments": "105204000", "commonStockSharesOutstanding": "159026000", "intangibleAssetsExcludingGoodwill": "377420000", "cashAndCashEquivalentsAtCarryingValue": "105204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10310000", "operatingCashflow": "218337000", "capitalExpenditures": "48186000", "changeInReceivables": "-17685000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164932000", "cashflowFromInvestment": "-48592000", "stockBasedCompensation": "16663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 741598000, "cost_of_revenue": 47262000, "gross_profit": 694336000, "research_and_development": 3400000, "selling_general_admin": 163133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196480000, "depreciation_amortisation": 140174000, "ebitda": 336654000, "interest_expense": 69372000, "interest_income": null, "other_non_operating": null, "pretax_income": 127108000, "tax_provision": 34633000, "effective_tax_rate": null, "net_income": 92475000, "net_income_continuing_ops": 92475000, "net_income_to_common": 92475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105204000, "short_term_investments": 2057000, "net_receivables": 197761000, "inventory": 19307000, "other_current_assets": null, "total_current_assets": 362594000, "net_ppe": null, "goodwill": 833480000, "intangible_assets": 377420000, "goodwill_and_intangibles": 1210900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1393675000, "total_assets": 1756269000, "short_term_debt": 28290000, "accounts_payable": 79869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186809000, "long_term_debt": 1190045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1338390000, "total_liabilities": 1525199000, "total_debt": 1218335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98078000, "total_equity": 231070000, "shares_outstanding": 159026000, "operating_cash_flow": 218337000, "stock_based_compensation": 16663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164932000, "free_cash_flow": 266523000, "net_change_in_cash": 4813000 }, "raw_data": { "income": { "ebit": "196480000", "ebitda": "336654000", "netIncome": "92475000", "grossProfit": "694336000", "depreciation": "None", "totalRevenue": "741598000", "costOfRevenue": "47262000", "interestIncome": "None", "incomeBeforeTax": "127108000", "interestExpense": "69372000", "operatingIncome": "164705000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34633000", "reportedCurrency": "USD", "netInterestIncome": "-69372000", "nonInterestIncome": "None", "operatingExpenses": "529631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "31775000", "costofGoodsAndServicesSold": "47262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140174000", "sellingGeneralAndAdministrative": "163133000", "netIncomeFromContinuingOperations": "92475000" }, "balance": { "goodwill": "833480000", "inventory": "19307000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1756269000", "longTermDebt": "1190045000", "shortTermDebt": "28290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "377420000", "reportedCurrency": "USD", "retainedEarnings": "-98078000", "totalLiabilities": "1525199000", "otherCurrentAssets": "40322000", "totalCurrentAssets": "362594000", "currentLongTermDebt": "21935000", "longTermInvestments": "None", "shortTermInvestments": "2057000", "currentNetReceivables": "197761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1393675000", "currentAccountsPayable": "79869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "109775000", "shortLongTermDebtTotal": "1251697000", "totalShareholderEquity": "231070000", "capitalLeaseObligations": "33362000", "otherCurrentLiabilities": "47486000", "totalCurrentLiabilities": "186809000", "otherNonCurrentLiabilities": "127196000", "totalNonCurrentLiabilities": "1338390000", "cashAndShortTermInvestments": "105204000", "commonStockSharesOutstanding": "159026000", "intangibleAssetsExcludingGoodwill": "377420000", "cashAndCashEquivalentsAtCarryingValue": "105204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92475000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10310000", "operatingCashflow": "218337000", "capitalExpenditures": "48186000", "changeInReceivables": "-17685000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164932000", "cashflowFromInvestment": "-48592000", "stockBasedCompensation": "16663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 550590000, "cost_of_revenue": 35146000, "gross_profit": 515444000, "ebit": 112843000, "ebitda": 229644000, "pretax_income": 67901000, "tax_provision": 26452000, "net_income": 41449000, "net_income_to_common": 41449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101283000, "total_current_assets": 348069000, "total_assets": 1837056000, "short_term_debt": 42712000, "long_term_debt": 1206802000, "total_debt": 1249514000, "total_liabilities": 1577092000, "total_equity": 259964000, "shares_outstanding": 163778000, "goodwill_and_intangibles": 1326166000 }, "cash_flow": { "operating_cash_flow": 193171000, "capital_expenditure": 24998000, "free_cash_flow": 218169000, "dividends_paid": 155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197499, "ticker_id": 8857, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112843000", "ebitda": "229644000", "netIncome": "41449000", "grossProfit": "515444000", "depreciation": "None", "totalRevenue": "550590000", "costOfRevenue": "35146000", "interestIncome": "None", "incomeBeforeTax": "67901000", "interestExpense": "44942000", "operatingIncome": "111866000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26452000", "reportedCurrency": "USD", "netInterestIncome": "-44942000", "nonInterestIncome": "None", "operatingExpenses": "403578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4400000", "otherNonOperatingIncome": "977000", "costofGoodsAndServicesSold": "35146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116801000", "sellingGeneralAndAdministrative": "123407000", "netIncomeFromContinuingOperations": "41449000" }, "balance": { "goodwill": "838867000", "inventory": "12093000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1837056000", "longTermDebt": "1206802000", "shortTermDebt": "42712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "487299000", "reportedCurrency": "USD", "retainedEarnings": "-81416000", "totalLiabilities": "1577092000", "otherCurrentAssets": "41241000", "totalCurrentAssets": "348069000", "currentLongTermDebt": "36952000", "longTermInvestments": "None", "shortTermInvestments": "6742000", "currentNetReceivables": "193452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488987000", "currentAccountsPayable": "67556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96066000", "shortLongTermDebtTotal": "1284498000", "totalShareholderEquity": "259964000", "capitalLeaseObligations": "34984000", "otherCurrentLiabilities": "36265000", "totalCurrentLiabilities": "175191000", "otherNonCurrentLiabilities": "147575000", "totalNonCurrentLiabilities": "1401901000", "cashAndShortTermInvestments": "101283000", "commonStockSharesOutstanding": "163778000", "intangibleAssetsExcludingGoodwill": "487299000", "cashAndCashEquivalentsAtCarryingValue": "101283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41449000", "profitLoss": "None", "dividendPayout": "155000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2798000", "operatingCashflow": "193171000", "capitalExpenditures": "24998000", "changeInReceivables": "-14946000", "changeInExchangeRate": "None", "cashflowFromFinancing": "268722000", "cashflowFromInvestment": "-475970000", "stockBasedCompensation": "13784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14077000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550590000, "cost_of_revenue": 35146000, "gross_profit": 515444000, "research_and_development": 4400000, "selling_general_admin": 123407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112843000, "depreciation_amortisation": 116801000, "ebitda": 229644000, "interest_expense": 44942000, "interest_income": null, "other_non_operating": null, "pretax_income": 67901000, "tax_provision": 26452000, "effective_tax_rate": null, "net_income": 41449000, "net_income_continuing_ops": 41449000, "net_income_to_common": 41449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101283000, "short_term_investments": 6742000, "net_receivables": 193452000, "inventory": 12093000, "other_current_assets": null, "total_current_assets": 348069000, "net_ppe": null, "goodwill": 838867000, "intangible_assets": 487299000, "goodwill_and_intangibles": 1326166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1488987000, "total_assets": 1837056000, "short_term_debt": 42712000, "accounts_payable": 67556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175191000, "long_term_debt": 1206802000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1401901000, "total_liabilities": 1577092000, "total_debt": 1249514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81416000, "total_equity": 259964000, "shares_outstanding": 163778000, "operating_cash_flow": 193171000, "stock_based_compensation": 13784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -475970000, "dividends_paid": 155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 268722000, "free_cash_flow": 218169000, "net_change_in_cash": -14077000 }, "raw_data": { "income": { "ebit": "112843000", "ebitda": "229644000", "netIncome": "41449000", "grossProfit": "515444000", "depreciation": "None", "totalRevenue": "550590000", "costOfRevenue": "35146000", "interestIncome": "None", "incomeBeforeTax": "67901000", "interestExpense": "44942000", "operatingIncome": "111866000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26452000", "reportedCurrency": "USD", "netInterestIncome": "-44942000", "nonInterestIncome": "None", "operatingExpenses": "403578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4400000", "otherNonOperatingIncome": "977000", "costofGoodsAndServicesSold": "35146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116801000", "sellingGeneralAndAdministrative": "123407000", "netIncomeFromContinuingOperations": "41449000" }, "balance": { "goodwill": "838867000", "inventory": "12093000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1837056000", "longTermDebt": "1206802000", "shortTermDebt": "42712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "487299000", "reportedCurrency": "USD", "retainedEarnings": "-81416000", "totalLiabilities": "1577092000", "otherCurrentAssets": "41241000", "totalCurrentAssets": "348069000", "currentLongTermDebt": "36952000", "longTermInvestments": "None", "shortTermInvestments": "6742000", "currentNetReceivables": "193452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1488987000", "currentAccountsPayable": "67556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96066000", "shortLongTermDebtTotal": "1284498000", "totalShareholderEquity": "259964000", "capitalLeaseObligations": "34984000", "otherCurrentLiabilities": "36265000", "totalCurrentLiabilities": "175191000", "otherNonCurrentLiabilities": "147575000", "totalNonCurrentLiabilities": "1401901000", "cashAndShortTermInvestments": "101283000", "commonStockSharesOutstanding": "163778000", "intangibleAssetsExcludingGoodwill": "487299000", "cashAndCashEquivalentsAtCarryingValue": "101283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41449000", "profitLoss": "None", "dividendPayout": "155000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2798000", "operatingCashflow": "193171000", "capitalExpenditures": "24998000", "changeInReceivables": "-14946000", "changeInExchangeRate": "None", "cashflowFromFinancing": "268722000", "cashflowFromInvestment": "-475970000", "stockBasedCompensation": "13784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14077000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 393593000, "cost_of_revenue": 33540000, "gross_profit": 360053000, "ebit": 41992000, "ebitda": 158562000, "pretax_income": 853000, "tax_provision": 5431000, "net_income": -4578000, "net_income_to_common": -4578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120259000, "total_current_assets": 328037000, "total_assets": 1367325000, "short_term_debt": 12283000, "long_term_debt": 832941000, "total_debt": 845224000, "total_liabilities": 1051753000, "total_equity": 315572000, "shares_outstanding": 161632000, "goodwill_and_intangibles": 928574000 }, "cash_flow": { "operating_cash_flow": 46909000, "capital_expenditure": 24260000, "free_cash_flow": 71169000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197504, "ticker_id": 8857, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41992000", "ebitda": "158562000", "netIncome": "-4578000", "grossProfit": "360053000", "depreciation": "None", "totalRevenue": "393593000", "costOfRevenue": "33540000", "interestIncome": "None", "incomeBeforeTax": "853000", "interestExpense": "40865000", "operatingIncome": "37816000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5431000", "reportedCurrency": "USD", "netInterestIncome": "-40865000", "nonInterestIncome": "None", "operatingExpenses": "322237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4300000", "otherNonOperatingIncome": "5035000", "costofGoodsAndServicesSold": "33540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116570000", "sellingGeneralAndAdministrative": "89664000", "netIncomeFromContinuingOperations": "-3445000" }, "balance": { "goodwill": "586435000", "inventory": "113000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1367325000", "longTermDebt": "832941000", "shortTermDebt": "12283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "342139000", "reportedCurrency": "USD", "retainedEarnings": "-94850000", "totalLiabilities": "1051753000", "otherCurrentAssets": "24837000", "totalCurrentAssets": "328037000", "currentLongTermDebt": "9104000", "longTermInvestments": "None", "shortTermInvestments": "3474000", "currentNetReceivables": "182828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1039288000", "currentAccountsPayable": "34509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70284000", "shortLongTermDebtTotal": "873210000", "totalShareholderEquity": "315572000", "capitalLeaseObligations": "31165000", "otherCurrentLiabilities": "16080000", "totalCurrentLiabilities": "64040000", "otherNonCurrentLiabilities": "102758000", "totalNonCurrentLiabilities": "987713000", "cashAndShortTermInvestments": "120259000", "commonStockSharesOutstanding": "161632000", "intangibleAssetsExcludingGoodwill": "342139000", "cashAndCashEquivalentsAtCarryingValue": "120259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4578000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1289000", "operatingCashflow": "46909000", "capitalExpenditures": "24260000", "changeInReceivables": "-90588000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34004000", "cashflowFromInvestment": "-24153000", "stockBasedCompensation": "12589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11248000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393593000, "cost_of_revenue": 33540000, "gross_profit": 360053000, "research_and_development": 4300000, "selling_general_admin": 89664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41992000, "depreciation_amortisation": 116570000, "ebitda": 158562000, "interest_expense": 40865000, "interest_income": null, "other_non_operating": null, "pretax_income": 853000, "tax_provision": 5431000, "effective_tax_rate": null, "net_income": -4578000, "net_income_continuing_ops": -3445000, "net_income_to_common": -4578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120259000, "short_term_investments": 3474000, "net_receivables": 182828000, "inventory": 113000, "other_current_assets": null, "total_current_assets": 328037000, "net_ppe": null, "goodwill": 586435000, "intangible_assets": 342139000, "goodwill_and_intangibles": 928574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1039288000, "total_assets": 1367325000, "short_term_debt": 12283000, "accounts_payable": 34509000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64040000, "long_term_debt": 832941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 987713000, "total_liabilities": 1051753000, "total_debt": 845224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94850000, "total_equity": 315572000, "shares_outstanding": 161632000, "operating_cash_flow": 46909000, "stock_based_compensation": 12589000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24153000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34004000, "free_cash_flow": 71169000, "net_change_in_cash": -11248000 }, "raw_data": { "income": { "ebit": "41992000", "ebitda": "158562000", "netIncome": "-4578000", "grossProfit": "360053000", "depreciation": "None", "totalRevenue": "393593000", "costOfRevenue": "33540000", "interestIncome": "None", "incomeBeforeTax": "853000", "interestExpense": "40865000", "operatingIncome": "37816000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5431000", "reportedCurrency": "USD", "netInterestIncome": "-40865000", "nonInterestIncome": "None", "operatingExpenses": "322237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4300000", "otherNonOperatingIncome": "5035000", "costofGoodsAndServicesSold": "33540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116570000", "sellingGeneralAndAdministrative": "89664000", "netIncomeFromContinuingOperations": "-3445000" }, "balance": { "goodwill": "586435000", "inventory": "113000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1367325000", "longTermDebt": "832941000", "shortTermDebt": "12283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "342139000", "reportedCurrency": "USD", "retainedEarnings": "-94850000", "totalLiabilities": "1051753000", "otherCurrentAssets": "24837000", "totalCurrentAssets": "328037000", "currentLongTermDebt": "9104000", "longTermInvestments": "None", "shortTermInvestments": "3474000", "currentNetReceivables": "182828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1039288000", "currentAccountsPayable": "34509000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70284000", "shortLongTermDebtTotal": "873210000", "totalShareholderEquity": "315572000", "capitalLeaseObligations": "31165000", "otherCurrentLiabilities": "16080000", "totalCurrentLiabilities": "64040000", "otherNonCurrentLiabilities": "102758000", "totalNonCurrentLiabilities": "987713000", "cashAndShortTermInvestments": "120259000", "commonStockSharesOutstanding": "161632000", "intangibleAssetsExcludingGoodwill": "342139000", "cashAndCashEquivalentsAtCarryingValue": "120259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4578000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1289000", "operatingCashflow": "46909000", "capitalExpenditures": "24260000", "changeInReceivables": "-90588000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34004000", "cashflowFromInvestment": "-24153000", "stockBasedCompensation": "12589000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11248000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 448737000, "cost_of_revenue": 145120000, "gross_profit": 303617000, "ebit": 102353000, "ebitda": 214119000, "pretax_income": 30657000, "tax_provision": 13581000, "net_income": 17076000, "net_income_to_common": 17076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131513000, "total_current_assets": 272438000, "total_assets": 1407426000, "short_term_debt": 31749000, "long_term_debt": 837686000, "total_debt": 869435000, "total_liabilities": 1097812000, "total_equity": 309614000, "shares_outstanding": 160080000, "goodwill_and_intangibles": 1018593000 }, "cash_flow": { "operating_cash_flow": 133801999, "capital_expenditure": 29685000, "free_cash_flow": 163486999, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197509, "ticker_id": 8857, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102353000", "ebitda": "214119000", "netIncome": "17076000", "grossProfit": "303617000", "depreciation": "None", "totalRevenue": "448737000", "costOfRevenue": "145120000", "interestIncome": "49531000", "incomeBeforeTax": "30657000", "interestExpense": "60729000", "operatingIncome": "96455000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13581000", "reportedCurrency": "USD", "netInterestIncome": "-60729000", "nonInterestIncome": "None", "operatingExpenses": "207162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111766000", "sellingGeneralAndAdministrative": "83193000", "netIncomeFromContinuingOperations": "33343000" }, "balance": { "goodwill": "584150000", "inventory": "26719000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1407426000", "longTermDebt": "837686000", "shortTermDebt": "31749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "434443000", "reportedCurrency": "USD", "retainedEarnings": "-89578000", "totalLiabilities": "1097812000", "otherCurrentAssets": "27408000", "totalCurrentAssets": "272438000", "currentLongTermDebt": "28779000", "longTermInvestments": "None", "shortTermInvestments": "3642000", "currentNetReceivables": "113517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134988000", "currentAccountsPayable": "50825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104443000", "shortLongTermDebtTotal": "899565000", "totalShareholderEquity": "309614000", "capitalLeaseObligations": "33100000", "otherCurrentLiabilities": "21268000", "totalCurrentLiabilities": "104881000", "otherNonCurrentLiabilities": "2183000", "totalNonCurrentLiabilities": "992931000", "cashAndShortTermInvestments": "131513000", "commonStockSharesOutstanding": "160080000", "intangibleAssetsExcludingGoodwill": "434443000", "cashAndCashEquivalentsAtCarryingValue": "131513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17076000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8194000", "operatingCashflow": "133801999", "capitalExpenditures": "29685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14520000", "cashflowFromInvestment": "-54973000", "stockBasedCompensation": "10012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448737000, "cost_of_revenue": 145120000, "gross_profit": 303617000, "research_and_development": 3800000, "selling_general_admin": 83193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102353000, "depreciation_amortisation": 111766000, "ebitda": 214119000, "interest_expense": 60729000, "interest_income": null, "other_non_operating": null, "pretax_income": 30657000, "tax_provision": 13581000, "effective_tax_rate": null, "net_income": 17076000, "net_income_continuing_ops": 33343000, "net_income_to_common": 17076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131513000, "short_term_investments": 3642000, "net_receivables": 113517000, "inventory": 26719000, "other_current_assets": null, "total_current_assets": 272438000, "net_ppe": null, "goodwill": 584150000, "intangible_assets": 434443000, "goodwill_and_intangibles": 1018593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1134988000, "total_assets": 1407426000, "short_term_debt": 31749000, "accounts_payable": 50825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104881000, "long_term_debt": 837686000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 992931000, "total_liabilities": 1097812000, "total_debt": 869435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89578000, "total_equity": 309614000, "shares_outstanding": 160080000, "operating_cash_flow": 133801999, "stock_based_compensation": 10012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54973000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14520000, "free_cash_flow": 163486999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102353000", "ebitda": "214119000", "netIncome": "17076000", "grossProfit": "303617000", "depreciation": "None", "totalRevenue": "448737000", "costOfRevenue": "145120000", "interestIncome": "49531000", "incomeBeforeTax": "30657000", "interestExpense": "60729000", "operatingIncome": "96455000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13581000", "reportedCurrency": "USD", "netInterestIncome": "-60729000", "nonInterestIncome": "None", "operatingExpenses": "207162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111766000", "sellingGeneralAndAdministrative": "83193000", "netIncomeFromContinuingOperations": "33343000" }, "balance": { "goodwill": "584150000", "inventory": "26719000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1407426000", "longTermDebt": "837686000", "shortTermDebt": "31749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "434443000", "reportedCurrency": "USD", "retainedEarnings": "-89578000", "totalLiabilities": "1097812000", "otherCurrentAssets": "27408000", "totalCurrentAssets": "272438000", "currentLongTermDebt": "28779000", "longTermInvestments": "None", "shortTermInvestments": "3642000", "currentNetReceivables": "113517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134988000", "currentAccountsPayable": "50825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104443000", "shortLongTermDebtTotal": "899565000", "totalShareholderEquity": "309614000", "capitalLeaseObligations": "33100000", "otherCurrentLiabilities": "21268000", "totalCurrentLiabilities": "104881000", "otherNonCurrentLiabilities": "2183000", "totalNonCurrentLiabilities": "992931000", "cashAndShortTermInvestments": "131513000", "commonStockSharesOutstanding": "160080000", "intangibleAssetsExcludingGoodwill": "434443000", "cashAndCashEquivalentsAtCarryingValue": "131513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17076000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8194000", "operatingCashflow": "133801999", "capitalExpenditures": "29685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14520000", "cashflowFromInvestment": "-54973000", "stockBasedCompensation": "10012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122207000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 370145720, "cost_of_revenue": 9234628, "gross_profit": 360911092, "ebit": -5085410, "ebitda": 98261028, "pretax_income": -74635628, "tax_provision": -16241112, "net_income": -58394516, "net_income_to_common": -58394516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65048194, "total_current_assets": 185147848, "total_assets": 1344783195, "short_term_debt": 9103518000, "long_term_debt": 860249164, "total_debt": 9963767164, "total_liabilities": 1042727063, "total_equity": 302056132, "shares_outstanding": 87320000, "goodwill_and_intangibles": 1079265029 }, "cash_flow": { "operating_cash_flow": 46016827, "capital_expenditure": 26576364, "free_cash_flow": 72593191, "dividends_paid": 779270105, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197514, "ticker_id": 8857, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5085410", "ebitda": "98261028", "netIncome": "-58394516", "grossProfit": "360911092", "depreciation": "None", "totalRevenue": "370145720", "costOfRevenue": "9234628", "interestIncome": "60755610", "incomeBeforeTax": "-74635628", "interestExpense": "69550214", "operatingIncome": "12606169", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16241112", "reportedCurrency": "USD", "netInterestIncome": "-69550214", "nonInterestIncome": "None", "operatingExpenses": "348304923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9234628", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103346438", "sellingGeneralAndAdministrative": "134668633", "netIncomeFromContinuingOperations": "-58394516" }, "balance": { "goodwill": "564723498", "inventory": "2033186", "commonStock": "15606", "currentDebt": "None", "investments": "None", "totalAssets": "1344783195", "longTermDebt": "860249164", "shortTermDebt": "9103518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "514541531", "reportedCurrency": "USD", "retainedEarnings": "-113306294", "totalLiabilities": "1042727063", "otherCurrentAssets": "18794000", "totalCurrentAssets": "185147848", "currentLongTermDebt": "9103518", "longTermInvestments": "None", "shortTermInvestments": "839000", "currentNetReceivables": "100467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159635347", "currentAccountsPayable": "45188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69243000", "shortLongTermDebtTotal": "869352682", "totalShareholderEquity": "302056132", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-9080831571", "totalCurrentLiabilities": "68735842", "otherNonCurrentLiabilities": "3368710", "totalNonCurrentLiabilities": "973991221", "cashAndShortTermInvestments": "65048194", "commonStockSharesOutstanding": "87320000", "intangibleAssetsExcludingGoodwill": "514541531", "cashAndCashEquivalentsAtCarryingValue": "65048194", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58394516", "profitLoss": "None", "dividendPayout": "779270105", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7122188830", "operatingCashflow": "46016827", "capitalExpenditures": "26576364", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "574268333", "cashflowFromInvestment": "-562856903", "stockBasedCompensation": "2271874", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "779270105", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-779270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103346438", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370145720, "cost_of_revenue": 9234628, "gross_profit": 360911092, "research_and_development": 0, "selling_general_admin": 134668633, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5085410, "depreciation_amortisation": 103346438, "ebitda": 98261028, "interest_expense": 69550214, "interest_income": null, "other_non_operating": null, "pretax_income": -74635628, "tax_provision": -16241112, "effective_tax_rate": null, "net_income": -58394516, "net_income_continuing_ops": -58394516, "net_income_to_common": -58394516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65048194, "short_term_investments": 839000, "net_receivables": 100467000, "inventory": 2033186, "other_current_assets": null, "total_current_assets": 185147848, "net_ppe": null, "goodwill": 564723498, "intangible_assets": 514541531, "goodwill_and_intangibles": 1079265029, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159635347, "total_assets": 1344783195, "short_term_debt": 9103518000, "accounts_payable": 45188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68735842, "long_term_debt": 860249164, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 973991221, "total_liabilities": 1042727063, "total_debt": 9963767164, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113306294, "total_equity": 302056132, "shares_outstanding": 87320000, "operating_cash_flow": 46016827, "stock_based_compensation": 2271874, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26576364, "acquisitions": null, "other_investing": null, "investing_cash_flow": -562856903, "dividends_paid": 779270105, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 574268333, "free_cash_flow": 72593191, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5085410", "ebitda": "98261028", "netIncome": "-58394516", "grossProfit": "360911092", "depreciation": "None", "totalRevenue": "370145720", "costOfRevenue": "9234628", "interestIncome": "60755610", "incomeBeforeTax": "-74635628", "interestExpense": "69550214", "operatingIncome": "12606169", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-16241112", "reportedCurrency": "USD", "netInterestIncome": "-69550214", "nonInterestIncome": "None", "operatingExpenses": "348304923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9234628", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103346438", "sellingGeneralAndAdministrative": "134668633", "netIncomeFromContinuingOperations": "-58394516" }, "balance": { "goodwill": "564723498", "inventory": "2033186", "commonStock": "15606", "currentDebt": "None", "investments": "None", "totalAssets": "1344783195", "longTermDebt": "860249164", "shortTermDebt": "9103518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "514541531", "reportedCurrency": "USD", "retainedEarnings": "-113306294", "totalLiabilities": "1042727063", "otherCurrentAssets": "18794000", "totalCurrentAssets": "185147848", "currentLongTermDebt": "9103518", "longTermInvestments": "None", "shortTermInvestments": "839000", "currentNetReceivables": "100467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159635347", "currentAccountsPayable": "45188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69243000", "shortLongTermDebtTotal": "869352682", "totalShareholderEquity": "302056132", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-9080831571", "totalCurrentLiabilities": "68735842", "otherNonCurrentLiabilities": "3368710", "totalNonCurrentLiabilities": "973991221", "cashAndShortTermInvestments": "65048194", "commonStockSharesOutstanding": "87320000", "intangibleAssetsExcludingGoodwill": "514541531", "cashAndCashEquivalentsAtCarryingValue": "65048194", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58394516", "profitLoss": "None", "dividendPayout": "779270105", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7122188830", "operatingCashflow": "46016827", "capitalExpenditures": "26576364", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "574268333", "cashflowFromInvestment": "-562856903", "stockBasedCompensation": "2271874", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "779270105", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-779270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103346438", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 223568000, "cost_of_revenue": 7391000, "gross_profit": 216177000, "ebit": 51800000, "ebitda": 81091000, "pretax_income": 40487000, "tax_provision": 13743000, "net_income": 26744000, "net_income_to_common": 26744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46894000, "total_current_assets": 438868000, "total_assets": 1655998000, "short_term_debt": 34130000, "long_term_debt": 1021487000, "total_debt": 1055617000, "total_liabilities": 1383998000, "total_equity": 272000000, "shares_outstanding": 153689000, "goodwill_and_intangibles": 894538000 }, "cash_flow": { "operating_cash_flow": 40262000, "capital_expenditure": 31199000, "free_cash_flow": 71461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197477, "ticker_id": 8857, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51800000", "ebitda": "81091000", "netIncome": "26744000", "grossProfit": "216177000", "depreciation": "None", "totalRevenue": "223568000", "costOfRevenue": "7391000", "interestIncome": "None", "incomeBeforeTax": "40487000", "interestExpense": "15407000", "operatingIncome": "51800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13743000", "reportedCurrency": "USD", "netInterestIncome": "-15407000", "nonInterestIncome": "None", "operatingExpenses": "164377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29291000", "sellingGeneralAndAdministrative": "40853000", "netIncomeFromContinuingOperations": "26744000" }, "balance": { "goodwill": "741172000", "inventory": "27642000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1655998000", "longTermDebt": "1021487000", "shortTermDebt": "34130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "153366000", "reportedCurrency": "USD", "retainedEarnings": "-259946000", "totalLiabilities": "1383998000", "otherCurrentAssets": "16105000", "totalCurrentAssets": "438868000", "currentLongTermDebt": "34130000", "longTermInvestments": "None", "shortTermInvestments": "6068000", "currentNetReceivables": "348227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1217130000", "currentAccountsPayable": "114258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73614000", "totalShareholderEquity": "272000000", "capitalLeaseObligations": "46215000", "otherCurrentLiabilities": "59125000", "totalCurrentLiabilities": "231941000", "otherNonCurrentLiabilities": "56622000", "totalNonCurrentLiabilities": "1152057000", "cashAndShortTermInvestments": "46894000", "commonStockSharesOutstanding": "153689000", "intangibleAssetsExcludingGoodwill": "153366000", "cashAndCashEquivalentsAtCarryingValue": "46894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8196999", "operatingCashflow": "40262000", "capitalExpenditures": "31199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28002000", "cashflowFromInvestment": "-31087000", "stockBasedCompensation": "6952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223568000, "cost_of_revenue": 7391000, "gross_profit": 216177000, "research_and_development": null, "selling_general_admin": 40853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51800000, "depreciation_amortisation": 29291000, "ebitda": 81091000, "interest_expense": 15407000, "interest_income": null, "other_non_operating": null, "pretax_income": 40487000, "tax_provision": 13743000, "effective_tax_rate": null, "net_income": 26744000, "net_income_continuing_ops": 26744000, "net_income_to_common": 26744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46894000, "short_term_investments": 6068000, "net_receivables": 348227000, "inventory": 27642000, "other_current_assets": null, "total_current_assets": 438868000, "net_ppe": null, "goodwill": 741172000, "intangible_assets": 153366000, "goodwill_and_intangibles": 894538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1217130000, "total_assets": 1655998000, "short_term_debt": 34130000, "accounts_payable": 114258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231941000, "long_term_debt": 1021487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152057000, "total_liabilities": 1383998000, "total_debt": 1055617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259946000, "total_equity": 272000000, "shares_outstanding": 153689000, "operating_cash_flow": 40262000, "stock_based_compensation": 6952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28002000, "free_cash_flow": 71461000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51800000", "ebitda": "81091000", "netIncome": "26744000", "grossProfit": "216177000", "depreciation": "None", "totalRevenue": "223568000", "costOfRevenue": "7391000", "interestIncome": "None", "incomeBeforeTax": "40487000", "interestExpense": "15407000", "operatingIncome": "51800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13743000", "reportedCurrency": "USD", "netInterestIncome": "-15407000", "nonInterestIncome": "None", "operatingExpenses": "164377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29291000", "sellingGeneralAndAdministrative": "40853000", "netIncomeFromContinuingOperations": "26744000" }, "balance": { "goodwill": "741172000", "inventory": "27642000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1655998000", "longTermDebt": "1021487000", "shortTermDebt": "34130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "153366000", "reportedCurrency": "USD", "retainedEarnings": "-259946000", "totalLiabilities": "1383998000", "otherCurrentAssets": "16105000", "totalCurrentAssets": "438868000", "currentLongTermDebt": "34130000", "longTermInvestments": "None", "shortTermInvestments": "6068000", "currentNetReceivables": "348227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1217130000", "currentAccountsPayable": "114258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73614000", "totalShareholderEquity": "272000000", "capitalLeaseObligations": "46215000", "otherCurrentLiabilities": "59125000", "totalCurrentLiabilities": "231941000", "otherNonCurrentLiabilities": "56622000", "totalNonCurrentLiabilities": "1152057000", "cashAndShortTermInvestments": "46894000", "commonStockSharesOutstanding": "153689000", "intangibleAssetsExcludingGoodwill": "153366000", "cashAndCashEquivalentsAtCarryingValue": "46894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26744000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8196999", "operatingCashflow": "40262000", "capitalExpenditures": "31199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28002000", "cashflowFromInvestment": "-31087000", "stockBasedCompensation": "6952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29225000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 257862000, "cost_of_revenue": -5318000, "gross_profit": 263180000, "ebit": 47871000, "ebitda": 77635000, "pretax_income": 32882000, "tax_provision": 14002000, "net_income": 18880000, "net_income_to_common": 18880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65272000, "total_current_assets": 440902000, "total_assets": 1645662000, "short_term_debt": 6888000, "long_term_debt": 1021157000, "total_debt": 1028045000, "total_liabilities": 1352702000, "total_equity": 292960000, "shares_outstanding": 159713000, "goodwill_and_intangibles": 910251000 }, "cash_flow": { "operating_cash_flow": 39974000, "capital_expenditure": 34226000, "free_cash_flow": 74200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197478, "ticker_id": 8857, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47871000", "ebitda": "77635000", "netIncome": "18880000", "grossProfit": "263180000", "depreciation": "None", "totalRevenue": "257862000", "costOfRevenue": "-5318000", "interestIncome": "None", "incomeBeforeTax": "32882000", "interestExpense": "14989000", "operatingIncome": "43026000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14002000", "reportedCurrency": "USD", "netInterestIncome": "-14989000", "nonInterestIncome": "None", "operatingExpenses": "220154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29764000", "sellingGeneralAndAdministrative": "67550000", "netIncomeFromContinuingOperations": "18880000" }, "balance": { "goodwill": "741610000", "inventory": "20662000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1645662000", "longTermDebt": "1021157000", "shortTermDebt": "6888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "168641000", "reportedCurrency": "USD", "retainedEarnings": "-243759000", "totalLiabilities": "1352702000", "otherCurrentAssets": "20905000", "totalCurrentAssets": "440902000", "currentLongTermDebt": "6888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204760000", "currentAccountsPayable": "101813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38226000", "totalShareholderEquity": "292960000", "capitalLeaseObligations": "38088000", "otherCurrentLiabilities": "75108000", "totalCurrentLiabilities": "210459000", "otherNonCurrentLiabilities": "55618000", "totalNonCurrentLiabilities": "1142243000", "cashAndShortTermInvestments": "65272000", "commonStockSharesOutstanding": "159713000", "intangibleAssetsExcludingGoodwill": "168641000", "cashAndCashEquivalentsAtCarryingValue": "65272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18880000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-359000", "operatingCashflow": "39974000", "capitalExpenditures": "34226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137650000", "cashflowFromInvestment": "-34136000", "stockBasedCompensation": "6480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257862000, "cost_of_revenue": -5318000, "gross_profit": 263180000, "research_and_development": null, "selling_general_admin": 67550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47871000, "depreciation_amortisation": 29764000, "ebitda": 77635000, "interest_expense": 14989000, "interest_income": null, "other_non_operating": null, "pretax_income": 32882000, "tax_provision": 14002000, "effective_tax_rate": null, "net_income": 18880000, "net_income_continuing_ops": 18880000, "net_income_to_common": 18880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65272000, "short_term_investments": null, "net_receivables": 334063000, "inventory": 20662000, "other_current_assets": null, "total_current_assets": 440902000, "net_ppe": null, "goodwill": 741610000, "intangible_assets": 168641000, "goodwill_and_intangibles": 910251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204760000, "total_assets": 1645662000, "short_term_debt": 6888000, "accounts_payable": 101813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210459000, "long_term_debt": 1021157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1142243000, "total_liabilities": 1352702000, "total_debt": 1028045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -243759000, "total_equity": 292960000, "shares_outstanding": 159713000, "operating_cash_flow": 39974000, "stock_based_compensation": 6480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137650000, "free_cash_flow": 74200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47871000", "ebitda": "77635000", "netIncome": "18880000", "grossProfit": "263180000", "depreciation": "None", "totalRevenue": "257862000", "costOfRevenue": "-5318000", "interestIncome": "None", "incomeBeforeTax": "32882000", "interestExpense": "14989000", "operatingIncome": "43026000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14002000", "reportedCurrency": "USD", "netInterestIncome": "-14989000", "nonInterestIncome": "None", "operatingExpenses": "220154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29764000", "sellingGeneralAndAdministrative": "67550000", "netIncomeFromContinuingOperations": "18880000" }, "balance": { "goodwill": "741610000", "inventory": "20662000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1645662000", "longTermDebt": "1021157000", "shortTermDebt": "6888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "168641000", "reportedCurrency": "USD", "retainedEarnings": "-243759000", "totalLiabilities": "1352702000", "otherCurrentAssets": "20905000", "totalCurrentAssets": "440902000", "currentLongTermDebt": "6888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "334063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204760000", "currentAccountsPayable": "101813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38226000", "totalShareholderEquity": "292960000", "capitalLeaseObligations": "38088000", "otherCurrentLiabilities": "75108000", "totalCurrentLiabilities": "210459000", "otherNonCurrentLiabilities": "55618000", "totalNonCurrentLiabilities": "1142243000", "cashAndShortTermInvestments": "65272000", "commonStockSharesOutstanding": "159713000", "intangibleAssetsExcludingGoodwill": "168641000", "cashAndCashEquivalentsAtCarryingValue": "65272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18880000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-359000", "operatingCashflow": "39974000", "capitalExpenditures": "34226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137650000", "cashflowFromInvestment": "-34136000", "stockBasedCompensation": "6480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 261938000, "cost_of_revenue": 9246000, "gross_profit": 252692000, "ebit": 81086000, "ebitda": 110350000, "pretax_income": 64665000, "tax_provision": 17826000, "net_income": 46839000, "net_income_to_common": 46839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196096000, "total_current_assets": 557828000, "total_assets": 1778341000, "short_term_debt": 6812000, "long_term_debt": 1029938000, "total_debt": 1036750000, "total_liabilities": 1375193000, "total_equity": 403148000, "shares_outstanding": 161861000, "goodwill_and_intangibles": 926655000 }, "cash_flow": { "operating_cash_flow": 77528000, "capital_expenditure": 28750000, "free_cash_flow": 106278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197480, "ticker_id": 8857, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81086000", "ebitda": "110350000", "netIncome": "46839000", "grossProfit": "252692000", "depreciation": "None", "totalRevenue": "261938000", "costOfRevenue": "9246000", "interestIncome": "None", "incomeBeforeTax": "64665000", "interestExpense": "16421000", "operatingIncome": "74809000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17826000", "reportedCurrency": "USD", "netInterestIncome": "-16421000", "nonInterestIncome": "None", "operatingExpenses": "177883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29264000", "sellingGeneralAndAdministrative": "47757000", "netIncomeFromContinuingOperations": "46839000" }, "balance": { "goodwill": "741450000", "inventory": "21695000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1778341000", "longTermDebt": "1029938000", "shortTermDebt": "6812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "185205000", "reportedCurrency": "USD", "retainedEarnings": "-149204000", "totalLiabilities": "1375193000", "otherCurrentAssets": "8936000", "totalCurrentAssets": "557828000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220513000", "currentAccountsPayable": "122033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1066737000", "totalShareholderEquity": "403148000", "capitalLeaseObligations": "36799000", "otherCurrentLiabilities": "69750000", "totalCurrentLiabilities": "227894000", "otherNonCurrentLiabilities": "55840000", "totalNonCurrentLiabilities": "1147299000", "cashAndShortTermInvestments": "196096000", "commonStockSharesOutstanding": "161861000", "intangibleAssetsExcludingGoodwill": "185205000", "cashAndCashEquivalentsAtCarryingValue": "196096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46839000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3580000", "operatingCashflow": "77528000", "capitalExpenditures": "28750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2213000", "cashflowFromInvestment": "-28634000", "stockBasedCompensation": "4961000", "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": "28534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261938000, "cost_of_revenue": 9246000, "gross_profit": 252692000, "research_and_development": null, "selling_general_admin": 47757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81086000, "depreciation_amortisation": 29264000, "ebitda": 110350000, "interest_expense": 16421000, "interest_income": null, "other_non_operating": null, "pretax_income": 64665000, "tax_provision": 17826000, "effective_tax_rate": null, "net_income": 46839000, "net_income_continuing_ops": 46839000, "net_income_to_common": 46839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196096000, "short_term_investments": null, "net_receivables": 331101000, "inventory": 21695000, "other_current_assets": null, "total_current_assets": 557828000, "net_ppe": null, "goodwill": 741450000, "intangible_assets": 185205000, "goodwill_and_intangibles": 926655000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1220513000, "total_assets": 1778341000, "short_term_debt": 6812000, "accounts_payable": 122033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227894000, "long_term_debt": 1029938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1147299000, "total_liabilities": 1375193000, "total_debt": 1036750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149204000, "total_equity": 403148000, "shares_outstanding": 161861000, "operating_cash_flow": 77528000, "stock_based_compensation": 4961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28634000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2213000, "free_cash_flow": 106278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81086000", "ebitda": "110350000", "netIncome": "46839000", "grossProfit": "252692000", "depreciation": "None", "totalRevenue": "261938000", "costOfRevenue": "9246000", "interestIncome": "None", "incomeBeforeTax": "64665000", "interestExpense": "16421000", "operatingIncome": "74809000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17826000", "reportedCurrency": "USD", "netInterestIncome": "-16421000", "nonInterestIncome": "None", "operatingExpenses": "177883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29264000", "sellingGeneralAndAdministrative": "47757000", "netIncomeFromContinuingOperations": "46839000" }, "balance": { "goodwill": "741450000", "inventory": "21695000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1778341000", "longTermDebt": "1029938000", "shortTermDebt": "6812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "185205000", "reportedCurrency": "USD", "retainedEarnings": "-149204000", "totalLiabilities": "1375193000", "otherCurrentAssets": "8936000", "totalCurrentAssets": "557828000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220513000", "currentAccountsPayable": "122033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1066737000", "totalShareholderEquity": "403148000", "capitalLeaseObligations": "36799000", "otherCurrentLiabilities": "69750000", "totalCurrentLiabilities": "227894000", "otherNonCurrentLiabilities": "55840000", "totalNonCurrentLiabilities": "1147299000", "cashAndShortTermInvestments": "196096000", "commonStockSharesOutstanding": "161861000", "intangibleAssetsExcludingGoodwill": "185205000", "cashAndCashEquivalentsAtCarryingValue": "196096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46839000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3580000", "operatingCashflow": "77528000", "capitalExpenditures": "28750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2213000", "cashflowFromInvestment": "-28634000", "stockBasedCompensation": "4961000", "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": "28534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 236025000, "cost_of_revenue": 13575000, "gross_profit": 222450000, "ebit": 69174000, "ebitda": 98647000, "pretax_income": 52602000, "tax_provision": 14027000, "net_income": 38575000, "net_income_to_common": 38575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147651000, "total_current_assets": 475135000, "total_assets": 1695432000, "short_term_debt": 6912000, "long_term_debt": 1031430000, "total_debt": 1038342000, "total_liabilities": 1343330000, "total_equity": 352102000, "shares_outstanding": 161543000, "goodwill_and_intangibles": 943307000 }, "cash_flow": { "operating_cash_flow": 75148000, "capital_expenditure": 34875000, "free_cash_flow": 110023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197481, "ticker_id": 8857, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69174000", "ebitda": "98647000", "netIncome": "38575000", "grossProfit": "222450000", "depreciation": "None", "totalRevenue": "236025000", "costOfRevenue": "13575000", "interestIncome": "None", "incomeBeforeTax": "52602000", "interestExpense": "16572000", "operatingIncome": "63194000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14027000", "reportedCurrency": "USD", "netInterestIncome": "-16572000", "nonInterestIncome": "None", "operatingExpenses": "159256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29473000", "sellingGeneralAndAdministrative": "48466000", "netIncomeFromContinuingOperations": "38575000" }, "balance": { "goodwill": "742390000", "inventory": "16090000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1695432000", "longTermDebt": "1031430000", "shortTermDebt": "6912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "200917000", "reportedCurrency": "USD", "retainedEarnings": "-196037000", "totalLiabilities": "1343330000", "otherCurrentAssets": "39604000", "totalCurrentAssets": "475135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2787000", "currentNetReceivables": "271790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220297000", "currentAccountsPayable": "111448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1052633000", "totalShareholderEquity": "352102000", "capitalLeaseObligations": "21203000", "otherCurrentLiabilities": "57030000", "totalCurrentLiabilities": "208005000", "otherNonCurrentLiabilities": "56756000", "totalNonCurrentLiabilities": "1135325000", "cashAndShortTermInvestments": "147651000", "commonStockSharesOutstanding": "161543000", "intangibleAssetsExcludingGoodwill": "200917000", "cashAndCashEquivalentsAtCarryingValue": "147651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-55000", "operatingCashflow": "75148000", "capitalExpenditures": "34875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2186000", "cashflowFromInvestment": "-34800000", "stockBasedCompensation": "7279000", "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": "29155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236025000, "cost_of_revenue": 13575000, "gross_profit": 222450000, "research_and_development": null, "selling_general_admin": 48466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69174000, "depreciation_amortisation": 29473000, "ebitda": 98647000, "interest_expense": 16572000, "interest_income": null, "other_non_operating": null, "pretax_income": 52602000, "tax_provision": 14027000, "effective_tax_rate": null, "net_income": 38575000, "net_income_continuing_ops": 38575000, "net_income_to_common": 38575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147651000, "short_term_investments": 2787000, "net_receivables": 271790000, "inventory": 16090000, "other_current_assets": null, "total_current_assets": 475135000, "net_ppe": null, "goodwill": 742390000, "intangible_assets": 200917000, "goodwill_and_intangibles": 943307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1220297000, "total_assets": 1695432000, "short_term_debt": 6912000, "accounts_payable": 111448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208005000, "long_term_debt": 1031430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1135325000, "total_liabilities": 1343330000, "total_debt": 1038342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196037000, "total_equity": 352102000, "shares_outstanding": 161543000, "operating_cash_flow": 75148000, "stock_based_compensation": 7279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2186000, "free_cash_flow": 110023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69174000", "ebitda": "98647000", "netIncome": "38575000", "grossProfit": "222450000", "depreciation": "None", "totalRevenue": "236025000", "costOfRevenue": "13575000", "interestIncome": "None", "incomeBeforeTax": "52602000", "interestExpense": "16572000", "operatingIncome": "63194000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14027000", "reportedCurrency": "USD", "netInterestIncome": "-16572000", "nonInterestIncome": "None", "operatingExpenses": "159256000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29473000", "sellingGeneralAndAdministrative": "48466000", "netIncomeFromContinuingOperations": "38575000" }, "balance": { "goodwill": "742390000", "inventory": "16090000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1695432000", "longTermDebt": "1031430000", "shortTermDebt": "6912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "200917000", "reportedCurrency": "USD", "retainedEarnings": "-196037000", "totalLiabilities": "1343330000", "otherCurrentAssets": "39604000", "totalCurrentAssets": "475135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2787000", "currentNetReceivables": "271790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220297000", "currentAccountsPayable": "111448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1052633000", "totalShareholderEquity": "352102000", "capitalLeaseObligations": "21203000", "otherCurrentLiabilities": "57030000", "totalCurrentLiabilities": "208005000", "otherNonCurrentLiabilities": "56756000", "totalNonCurrentLiabilities": "1135325000", "cashAndShortTermInvestments": "147651000", "commonStockSharesOutstanding": "161543000", "intangibleAssetsExcludingGoodwill": "200917000", "cashAndCashEquivalentsAtCarryingValue": "147651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-55000", "operatingCashflow": "75148000", "capitalExpenditures": "34875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2186000", "cashflowFromInvestment": "-34800000", "stockBasedCompensation": "7279000", "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": "29155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 223254000, "cost_of_revenue": 12815000, "gross_profit": 210439000, "ebit": 61469000, "ebitda": 89283000, "pretax_income": 44833000, "tax_provision": 12494000, "net_income": 32339000, "net_income_to_common": 32339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108453000, "total_current_assets": 426051000, "total_assets": 1643100000, "short_term_debt": 6920000, "long_term_debt": 1032844000, "total_debt": 1039764000, "total_liabilities": 1343525000, "total_equity": 299575000, "shares_outstanding": 162066000, "goodwill_and_intangibles": 953585000 }, "cash_flow": { "operating_cash_flow": 62965000, "capital_expenditure": 21243000, "free_cash_flow": 84208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197482, "ticker_id": 8857, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61469000", "ebitda": "89283000", "netIncome": "32339000", "grossProfit": "210439000", "depreciation": "None", "totalRevenue": "223254000", "costOfRevenue": "12815000", "interestIncome": "None", "incomeBeforeTax": "44833000", "interestExpense": "16636000", "operatingIncome": "57385000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12494000", "reportedCurrency": "USD", "netInterestIncome": "-16636000", "nonInterestIncome": "None", "operatingExpenses": "153054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27814000", "sellingGeneralAndAdministrative": "51501000", "netIncomeFromContinuingOperations": "32339000" }, "balance": { "goodwill": "737572000", "inventory": "15950000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1643100000", "longTermDebt": "1032844000", "shortTermDebt": "6920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "216013000", "reportedCurrency": "USD", "retainedEarnings": "-234612000", "totalLiabilities": "1343525000", "otherCurrentAssets": "38821000", "totalCurrentAssets": "426051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1217049000", "currentAccountsPayable": "89835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1065584000", "totalShareholderEquity": "299575000", "capitalLeaseObligations": "32740000", "otherCurrentLiabilities": "63421000", "totalCurrentLiabilities": "194826000", "otherNonCurrentLiabilities": "59711000", "totalNonCurrentLiabilities": "1148699000", "cashAndShortTermInvestments": "108453000", "commonStockSharesOutstanding": "162066000", "intangibleAssetsExcludingGoodwill": "216013000", "cashAndCashEquivalentsAtCarryingValue": "108453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "237000", "operatingCashflow": "62965000", "capitalExpenditures": "21243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8734000", "cashflowFromInvestment": "-21219000", "stockBasedCompensation": "6456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223254000, "cost_of_revenue": 12815000, "gross_profit": 210439000, "research_and_development": null, "selling_general_admin": 51501000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61469000, "depreciation_amortisation": 27814000, "ebitda": 89283000, "interest_expense": 16636000, "interest_income": null, "other_non_operating": null, "pretax_income": 44833000, "tax_provision": 12494000, "effective_tax_rate": null, "net_income": 32339000, "net_income_continuing_ops": 32339000, "net_income_to_common": 32339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108453000, "short_term_investments": null, "net_receivables": 262827000, "inventory": 15950000, "other_current_assets": null, "total_current_assets": 426051000, "net_ppe": null, "goodwill": 737572000, "intangible_assets": 216013000, "goodwill_and_intangibles": 953585000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1217049000, "total_assets": 1643100000, "short_term_debt": 6920000, "accounts_payable": 89835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194826000, "long_term_debt": 1032844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1148699000, "total_liabilities": 1343525000, "total_debt": 1039764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234612000, "total_equity": 299575000, "shares_outstanding": 162066000, "operating_cash_flow": 62965000, "stock_based_compensation": 6456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21219000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8734000, "free_cash_flow": 84208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61469000", "ebitda": "89283000", "netIncome": "32339000", "grossProfit": "210439000", "depreciation": "None", "totalRevenue": "223254000", "costOfRevenue": "12815000", "interestIncome": "None", "incomeBeforeTax": "44833000", "interestExpense": "16636000", "operatingIncome": "57385000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12494000", "reportedCurrency": "USD", "netInterestIncome": "-16636000", "nonInterestIncome": "None", "operatingExpenses": "153054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27814000", "sellingGeneralAndAdministrative": "51501000", "netIncomeFromContinuingOperations": "32339000" }, "balance": { "goodwill": "737572000", "inventory": "15950000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1643100000", "longTermDebt": "1032844000", "shortTermDebt": "6920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "216013000", "reportedCurrency": "USD", "retainedEarnings": "-234612000", "totalLiabilities": "1343525000", "otherCurrentAssets": "38821000", "totalCurrentAssets": "426051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1217049000", "currentAccountsPayable": "89835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1065584000", "totalShareholderEquity": "299575000", "capitalLeaseObligations": "32740000", "otherCurrentLiabilities": "63421000", "totalCurrentLiabilities": "194826000", "otherNonCurrentLiabilities": "59711000", "totalNonCurrentLiabilities": "1148699000", "cashAndShortTermInvestments": "108453000", "commonStockSharesOutstanding": "162066000", "intangibleAssetsExcludingGoodwill": "216013000", "cashAndCashEquivalentsAtCarryingValue": "108453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "237000", "operatingCashflow": "62965000", "capitalExpenditures": "21243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8734000", "cashflowFromInvestment": "-21219000", "stockBasedCompensation": "6456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 221500000, "cost_of_revenue": 87335000, "gross_profit": 134164999, "ebit": 53686000, "ebitda": 81229000, "pretax_income": -55949000, "tax_provision": 10707000, "net_income": -66656000, "net_income_to_common": -66656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77560000, "total_current_assets": 393999000, "total_assets": 1614489000, "short_term_debt": 6925000, "long_term_debt": 1034211000, "total_debt": 1041136000, "total_liabilities": 1349364000, "total_equity": 265125000, "shares_outstanding": 163342000, "goodwill_and_intangibles": 967912000 }, "cash_flow": { "operating_cash_flow": 40487000, "capital_expenditure": 18847000, "free_cash_flow": 59334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197483, "ticker_id": 8857, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53686000", "ebitda": "81229000", "netIncome": "-66656000", "grossProfit": "134164999", "depreciation": "None", "totalRevenue": "221500000", "costOfRevenue": "87335000", "interestIncome": "None", "incomeBeforeTax": "-55949000", "interestExpense": "16699000", "operatingIncome": "-43390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10707000", "reportedCurrency": "USD", "netInterestIncome": "-16699000", "nonInterestIncome": "None", "operatingExpenses": "177555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27543000", "sellingGeneralAndAdministrative": "51022000", "netIncomeFromContinuingOperations": "-66656000" }, "balance": { "goodwill": "735615000", "inventory": "15502000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1614489000", "longTermDebt": "1034211000", "shortTermDebt": "6925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "232297000", "reportedCurrency": "USD", "retainedEarnings": "-269287000", "totalLiabilities": "1349364000", "otherCurrentAssets": "39468000", "totalCurrentAssets": "393999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220490000", "currentAccountsPayable": "91224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1066893000", "totalShareholderEquity": "265125000", "capitalLeaseObligations": "32682000", "otherCurrentLiabilities": "72218000", "totalCurrentLiabilities": "199741000", "otherNonCurrentLiabilities": "59463000", "totalNonCurrentLiabilities": "1149623000", "cashAndShortTermInvestments": "77560000", "commonStockSharesOutstanding": "163342000", "intangibleAssetsExcludingGoodwill": "232297000", "cashAndCashEquivalentsAtCarryingValue": "77560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1406000", "operatingCashflow": "40487000", "capitalExpenditures": "18847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151853000", "cashflowFromInvestment": "-18689000", "stockBasedCompensation": "4372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221500000, "cost_of_revenue": 87335000, "gross_profit": 134164999, "research_and_development": null, "selling_general_admin": 51022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53686000, "depreciation_amortisation": 27543000, "ebitda": 81229000, "interest_expense": 16699000, "interest_income": null, "other_non_operating": null, "pretax_income": -55949000, "tax_provision": 10707000, "effective_tax_rate": null, "net_income": -66656000, "net_income_continuing_ops": -66656000, "net_income_to_common": -66656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77560000, "short_term_investments": null, "net_receivables": 261469000, "inventory": 15502000, "other_current_assets": null, "total_current_assets": 393999000, "net_ppe": null, "goodwill": 735615000, "intangible_assets": 232297000, "goodwill_and_intangibles": 967912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1220490000, "total_assets": 1614489000, "short_term_debt": 6925000, "accounts_payable": 91224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199741000, "long_term_debt": 1034211000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1149623000, "total_liabilities": 1349364000, "total_debt": 1041136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269287000, "total_equity": 265125000, "shares_outstanding": 163342000, "operating_cash_flow": 40487000, "stock_based_compensation": 4372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151853000, "free_cash_flow": 59334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53686000", "ebitda": "81229000", "netIncome": "-66656000", "grossProfit": "134164999", "depreciation": "None", "totalRevenue": "221500000", "costOfRevenue": "87335000", "interestIncome": "None", "incomeBeforeTax": "-55949000", "interestExpense": "16699000", "operatingIncome": "-43390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10707000", "reportedCurrency": "USD", "netInterestIncome": "-16699000", "nonInterestIncome": "None", "operatingExpenses": "177555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27543000", "sellingGeneralAndAdministrative": "51022000", "netIncomeFromContinuingOperations": "-66656000" }, "balance": { "goodwill": "735615000", "inventory": "15502000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1614489000", "longTermDebt": "1034211000", "shortTermDebt": "6925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "232297000", "reportedCurrency": "USD", "retainedEarnings": "-269287000", "totalLiabilities": "1349364000", "otherCurrentAssets": "39468000", "totalCurrentAssets": "393999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220490000", "currentAccountsPayable": "91224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1066893000", "totalShareholderEquity": "265125000", "capitalLeaseObligations": "32682000", "otherCurrentLiabilities": "72218000", "totalCurrentLiabilities": "199741000", "otherNonCurrentLiabilities": "59463000", "totalNonCurrentLiabilities": "1149623000", "cashAndShortTermInvestments": "77560000", "commonStockSharesOutstanding": "163342000", "intangibleAssetsExcludingGoodwill": "232297000", "cashAndCashEquivalentsAtCarryingValue": "77560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1406000", "operatingCashflow": "40487000", "capitalExpenditures": "18847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151853000", "cashflowFromInvestment": "-18689000", "stockBasedCompensation": "4372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 225551000, "cost_of_revenue": 5378000, "gross_profit": 220173000, "ebit": 67216000, "ebitda": 93934000, "pretax_income": 48493000, "tax_provision": 13761000, "net_income": 34732000, "net_income_to_common": 34732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206088000, "total_current_assets": 529015000, "total_assets": 1850581000, "short_term_debt": 6683000, "long_term_debt": 1037174000, "total_debt": 1043857000, "total_liabilities": 1364035000, "total_equity": 486546000, "shares_outstanding": 167624000, "goodwill_and_intangibles": 1089478000 }, "cash_flow": { "operating_cash_flow": 108571000, "capital_expenditure": 23676000, "free_cash_flow": 132247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197485, "ticker_id": 8857, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67216000", "ebitda": "93934000", "netIncome": "34732000", "grossProfit": "220173000", "depreciation": "None", "totalRevenue": "225551000", "costOfRevenue": "5378000", "interestIncome": "None", "incomeBeforeTax": "48493000", "interestExpense": "18723000", "operatingIncome": "63890000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13761000", "reportedCurrency": "USD", "netInterestIncome": "-18723000", "nonInterestIncome": "None", "operatingExpenses": "156283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26718000", "sellingGeneralAndAdministrative": "47918000", "netIncomeFromContinuingOperations": "34732000" }, "balance": { "goodwill": "838151000", "inventory": "18708000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1850581000", "longTermDebt": "1037174000", "shortTermDebt": "6683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "251327000", "reportedCurrency": "USD", "retainedEarnings": "-71149000", "totalLiabilities": "1364035000", "otherCurrentAssets": "42671000", "totalCurrentAssets": "529015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321566000", "currentAccountsPayable": "100225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1070730000", "totalShareholderEquity": "486546000", "capitalLeaseObligations": "33556000", "otherCurrentLiabilities": "65381000", "totalCurrentLiabilities": "202493000", "otherNonCurrentLiabilities": "65401000", "totalNonCurrentLiabilities": "1161542000", "cashAndShortTermInvestments": "206088000", "commonStockSharesOutstanding": "167624000", "intangibleAssetsExcludingGoodwill": "251327000", "cashAndCashEquivalentsAtCarryingValue": "206088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1517000", "operatingCashflow": "108571000", "capitalExpenditures": "23676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1559000", "cashflowFromInvestment": "-23354000", "stockBasedCompensation": "6438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225551000, "cost_of_revenue": 5378000, "gross_profit": 220173000, "research_and_development": null, "selling_general_admin": 47918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67216000, "depreciation_amortisation": 26718000, "ebitda": 93934000, "interest_expense": 18723000, "interest_income": null, "other_non_operating": null, "pretax_income": 48493000, "tax_provision": 13761000, "effective_tax_rate": null, "net_income": 34732000, "net_income_continuing_ops": 34732000, "net_income_to_common": 34732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206088000, "short_term_investments": null, "net_receivables": 261548000, "inventory": 18708000, "other_current_assets": null, "total_current_assets": 529015000, "net_ppe": null, "goodwill": 838151000, "intangible_assets": 251327000, "goodwill_and_intangibles": 1089478000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1321566000, "total_assets": 1850581000, "short_term_debt": 6683000, "accounts_payable": 100225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202493000, "long_term_debt": 1037174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1161542000, "total_liabilities": 1364035000, "total_debt": 1043857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71149000, "total_equity": 486546000, "shares_outstanding": 167624000, "operating_cash_flow": 108571000, "stock_based_compensation": 6438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23354000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1559000, "free_cash_flow": 132247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67216000", "ebitda": "93934000", "netIncome": "34732000", "grossProfit": "220173000", "depreciation": "None", "totalRevenue": "225551000", "costOfRevenue": "5378000", "interestIncome": "None", "incomeBeforeTax": "48493000", "interestExpense": "18723000", "operatingIncome": "63890000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13761000", "reportedCurrency": "USD", "netInterestIncome": "-18723000", "nonInterestIncome": "None", "operatingExpenses": "156283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26718000", "sellingGeneralAndAdministrative": "47918000", "netIncomeFromContinuingOperations": "34732000" }, "balance": { "goodwill": "838151000", "inventory": "18708000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1850581000", "longTermDebt": "1037174000", "shortTermDebt": "6683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "251327000", "reportedCurrency": "USD", "retainedEarnings": "-71149000", "totalLiabilities": "1364035000", "otherCurrentAssets": "42671000", "totalCurrentAssets": "529015000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1321566000", "currentAccountsPayable": "100225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1070730000", "totalShareholderEquity": "486546000", "capitalLeaseObligations": "33556000", "otherCurrentLiabilities": "65381000", "totalCurrentLiabilities": "202493000", "otherNonCurrentLiabilities": "65401000", "totalNonCurrentLiabilities": "1161542000", "cashAndShortTermInvestments": "206088000", "commonStockSharesOutstanding": "167624000", "intangibleAssetsExcludingGoodwill": "251327000", "cashAndCashEquivalentsAtCarryingValue": "206088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1517000", "operatingCashflow": "108571000", "capitalExpenditures": "23676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1559000", "cashflowFromInvestment": "-23354000", "stockBasedCompensation": "6438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 222426000, "cost_of_revenue": 12489000, "gross_profit": 209937000, "ebit": 66437000, "ebitda": 93959000, "pretax_income": 47592000, "tax_provision": 13369000, "net_income": 34223000, "net_income_to_common": 34223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125398000, "total_current_assets": 444528000, "total_assets": 1772997000, "short_term_debt": 6527000, "long_term_debt": 1036338000, "total_debt": 1042865000, "total_liabilities": 1334370000, "total_equity": 438627000, "shares_outstanding": 168615000, "goodwill_and_intangibles": 1101716000 }, "cash_flow": { "operating_cash_flow": 39919000, "capital_expenditure": 14054000, "free_cash_flow": 53973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197486, "ticker_id": 8857, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66437000", "ebitda": "93959000", "netIncome": "34223000", "grossProfit": "209937000", "depreciation": "None", "totalRevenue": "222426000", "costOfRevenue": "12489000", "interestIncome": "None", "incomeBeforeTax": "47592000", "interestExpense": "18845000", "operatingIncome": "61169000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13369000", "reportedCurrency": "USD", "netInterestIncome": "-18845000", "nonInterestIncome": "None", "operatingExpenses": "148768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27522000", "sellingGeneralAndAdministrative": "46343000", "netIncomeFromContinuingOperations": "34223000" }, "balance": { "goodwill": "834745000", "inventory": "17165000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1772997000", "longTermDebt": "1036338000", "shortTermDebt": "6527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "266971000", "reportedCurrency": "USD", "retainedEarnings": "-105881000", "totalLiabilities": "1334370000", "otherCurrentAssets": "33778000", "totalCurrentAssets": "444528000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2365000", "currentNetReceivables": "268187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328469000", "currentAccountsPayable": "84888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1069531000", "totalShareholderEquity": "438627000", "capitalLeaseObligations": "33193000", "otherCurrentLiabilities": "47492000", "totalCurrentLiabilities": "175299000", "otherNonCurrentLiabilities": "63974000", "totalNonCurrentLiabilities": "1159071000", "cashAndShortTermInvestments": "125398000", "commonStockSharesOutstanding": "168615000", "intangibleAssetsExcludingGoodwill": "266971000", "cashAndCashEquivalentsAtCarryingValue": "125398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34223000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "174000", "operatingCashflow": "39919000", "capitalExpenditures": "14054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54519000", "cashflowFromInvestment": "-13740000", "stockBasedCompensation": "6590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222426000, "cost_of_revenue": 12489000, "gross_profit": 209937000, "research_and_development": null, "selling_general_admin": 46343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66437000, "depreciation_amortisation": 27522000, "ebitda": 93959000, "interest_expense": 18845000, "interest_income": null, "other_non_operating": null, "pretax_income": 47592000, "tax_provision": 13369000, "effective_tax_rate": null, "net_income": 34223000, "net_income_continuing_ops": 34223000, "net_income_to_common": 34223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125398000, "short_term_investments": 2365000, "net_receivables": 268187000, "inventory": 17165000, "other_current_assets": null, "total_current_assets": 444528000, "net_ppe": null, "goodwill": 834745000, "intangible_assets": 266971000, "goodwill_and_intangibles": 1101716000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1328469000, "total_assets": 1772997000, "short_term_debt": 6527000, "accounts_payable": 84888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175299000, "long_term_debt": 1036338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1159071000, "total_liabilities": 1334370000, "total_debt": 1042865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105881000, "total_equity": 438627000, "shares_outstanding": 168615000, "operating_cash_flow": 39919000, "stock_based_compensation": 6590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54519000, "free_cash_flow": 53973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66437000", "ebitda": "93959000", "netIncome": "34223000", "grossProfit": "209937000", "depreciation": "None", "totalRevenue": "222426000", "costOfRevenue": "12489000", "interestIncome": "None", "incomeBeforeTax": "47592000", "interestExpense": "18845000", "operatingIncome": "61169000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13369000", "reportedCurrency": "USD", "netInterestIncome": "-18845000", "nonInterestIncome": "None", "operatingExpenses": "148768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27522000", "sellingGeneralAndAdministrative": "46343000", "netIncomeFromContinuingOperations": "34223000" }, "balance": { "goodwill": "834745000", "inventory": "17165000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1772997000", "longTermDebt": "1036338000", "shortTermDebt": "6527000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "266971000", "reportedCurrency": "USD", "retainedEarnings": "-105881000", "totalLiabilities": "1334370000", "otherCurrentAssets": "33778000", "totalCurrentAssets": "444528000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2365000", "currentNetReceivables": "268187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1328469000", "currentAccountsPayable": "84888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1069531000", "totalShareholderEquity": "438627000", "capitalLeaseObligations": "33193000", "otherCurrentLiabilities": "47492000", "totalCurrentLiabilities": "175299000", "otherNonCurrentLiabilities": "63974000", "totalNonCurrentLiabilities": "1159071000", "cashAndShortTermInvestments": "125398000", "commonStockSharesOutstanding": "168615000", "intangibleAssetsExcludingGoodwill": "266971000", "cashAndCashEquivalentsAtCarryingValue": "125398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34223000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "174000", "operatingCashflow": "39919000", "capitalExpenditures": "14054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54519000", "cashflowFromInvestment": "-13740000", "stockBasedCompensation": "6590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 209730000, "cost_of_revenue": 36477000, "gross_profit": 173253000, "ebit": 58607000, "ebitda": 85493000, "pretax_income": 38972000, "tax_provision": 9823000, "net_income": 29149000, "net_income_to_common": 29149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 153228000, "total_current_assets": 433081000, "total_assets": 1769858000, "short_term_debt": 6665000, "long_term_debt": 1037700000, "total_debt": 1044365000, "total_liabilities": 1320863000, "total_equity": 448995000, "shares_outstanding": 168726000, "goodwill_and_intangibles": 1118003000 }, "cash_flow": { "operating_cash_flow": 34225000, "capital_expenditure": 14279000, "free_cash_flow": 48504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197487, "ticker_id": 8857, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58607000", "ebitda": "85493000", "netIncome": "29149000", "grossProfit": "173253000", "depreciation": "None", "totalRevenue": "209730000", "costOfRevenue": "36477000", "interestIncome": "None", "incomeBeforeTax": "38972000", "interestExpense": "19635000", "operatingIncome": "55970000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9823000", "reportedCurrency": "USD", "netInterestIncome": "-19635000", "nonInterestIncome": "None", "operatingExpenses": "117283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26886000", "sellingGeneralAndAdministrative": "48171000", "netIncomeFromContinuingOperations": "29149000" }, "balance": { "goodwill": "834591000", "inventory": "17298000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1769858000", "longTermDebt": "1037700000", "shortTermDebt": "6665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "283412000", "reportedCurrency": "USD", "retainedEarnings": "-94949000", "totalLiabilities": "1320863000", "otherCurrentAssets": "37271000", "totalCurrentAssets": "433081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2405000", "currentNetReceivables": "225284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336777000", "currentAccountsPayable": "75573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1072067000", "totalShareholderEquity": "448995000", "capitalLeaseObligations": "34367000", "otherCurrentLiabilities": "43038000", "totalCurrentLiabilities": "159445000", "otherNonCurrentLiabilities": "63500000", "totalNonCurrentLiabilities": "1161418000", "cashAndShortTermInvestments": "153228000", "commonStockSharesOutstanding": "168726000", "intangibleAssetsExcludingGoodwill": "283412000", "cashAndCashEquivalentsAtCarryingValue": "153228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "479000", "operatingCashflow": "34225000", "capitalExpenditures": "14279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6174000", "cashflowFromInvestment": "-13937000", "stockBasedCompensation": "5558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209730000, "cost_of_revenue": 36477000, "gross_profit": 173253000, "research_and_development": null, "selling_general_admin": 48171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58607000, "depreciation_amortisation": 26886000, "ebitda": 85493000, "interest_expense": 19635000, "interest_income": null, "other_non_operating": null, "pretax_income": 38972000, "tax_provision": 9823000, "effective_tax_rate": null, "net_income": 29149000, "net_income_continuing_ops": 29149000, "net_income_to_common": 29149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 153228000, "short_term_investments": 2405000, "net_receivables": 225284000, "inventory": 17298000, "other_current_assets": null, "total_current_assets": 433081000, "net_ppe": null, "goodwill": 834591000, "intangible_assets": 283412000, "goodwill_and_intangibles": 1118003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1336777000, "total_assets": 1769858000, "short_term_debt": 6665000, "accounts_payable": 75573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159445000, "long_term_debt": 1037700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1161418000, "total_liabilities": 1320863000, "total_debt": 1044365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94949000, "total_equity": 448995000, "shares_outstanding": 168726000, "operating_cash_flow": 34225000, "stock_based_compensation": 5558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6174000, "free_cash_flow": 48504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58607000", "ebitda": "85493000", "netIncome": "29149000", "grossProfit": "173253000", "depreciation": "None", "totalRevenue": "209730000", "costOfRevenue": "36477000", "interestIncome": "None", "incomeBeforeTax": "38972000", "interestExpense": "19635000", "operatingIncome": "55970000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9823000", "reportedCurrency": "USD", "netInterestIncome": "-19635000", "nonInterestIncome": "None", "operatingExpenses": "117283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26886000", "sellingGeneralAndAdministrative": "48171000", "netIncomeFromContinuingOperations": "29149000" }, "balance": { "goodwill": "834591000", "inventory": "17298000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1769858000", "longTermDebt": "1037700000", "shortTermDebt": "6665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "283412000", "reportedCurrency": "USD", "retainedEarnings": "-94949000", "totalLiabilities": "1320863000", "otherCurrentAssets": "37271000", "totalCurrentAssets": "433081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2405000", "currentNetReceivables": "225284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336777000", "currentAccountsPayable": "75573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1072067000", "totalShareholderEquity": "448995000", "capitalLeaseObligations": "34367000", "otherCurrentLiabilities": "43038000", "totalCurrentLiabilities": "159445000", "otherNonCurrentLiabilities": "63500000", "totalNonCurrentLiabilities": "1161418000", "cashAndShortTermInvestments": "153228000", "commonStockSharesOutstanding": "168726000", "intangibleAssetsExcludingGoodwill": "283412000", "cashAndCashEquivalentsAtCarryingValue": "153228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29149000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "479000", "operatingCashflow": "34225000", "capitalExpenditures": "14279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6174000", "cashflowFromInvestment": "-13937000", "stockBasedCompensation": "5558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 211013000, "cost_of_revenue": 84551000, "gross_profit": 126462000, "ebit": 27629000, "ebitda": 53861000, "pretax_income": 1140000, "tax_provision": -1882000, "net_income": 3022000, "net_income_to_common": 3022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136309000, "total_current_assets": 439538000, "total_assets": 1789983000, "short_term_debt": 16152000, "long_term_debt": 1029113000, "total_debt": 1045265000, "total_liabilities": 1368516000, "total_equity": 421467000, "shares_outstanding": 168585000, "goodwill_and_intangibles": 1136860000 }, "cash_flow": { "operating_cash_flow": 35633000, "capital_expenditure": 16984000, "free_cash_flow": 52617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197488, "ticker_id": 8857, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27629000", "ebitda": "53861000", "netIncome": "3022000", "grossProfit": "126462000", "depreciation": "None", "totalRevenue": "211013000", "costOfRevenue": "84551000", "interestIncome": "None", "incomeBeforeTax": "1140000", "interestExpense": "20859000", "operatingIncome": "23329000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1882000", "reportedCurrency": "USD", "netInterestIncome": "-20859000", "nonInterestIncome": "None", "operatingExpenses": "103133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26232000", "sellingGeneralAndAdministrative": "71556000", "netIncomeFromContinuingOperations": "3022000" }, "balance": { "goodwill": "835835000", "inventory": "17966000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1789983000", "longTermDebt": "1029113000", "shortTermDebt": "16152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301025000", "reportedCurrency": "USD", "retainedEarnings": "-125887000", "totalLiabilities": "1368516000", "otherCurrentAssets": "48052000", "totalCurrentAssets": "439538000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "2322000", "currentNetReceivables": "234889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350445000", "currentAccountsPayable": "78749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074389000", "totalShareholderEquity": "421467000", "capitalLeaseObligations": "36257000", "otherCurrentLiabilities": "83510000", "totalCurrentLiabilities": "214773000", "otherNonCurrentLiabilities": "62566000", "totalNonCurrentLiabilities": "1153743000", "cashAndShortTermInvestments": "136309000", "commonStockSharesOutstanding": "168585000", "intangibleAssetsExcludingGoodwill": "301025000", "cashAndCashEquivalentsAtCarryingValue": "136309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2209000", "operatingCashflow": "35633000", "capitalExpenditures": "16984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "754000", "cashflowFromInvestment": "-16597000", "stockBasedCompensation": "5130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211013000, "cost_of_revenue": 84551000, "gross_profit": 126462000, "research_and_development": null, "selling_general_admin": 71556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27629000, "depreciation_amortisation": 26232000, "ebitda": 53861000, "interest_expense": 20859000, "interest_income": null, "other_non_operating": null, "pretax_income": 1140000, "tax_provision": -1882000, "effective_tax_rate": null, "net_income": 3022000, "net_income_continuing_ops": 3022000, "net_income_to_common": 3022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136309000, "short_term_investments": 2322000, "net_receivables": 234889000, "inventory": 17966000, "other_current_assets": null, "total_current_assets": 439538000, "net_ppe": null, "goodwill": 835835000, "intangible_assets": 301025000, "goodwill_and_intangibles": 1136860000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1350445000, "total_assets": 1789983000, "short_term_debt": 16152000, "accounts_payable": 78749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214773000, "long_term_debt": 1029113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1153743000, "total_liabilities": 1368516000, "total_debt": 1045265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -125887000, "total_equity": 421467000, "shares_outstanding": 168585000, "operating_cash_flow": 35633000, "stock_based_compensation": 5130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 754000, "free_cash_flow": 52617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27629000", "ebitda": "53861000", "netIncome": "3022000", "grossProfit": "126462000", "depreciation": "None", "totalRevenue": "211013000", "costOfRevenue": "84551000", "interestIncome": "None", "incomeBeforeTax": "1140000", "interestExpense": "20859000", "operatingIncome": "23329000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1882000", "reportedCurrency": "USD", "netInterestIncome": "-20859000", "nonInterestIncome": "None", "operatingExpenses": "103133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26232000", "sellingGeneralAndAdministrative": "71556000", "netIncomeFromContinuingOperations": "3022000" }, "balance": { "goodwill": "835835000", "inventory": "17966000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1789983000", "longTermDebt": "1029113000", "shortTermDebt": "16152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301025000", "reportedCurrency": "USD", "retainedEarnings": "-125887000", "totalLiabilities": "1368516000", "otherCurrentAssets": "48052000", "totalCurrentAssets": "439538000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "2322000", "currentNetReceivables": "234889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1350445000", "currentAccountsPayable": "78749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1074389000", "totalShareholderEquity": "421467000", "capitalLeaseObligations": "36257000", "otherCurrentLiabilities": "83510000", "totalCurrentLiabilities": "214773000", "otherNonCurrentLiabilities": "62566000", "totalNonCurrentLiabilities": "1153743000", "cashAndShortTermInvestments": "136309000", "commonStockSharesOutstanding": "168585000", "intangibleAssetsExcludingGoodwill": "301025000", "cashAndCashEquivalentsAtCarryingValue": "136309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3022000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2209000", "operatingCashflow": "35633000", "capitalExpenditures": "16984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "754000", "cashflowFromInvestment": "-16597000", "stockBasedCompensation": "5130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26232000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 209933000, "cost_of_revenue": 12014000, "gross_profit": 197919000, "ebit": 62256000, "ebitda": 89786000, "pretax_income": 41805000, "tax_provision": 11497000, "net_income": 30308000, "net_income_to_common": 30308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114379000, "total_current_assets": 411292000, "total_assets": 1756075000, "short_term_debt": 16107000, "long_term_debt": 1030351000, "total_debt": 1046458000, "total_liabilities": 1352019000, "total_equity": 404056000, "shares_outstanding": 169497000, "goodwill_and_intangibles": 1148571000 }, "cash_flow": { "operating_cash_flow": 62444000, "capital_expenditure": 10403000, "free_cash_flow": 72847000, "dividends_paid": 56115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197490, "ticker_id": 8857, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62256000", "ebitda": "89786000", "netIncome": "30308000", "grossProfit": "197919000", "depreciation": "None", "totalRevenue": "209933000", "costOfRevenue": "12014000", "interestIncome": "None", "incomeBeforeTax": "41805000", "interestExpense": "20384000", "operatingIncome": "59173000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11497000", "reportedCurrency": "USD", "netInterestIncome": "-20384000", "nonInterestIncome": "None", "operatingExpenses": "138746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27530000", "sellingGeneralAndAdministrative": "42276000", "netIncomeFromContinuingOperations": "30308000" }, "balance": { "goodwill": "832817000", "inventory": "19943000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1756075000", "longTermDebt": "1030351000", "shortTermDebt": "16107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "315754000", "reportedCurrency": "USD", "retainedEarnings": "-128909000", "totalLiabilities": "1352019000", "otherCurrentAssets": "39696000", "totalCurrentAssets": "411292000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "1778000", "currentNetReceivables": "237274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344783000", "currentAccountsPayable": "89760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077010000", "totalShareholderEquity": "404056000", "capitalLeaseObligations": "37640000", "otherCurrentLiabilities": "56415000", "totalCurrentLiabilities": "197567000", "otherNonCurrentLiabilities": "60459000", "totalNonCurrentLiabilities": "1154452000", "cashAndShortTermInvestments": "114379000", "commonStockSharesOutstanding": "169497000", "intangibleAssetsExcludingGoodwill": "315754000", "cashAndCashEquivalentsAtCarryingValue": "114379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30308000", "profitLoss": "None", "dividendPayout": "56115000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1006000", "operatingCashflow": "62444000", "capitalExpenditures": "10403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146359000", "cashflowFromInvestment": "-10168000", "stockBasedCompensation": "4443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209933000, "cost_of_revenue": 12014000, "gross_profit": 197919000, "research_and_development": null, "selling_general_admin": 42276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62256000, "depreciation_amortisation": 27530000, "ebitda": 89786000, "interest_expense": 20384000, "interest_income": null, "other_non_operating": null, "pretax_income": 41805000, "tax_provision": 11497000, "effective_tax_rate": null, "net_income": 30308000, "net_income_continuing_ops": 30308000, "net_income_to_common": 30308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114379000, "short_term_investments": 1778000, "net_receivables": 237274000, "inventory": 19943000, "other_current_assets": null, "total_current_assets": 411292000, "net_ppe": null, "goodwill": 832817000, "intangible_assets": 315754000, "goodwill_and_intangibles": 1148571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1344783000, "total_assets": 1756075000, "short_term_debt": 16107000, "accounts_payable": 89760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197567000, "long_term_debt": 1030351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1154452000, "total_liabilities": 1352019000, "total_debt": 1046458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128909000, "total_equity": 404056000, "shares_outstanding": 169497000, "operating_cash_flow": 62444000, "stock_based_compensation": 4443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10168000, "dividends_paid": 56115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146359000, "free_cash_flow": 72847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62256000", "ebitda": "89786000", "netIncome": "30308000", "grossProfit": "197919000", "depreciation": "None", "totalRevenue": "209933000", "costOfRevenue": "12014000", "interestIncome": "None", "incomeBeforeTax": "41805000", "interestExpense": "20384000", "operatingIncome": "59173000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11497000", "reportedCurrency": "USD", "netInterestIncome": "-20384000", "nonInterestIncome": "None", "operatingExpenses": "138746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27530000", "sellingGeneralAndAdministrative": "42276000", "netIncomeFromContinuingOperations": "30308000" }, "balance": { "goodwill": "832817000", "inventory": "19943000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1756075000", "longTermDebt": "1030351000", "shortTermDebt": "16107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "315754000", "reportedCurrency": "USD", "retainedEarnings": "-128909000", "totalLiabilities": "1352019000", "otherCurrentAssets": "39696000", "totalCurrentAssets": "411292000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "1778000", "currentNetReceivables": "237274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1344783000", "currentAccountsPayable": "89760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1077010000", "totalShareholderEquity": "404056000", "capitalLeaseObligations": "37640000", "otherCurrentLiabilities": "56415000", "totalCurrentLiabilities": "197567000", "otherNonCurrentLiabilities": "60459000", "totalNonCurrentLiabilities": "1154452000", "cashAndShortTermInvestments": "114379000", "commonStockSharesOutstanding": "169497000", "intangibleAssetsExcludingGoodwill": "315754000", "cashAndCashEquivalentsAtCarryingValue": "114379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30308000", "profitLoss": "None", "dividendPayout": "56115000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1006000", "operatingCashflow": "62444000", "capitalExpenditures": "10403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146359000", "cashflowFromInvestment": "-10168000", "stockBasedCompensation": "4443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "income_statement": { "revenue": 204461000, "cost_of_revenue": 10300000, "gross_profit": 194161000, "ebit": 54493000, "ebitda": 83489000, "pretax_income": 31630000, "tax_provision": 12522000, "net_income": 19108000, "net_income_to_common": 19108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210083000, "total_current_assets": 542586000, "total_assets": 1906160000, "short_term_debt": 16136000, "long_term_debt": 1129692000, "total_debt": 1145828000, "total_liabilities": 1440860000, "total_equity": 465300000, "shares_outstanding": 152590000, "goodwill_and_intangibles": 1171104000 }, "cash_flow": { "operating_cash_flow": 62562000, "capital_expenditure": 11726000, "free_cash_flow": 74288000, "dividends_paid": 106937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 197491, "ticker_id": 8857, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:06.617383+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54493000", "ebitda": "83489000", "netIncome": "19108000", "grossProfit": "194161000", "depreciation": "None", "totalRevenue": "204461000", "costOfRevenue": "10300000", "interestIncome": "None", "incomeBeforeTax": "31630000", "interestExpense": "22771000", "operatingIncome": "56211000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12522000", "reportedCurrency": "USD", "netInterestIncome": "-22771000", "nonInterestIncome": "None", "operatingExpenses": "137950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28996000", "sellingGeneralAndAdministrative": "43205000", "netIncomeFromContinuingOperations": "19108000" }, "balance": { "goodwill": "835323000", "inventory": "19791000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1906160000", "longTermDebt": "1129692000", "shortTermDebt": "16136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "335781000", "reportedCurrency": "USD", "retainedEarnings": "-74393000", "totalLiabilities": "1440860000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "542586000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "1604000", "currentNetReceivables": "275912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363574000", "currentAccountsPayable": "78410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151637000", "shortLongTermDebtTotal": "1178159000", "totalShareholderEquity": "465300000", "capitalLeaseObligations": "32331000", "otherCurrentLiabilities": "48246000", "totalCurrentLiabilities": "180809000", "otherNonCurrentLiabilities": "58286000", "totalNonCurrentLiabilities": "1260051000", "cashAndShortTermInvestments": "210083000", "commonStockSharesOutstanding": "152590000", "intangibleAssetsExcludingGoodwill": "335781000", "cashAndCashEquivalentsAtCarryingValue": "210083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19108000", "profitLoss": "None", "dividendPayout": "106937000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-235000", "operatingCashflow": "62562000", "capitalExpenditures": "11726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94683000", "cashflowFromInvestment": "-11941000", "stockBasedCompensation": "4525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204461000, "cost_of_revenue": 10300000, "gross_profit": 194161000, "research_and_development": null, "selling_general_admin": 43205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54493000, "depreciation_amortisation": 28996000, "ebitda": 83489000, "interest_expense": 22771000, "interest_income": null, "other_non_operating": null, "pretax_income": 31630000, "tax_provision": 12522000, "effective_tax_rate": null, "net_income": 19108000, "net_income_continuing_ops": 19108000, "net_income_to_common": 19108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210083000, "short_term_investments": 1604000, "net_receivables": 275912000, "inventory": 19791000, "other_current_assets": null, "total_current_assets": 542586000, "net_ppe": null, "goodwill": 835323000, "intangible_assets": 335781000, "goodwill_and_intangibles": 1171104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1363574000, "total_assets": 1906160000, "short_term_debt": 16136000, "accounts_payable": 78410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180809000, "long_term_debt": 1129692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1260051000, "total_liabilities": 1440860000, "total_debt": 1145828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74393000, "total_equity": 465300000, "shares_outstanding": 152590000, "operating_cash_flow": 62562000, "stock_based_compensation": 4525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11941000, "dividends_paid": 106937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94683000, "free_cash_flow": 74288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54493000", "ebitda": "83489000", "netIncome": "19108000", "grossProfit": "194161000", "depreciation": "None", "totalRevenue": "204461000", "costOfRevenue": "10300000", "interestIncome": "None", "incomeBeforeTax": "31630000", "interestExpense": "22771000", "operatingIncome": "56211000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12522000", "reportedCurrency": "USD", "netInterestIncome": "-22771000", "nonInterestIncome": "None", "operatingExpenses": "137950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28996000", "sellingGeneralAndAdministrative": "43205000", "netIncomeFromContinuingOperations": "19108000" }, "balance": { "goodwill": "835323000", "inventory": "19791000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1906160000", "longTermDebt": "1129692000", "shortTermDebt": "16136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "335781000", "reportedCurrency": "USD", "retainedEarnings": "-74393000", "totalLiabilities": "1440860000", "otherCurrentAssets": "36800000", "totalCurrentAssets": "542586000", "currentLongTermDebt": "9019000", "longTermInvestments": "None", "shortTermInvestments": "1604000", "currentNetReceivables": "275912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363574000", "currentAccountsPayable": "78410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151637000", "shortLongTermDebtTotal": "1178159000", "totalShareholderEquity": "465300000", "capitalLeaseObligations": "32331000", "otherCurrentLiabilities": "48246000", "totalCurrentLiabilities": "180809000", "otherNonCurrentLiabilities": "58286000", "totalNonCurrentLiabilities": "1260051000", "cashAndShortTermInvestments": "210083000", "commonStockSharesOutstanding": "152590000", "intangibleAssetsExcludingGoodwill": "335781000", "cashAndCashEquivalentsAtCarryingValue": "210083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19108000", "profitLoss": "None", "dividendPayout": "106937000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-235000", "operatingCashflow": "62562000", "capitalExpenditures": "11726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94683000", "cashflowFromInvestment": "-11941000", "stockBasedCompensation": "4525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }